Payment Date: 11/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
----------------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru Principal Interest Total Principal Interest
Type Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Senior A1 36,280,641.00 7.750000% 767,457.40 234,312.47 1,001,769.87 0.00 0.00
A2 148,208,125.64 7.750000% 2,887,101.65 957,177.48 3,844,279.12 0.00 0.00
A3 29,774,900.00 7.750000% 0.00 192,296.23 192,296.23 0.00 0.00
A4 36,200,000.00 7.700000% 0.00 232,283.33 232,283.33 0.00 0.00
A5 35,700,000.00 7.750000% 0.00 230,562.50 230,562.50 0.00 0.00
PO 2,823,522.55 0.000000% 66,476.51 0.00 66,476.51 0.00 0.00
X 232,418,208.25 0.607588% 0.00 117,678.69 117,678.69 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.06 0.06 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,736,725.83 7.750000% 5,963.23 56,424.69 62,387.92 0.00 0.00
B1 3,882,989.26 7.750000% 2,650.33 25,077.64 27,727.96 0.00 0.00
B2 1,941,494.63 7.750000% 1,325.16 12,538.82 13,863.98 0.00 0.00
B3 1,455,623.15 7.750000% 993.53 9,400.90 10,394.43 0.00 0.00
B4 808,458.27 7.750000% 551.81 5,221.29 5,773.10 0.00 0.00
B5 971,742.95 7.750000% 663.26 6,275.84 6,939.10 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 306,784,223.28 - 3,733,182.88 2,079,249.94 5,812,432.82 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 35,513,183.60 0.00
A2 145,321,024.00 0.00
A3 29,774,900.00 0.00
A4 36,200,000.00 0.00
A5 35,700,000.00 0.00
PO 2,757,046.04 0.00
X 229,816,477.23 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 8,730,762.60 0.00
B1 3,880,338.93 0.00
B2 1,940,169.47 0.00
B3 1,454,629.62 0.00
B4 807,906.46 0.00
B5 971,079.69 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 303,051,040.40 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
Factors per $1,000
------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru CUSIP Principal Interest Ending Cert./
Type Class Code Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal.
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
------------------------------------------------------------------------------------------------------------------------
Senior A1 36,280,641.00 7.750000% 12669BPM8 19.186435 5.857812 887.829590
A2 148,208,125.64 7.750000% 12669BPN6 17.799640 5.901217 895.937263
A3 29,774,900.00 7.750000% 12669BP91 0.000000 6.458333 1,000.000000
A4 36,200,000.00 7.700000% 12669BPQ9 0.000000 6.416667 1,000.000000
A5 35,700,000.00 7.750000% 12669BPR7 0.000000 6.458333 1,000.000000
PO 2,823,522.55 0.000000% 12669BPS5 20.454311 0.000000 848.321857
X 232,418,208.25 0.607588% 12669BPT3 0.000000 0.480821 939.002303
Residual AR 0.00 7.750000% 12669BPU0 0.000000 0.564444 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,736,725.83 7.750000% 12669BPV8 0.679571 6.430164 994.958700
B1 3,882,989.26 7.750000% 12669BPW6 0.679571 6.430164 994.958700
B2 1,941,494.63 7.750000% 12669BPX4 0.679571 6.430164 994.958700
B3 1,455,623.15 7.750000% 12669BPY2 0.679571 6.430164 994.958700
B4 808,458.27 7.750000% 12669BPZ9 0.679571 6.430164 994.958696
B5 971,742.95 7.750000% 12669BQA3 0.679571 6.430164 994.958700
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 306,784,223.28 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-2
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 231,108,486.91 58,942,128.85 13,000,424.25 303,051,040.01
Loan count 1286 198 99 1583
Avg loan rate 8.386603% 8.611554% 8.796656% 8.45
Prepay amount 2,541,811.97 579,476.35 401,952.85 3,523,241.17
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 47,862.69 11,490.47 2,379.96 61,733.12
Sub servicer fees 11,777.93 1,061.88 0.00 12,839.81
Trustee fees 1,753.60 446.71 100.58 2,300.88
Agg advances N/A N/A N/A N/A
Adv this period 39,593.53 17,230.46 3,589.35 60,413.34
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00 0.00
Fraud 6,500,000.00 6,500,000.00 6,500,000.00 19,500,000.00
Special Hazard 2,600,000.00 2,600,000.00 2,600,000.00 7,800,000.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 94.202573% 100.000000% 288,987,189.19
-----------------------------------------------------------------------------
Junior 5.797427% 0.000000% 17,784,886.76
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 28 5,029,159.46
60 to 89 days 4 949,749.74
90 or more 2 687,763.18
Foreclosure 5 950,278.56
Totals: 39 7,616,950.94
--------------------------------------------------------------------------------
<PAGE>
--------------------------------------------------------------------------------
REO INFORMATION
--------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balance Book Value
-------- ----------- --------------------- ----------
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 0.00
Current Total Outstanding Number of Loans: 0
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 5,812,432.82 5,812,432.82
Principal remittance amount 3,733,182.88 3,733,182.88
Interest remittance amount 2,079,249.94 2,079,249.94
