Payment Date: 09/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-5
------------------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
-----------------------------------------------------------------------------------------------
Class Beg. Pass Thru Prin. Int. Total Prin. Int.
Type Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses S/F
-----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Senior 1A1 225,000,000 7.750000% 848,806.92 1,453,125.00 2,301,931.92 0.00 0.00
1A2 178,969,000 7.750000% 737,008.33 1,155,841.46 1,892,849.79 0.00 0.00
1A3 10,000,000 7.750000% 0.00 64,583.33 64,583.33 0.00 0.00
1A4 17,728,000 7.750000% 0.00 0.00 0.00 0.00 0.00
1A5 31,339,000 7.750000% 161,458.33 202,397.71 363,856.04 0.00 0.00
1A6 27,135,000 7.750000% 0.00 179,769.38 179,769.38 0.00 0.00
1A7 7,236,000 7.750000% 0.00 42,210.00 42,210.00 0.00 0.00
1A8 25,000,000 7.750000% 0.00 0.00 0.00 0.00 0.00
2A1 134,472,000 7.750000% 64,007.42 868,465.00 932,472.42 0.00 0.00
2A2 1,872,000 7.750000% 60,127.08 12,090.00 72,217.08 0.00 0.00
2A3 25,227,000 7.750000% 0.00 162,924.38 162,924.38 0.00 0.00
2A4 18,986,000 7.750000% 0.00 122,617.92 122,617.92 0.00 0.00
2A5 9,310,000 7.750000% 0.00 0.00 0.00 0.00 0.00
Resid. AR 100 7.750000% 100.00 0.65 100.65 0.00 0.00
X1 511,279,429 0.737842% 0.00 314,369.48 314,369.48 0.00 0.00
X2 181,898,704 0.726398% 0.00 110,108.98 110,108.98 0.00 0.00
PO1 1,467,450 7.750000% 2,146.50 0.00 2,146.50 0.00 0.00
PO2 632,550 7.750000% 424.09 0.00 424.09 0.00 0.00
M 13,125,000 7.750000% 4,278.60 84,765.63 89,044.23 0.00 0.00
B1 7,500,000 7.750000% 2,444.92 48,437.50 50,882.42 0.00 0.00
B2 5,625,000 7.750000% 1,833.69 36,328.13 38,161.82 0.00 0.00
B3 4,125,000 7.750000% 1,344.70 26,640.63 27,985.33 0.00 0.00
B4 2,250,000 7.750000% 733.48 14,531.25 15,264.73 0.00 0.00
B5 3,000,900 7.750000% 978.26 19,380.81 20,359.07 0.00 0.00
-----------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------
Totals - - 750,000,000 - 1,885,692.32 4,918,587.24 6,804,279.56 - -
-----------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior 1A1 224,151,193.08 0.00
1A2 178,231,991.67 0.00
1A3 10,000,000.00 0.00
1A4 17,842,493.33 0.00
1A5 31,177,541.67 0.00
1A6 27,135,000.00 0.00
1A7 7,236,000.00 0.00
1A8 25,161,458.33 0.00
2A1 134,407,992.58 0.00
2A2 1,811,872.92 0.00
2A3 25,227,000.00 0.00
2A4 18,986,000.00 0.00
2A5 9,370,127.08 0.00
Residual AR 0.00 0.00
X1 501,114,804.47 0.00
X2 178,549,278.20 0.00
PO1 1,465,303.50 0.00
PO2 632,125.91 0.00
M 13,120,721.40 0.00
B1 7,497,555.08 0.00
B2 5,623,166.31 0.00
B3 4,123,655.30 0.00
B4 2,249,266.52 0.00
B5 2,999,921.74 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 748,450,386.42 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-5
------------------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
Factors per $1,000
----------------------------------------------------------------------------------------
Class Beg. Cert. Pass Thru CUSIP Prin. Int. Ending Cert./
Type Code Name Bal.(Face) Rate Numbers Dist. Dist. Notional Bal.
----------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
----------------------------------------------------------------------------------------
Senior 1A1 225,000,000 7.750000% 12669BTG7 3.772475 6.458333 996.227525
1A2 178,969,000 7.750000% 12669BTH5 4.118078 6.458333 995.881922
1A3 10,000,000 7.750000% 12669BTJ1 0.000000 6.458333 1,000.000000
1A4 17,728,000 7.750000% 12669BTK8 0.000000 0.000000 1,006.458333
1A5 31,339,000 7.750000% 12669BTL6 5.151994 6.458333 994.848006
1A6 27,135,000 7.750000% 12669BTM4 0.000000 6.625000 1,000.000000
1A7 7,236,000 7.750000% 12669BTN2 0.000000 5.833333 1,000.000000
1A8 25,000,000 7.750000% 12669BTP7 0.000000 0.000000 1,006.458333
2A1 134,472,000 7.750000% 12669BTQ5 0.475991 6.458333 999.524009
2A2 1,872,000 7.750000% 12669BTR3 32.119167 6.458333 967.880833
2A3 25,227,000 7.750000% 12669BTS1 0.000000 6.458334 1,000.000000
2A4 18,986,000 7.750000% 12669BTT9 0.000000 6.458334 1,000.000000
2A5 9,310,000 7.750000% 12669BTU6 0.000000 0.000000 1,006.458333
Resid. AR 100 7.750000% 12669BTV4 1,000.00 6.500000 0.000000
X1 511,279,429 0.737842% 12669BTW2 0.000000 0.614868 980.119238
X2 181,898,704 0.726398% 12669BTW2 0.000000 0.605331 981.586313
PO1 1,467,450 7.750000% 12669BTX0 1.462741 0.000000 998.537259
PO2 632,550 7.750000% 12669BTX0 0.670445 0.000000 999.329555
M 13,125,000 7.750000% 12669BTY8 0.325989 6.458334 999.674011
B1 7,500,000 7.750000% 12669BTZ5 0.325989 6.458333 999.674011
B2 5,625,000 7.750000% 12669BUA8 0.325989 6.458334 999.674011
B3 4,125,000 7.750000% 12669BUQ3 0.325988 6.458335 999.674012
B4 2,250,000 7.750000% 12669BUR1 0.325991 6.458333 999.674009
B5 3,000,900 7.750000% 12669BUS9 0.325989 6.458333 999.674011
----------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------
Totals - - 750,000,000 - - - - -
----------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-5
------------------------------------------------------------
-------------------------------------------------------------------------------
COLLATERAL INFORMATION
-------------------------------------------------------------------------------
Total
-----
Prn427,065,009.76 150,550,537.32 427,065,009.76 150,550,537.32 1,155,231,094.16
LnCt 1466 497 1466 497 3926
AvRate 8.682063% 8.644009% 8.682063% 8.644009% 8.67
PpyAmt 1,293,696.73 10,874.20 1,293,696.73 10,874.20 2,609,141.86
-------------------------------------------------------------------------------
FEES AND ADVANCES
-------------------------------------------------------------------------------
Total
-----
MSF 0.00 0.00 0.00 0.00 0.00
SubsvcFees 98,016.81 34,865.58 98,016.81 34,865.58 265,764.79
TF 0.00 0.00 0.00 0.00 0.00
AggAdv N/A N/A N/A N/A N/A
Advthispd 0.00 0.00 0.00 0.00 0.00
------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
------------------------------------------------------------------------------
Total
-----
RealLoss 0.00 0.00 0.00 0.00 0.00
CumLosses 0.00 0.00 0.00 0.00 0.00
Coverage Amts Total
-------------- -----
Bankruptcy 0.00 0.00 0.00 0.00 0.00
Fraud 10,999,776.12 3,999,319.5 11,000,000 4,000,000 29,999,095.62
Special Hazard 0.00 0.00 0.00 0.00 0.00
Aggregate Certificate Information
----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 750,000,000.00
----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
----------------------------------------------------------------------------
-------------------------------------------------------------------------------
DELINQUENCY INFORMATION
-------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 8 3,683,860.78
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 8 3,683,860.78
-------------------------------------------------------------------------------
<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 6,804,279.56 6,804,279.56
Principal remittance amount 1,885,692.32 1,885,692.32
Interest remittance amount 4,918,587.24 4,918,587.24
