Payment Date: 10/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-5
------------------------------------------------------------
<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 1A1 224,151,193.08 7.750000% 1,748,265.49 1,447,643.12 3,195,908.61 0.00 0.00
1A2 178,231,991.67 7.750000% 1,397,410.68 1,151,081.61 2,548,492.29 0.00 0.00
1A3 10,000,000.00 7.750000% 0.00 64,583.33 64,583.33 0.00 0.00
1A4 17,842,493.33 7.750000% 0.00 0.00 0.00 0.00 0.00
1A5 31,177,541.67 7.750000% 162,501.09 201,354.96 363,856.05 0.00 0.00
1A6 27,135,000.00 7.750000% 0.00 179,769.38 179,769.38 0.00 0.00
1A7 7,236,000.00 7.750000% 0.00 42,210.00 42,210.00 0.00 0.00
1A8 25,161,458.33 7.750000% 0.00 0.00 0.00 0.00 0.00
2A1 134,407,992.58 7.750000% 1,700,988.58 868,051.62 2,569,040.20 0.00 0.00
2A2 1,811,872.92 7.750000% 60,515.40 11,701.68 72,217.08 0.00 0.00
2A3 25,227,000.00 7.750000% 0.00 162,924.38 162,924.38 0.00 0.00
2A4 18,986,000.00 7.750000% 0.00 122,617.92 122,617.92 0.00 0.00
2A5 9,370,127.08 7.750000% 0.00 0.00 0.00 0.00 0.00
Residual AR 100.00 7.750000% 0.00 0.00 0.00 0.00 0.00
X1 501,114,804.47 0.689305% 0.00 287,850.70 287,850.70 0.00 0.00
X2 178,549,278.20 0.647171% 0.00 96,293.21 96,293.21 0.00 0.00
PO1 1,467,450.00 7.750000% 8,545.47 0.00 8,545.47 0.00 0.00
PO2 632,550.00 7.750000% 1,050.30 0.00 1,050.30 0.00 0.00
M 13,125,000.00 7.750000% 8,538.41 84,737.99 93,276.40 0.00 0.00
B1 7,500,000.00 7.750000% 4,879.09 48,421.71 53,300.80 0.00 0.00
B2 5,625,000.00 7.750000% 3,659.32 36,316.28 39,975.60 0.00 0.00
B3 4,125,000.00 7.750000% 2,683.50 26,631.94 29,315.44 0.00 0.00
B4 2,250,000.00 7.750000% 1,463.73 14,526.51 15,990.24 0.00 0.00
B5 3,000,900.00 7.750000% 1,952.22 19,374.49 21,326.71 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 748,464,670.66 - 5,102,453.28 4,866,090.83 9,968,544.11 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior 1A1 222,402,927.59 0.00
1A2 176,834,580.99 0.00
1A3 10,000,000.00 0.00
1A4 17,957,726.10 0.00
1A5 31,015,040.58 0.00
1A6 27,135,000.00 0.00
1A7 7,236,000.00 0.00
1A8 25,323,959.42 0.00
2A1 132,707,004.00 0.00
2A2 1,751,357.52 0.00
2A3 25,227,000.00 0.00
2A4 18,986,000.00 0.00
2A5 9,430,642.48 0.00
Residual AR 0.00 0.00
X1 498,131,066.33 0.00
X2 176,858,035.00 0.00
PO1 1,456,758.23 0.00
PO2 631,075.49 0.00
M 13,112,182.99 0.00
B1 7,492,675.99 0.00
B2 5,619,506.99 0.00
B3 4,120,971.80 0.00
B4 2,247,802.79 0.00
B5 2,997,969.44 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 743,686,182.40 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-5
------------------------------------------------------------
<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 1A1 224,151,193.08 7.750000% 12669BTG7 7.770069 6.433969 988.457456
1A2 178,231,991.67 7.750000% 12669BTH5 7.808116 6.431737 988.073806
1A3 10,000,000.00 7.750000% 12669BTJ1 0.000000 6.458333 1,000.000000
1A4 17,842,493.33 7.750000% 12669BTK8 0.000000 0.000000 1,012.958377
1A5 31,177,541.67 7.750000% 12669BTL6 5.185267 6.425060 989.662739
1A6 27,135,000.00 7.750000% 12669BTM4 0.000000 6.625000 1,000.000000
1A7 7,236,000.00 7.750000% 12669BTN2 0.000000 5.833333 1,000.000000
1A8 25,161,458.33 7.750000% 12669BTP7 0.000000 0.000000 1,012.958377
2A1 134,407,992.58 7.750000% 12669BTQ5 12.649389 6.455259 986.874621
2A2 1,811,872.92 7.750000% 12669BTR3 32.326603 6.250897 935.554231
2A3 25,227,000.00 7.750000% 12669BTS1 0.000000 6.458334 1,000.000000
2A4 18,986,000.00 7.750000% 12669BTT9 0.000000 6.458334 1,000.000000
2A5 9,370,127.08 7.750000% 12669BTU6 0.000000 0.000000 1,012.958376
Residual AR 100.00 7.750000% 12669BTV4 0.000000 0.000000 0.000000
X1 501,114,804.47 0.689305% 12669BTW2 0.000000 0.563001 974.283412
X2 178,549,278.20 0.647171% 12669BTW2 0.000000 0.529378 972.288593
PO1 1,467,450.00 7.750000% 12669BTX0 5.823347 0.000000 992.714048
PO2 632,550.00 7.750000% 12669BTX0 1.660422 0.000000 997.668943
M 13,125,000.00 7.750000% 12669BTY8 0.650546 6.456228 999.023466
B1 7,500,000.00 7.750000% 12669BTZ5 0.650545 6.456228 999.023465
B2 5,625,000.00 7.750000% 12669BUA8 0.650546 6.456228 999.023465
B3 4,125,000.00 7.750000% 12669BUQ3 0.650545 6.456228 999.023467
B4 2,250,000.00 7.750000% 12669BUR1 0.650547 6.456227 999.023462
B5 3,000,900.00 7.750000% 12669BUS9 0.650545 6.456226 999.023440
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 748,464,670.66 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-5
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
PrinBal 0.00 0.00 545,462,401.83 198,223,780.57 743,686,182.40
LnCount 0 0 1785 632 2417
AvgLnRate 0.00% 0.00% 8.639915% 8.583952% 8.62
PpyAmt 0.00 0.00 2,707,460.59 1,551,347.04 4,258,807.63
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
MSF 0.00 0.00 0.00 0.00 0.00
Subsvcrfees 0.00 0.00 124,225.34 45,227.54 169,452.88
TF 0.00 0.00 0.00 0.00 0.00
Aggadvances 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
-----
Real Losses 0.00 0.00 0.00 0.00 0.00
Cum Losses 0.00 0.00 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00 0.00 0.00
Fraud 0.00 0.00 11,000,000 4,000,000 15,000,000
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% 748,464,670.66
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 8 2,851,759.64
60 to 89 days 1 765,000.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 9 3,616,759.64
--------------------------------------------------------------------------------
<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 9,968,544.11 9,968,544.11
Principal remittance amount 5,102,453.28 5,102,453.28
Interest remittance amount 4,866,090.83 4,866,090.83
