Payment Date: 12/25/00
------------------------------------------------------------
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 217,748,386.00 7.750000% 4,946,375.63 1,406,291.66 6,352,667.29 0.00 0.00
1A2 173,304,963.20 7.750000% 3,744,397.89 1,119,261.22 4,863,659.11 0.00 0.00
1A3 10,000,000.00 7.750000% 0.00 64,583.33 64,583.33 0.00 0.00
1A4 18,073,703.08 7.750000% 0.00 0.00 0.00 0.00 0.00
1A5 30,851,490.01 7.750000% 164,606.84 199,249.21 363,856.05 0.00 0.00
1A6 27,135,000.00 7.950000% 0.00 179,769.38 179,769.38 0.00 0.00
1A7 7,236,000.00 7.000000% 0.00 42,210.00 42,210.00 0.00 0.00
1A8 25,487,509.99 7.750000% 0.00 0.00 0.00 0.00 0.00
2A1 130,346,576.00 7.750000% 3,088,796.53 841,821.64 3,930,618.17 0.00 0.00
2A2 1,690,451.29 7.750000% 61,299.59 10,917.50 72,217.09 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 9,491,548.71 7.750000% 0.00 0.00 0.00 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
X1 490,507,130.30 0.000000% 0.00 278,108.60 278,108.60 0.00 0.00
X2 174,511,679.52 0.000000% 0.00 92,498.95 92,498.95 0.00 0.00
PO1 1,455,011.20 0.000000% 1,547.93 0.00 1,547.93 0.00 0.00
PO2 630,411.66 0.000000% 581.77 0.00 581.77 0.00 0.00
M 13,104,172.82 7.750000% 8,096.94 84,631.12 92,728.06 0.00 0.00
B1 7,488,098.76 7.750000% 4,626.82 48,360.64 52,987.46 0.00 0.00
B2 5,616,074.07 7.750000% 3,470.12 36,270.48 39,740.60 0.00 0.00
B3 4,118,454.32 7.750000% 2,544.75 26,598.35 29,143.10 0.00 0.00
B4 2,246,429.62 7.750000% 1,388.05 14,508.19 15,896.24 0.00 0.00
B5 2,996,138.00 7.750000% 1,851.28 19,350.06 21,201.34 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 733,233,418.73 - 12,029,584.14 4,749,972.63 16,779,556.77 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior 1A1 212,802,010.40 1,406,291.66
1A2 169,560,565.30 1,119,261.22
1A3 10,000,000.00 64,583.33
1A4 18,190,429.08 116,726.00
1A5 30,686,883.17 199,249.21
1A6 27,135,000.00 179,769.38
1A7 7,236,000.00 42,210.00
1A8 25,652,116.83 164,606.84
2A1 127,257,779.50 841,821.64
2A2 1,629,151.70 10,917.50
2A3 25,227,000.00 162,924.38
2A4 18,986,000.00 122,617.92
2A5 9,552,848.30 61,299.59
Residual AR 0.00 0.00
X1 482,210,591.30 0.00
X2 171,435,199.70 0.00
PO1 1,453,463.27 0.00
PO2 629,829.90 0.00
M 13,096,075.88 84,631.12
B1 7,483,471.94 48,360.64
B2 5,612,603.95 36,270.48
B3 4,115,909.57 26,598.35
B4 2,245,041.57 14,508.19
B5 2,994,286.72 19,350.06
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 721,546,467.08 4,721,997.47
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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 217,748,386.00 7.750000% 12669BTG7 21.983892 6.250185 945.786713
1A2 173,304,963.20 7.750000% 12669BTH5 20.922047 6.253939 947.429808
1A3 10,000,000.00 7.750000% 12669BTJ1 0.000000 6.458333 1,000.000000
1A4 18,073,703.08 7.750000% 12669BTK8 0.000000 0.000000 1,026.084673
1A5 30,851,490.01 7.750000% 12669BTL6 5.252460 6.357868 979.191524
1A6 27,135,000.00 7.950000% 12669BTM4 0.000000 6.625000 1,000.000000
1A7 7,236,000.00 7.000000% 12669BTN2 0.000000 5.833333 1,000.000000
1A8 25,487,509.99 7.750000% 12669BTP7 0.000000 0.000000 1,026.084673
2A1 130,346,576.00 7.750000% 12669BTQ5 22.969812 6.260200 946.351504
2A2 1,690,451.29 7.750000% 12669BTR3 32.745507 5.831998 870.273344
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 9,491,548.71 7.750000% 12669BTU6 0.000000 0.000000 1,026.084672
Residual AR 0.00 7.750000% 12669BTV4 0.000000 0.000000 0.000000
X1 490,507,130.30 0.000000% 12669BTW2 0.000000 0.543946 943.144910
X2 174,511,679.52 0.000000% 12669BTW2 0.000000 0.508519 942.476202
PO1 1,455,011.20 0.000000% 12669BTX0 1.054843 0.000000 990.468684
PO2 630,411.66 0.000000% 12669BTX0 0.919722 0.000000 995.699787
M 13,104,172.82 7.750000% 12669BTY8 0.616910 6.448085 997.796258
B1 7,488,098.76 7.750000% 12669BTZ5 0.616909 6.448085 997.796259
B2 5,616,074.07 7.750000% 12669BUA8 0.616910 6.448085 997.796258
B3 4,118,454.32 7.750000% 12669BUQ3 0.616909 6.448085 997.796259
B4 2,246,429.62 7.750000% 12669BUR1 0.616911 6.448084 997.796253
B5 2,996,138.00 7.750000% 12669BUS9 0.616908 6.448086 997.796234
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 733,233,418.73 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-5
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin 0.00 0.00 0.00 0.00 0.00
Ln count 0 0 0 0 0
Avg loan rate 0.00% 0.00% 0.00% 0.00% 0.00
Ppy amt 0.00 0.00 0.00 0.00 0.00
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00 0.00 0.00
Sub servicer fees 0.00 0.00 0.00 0.00 0.00
Trustee fees 0.00 0.00 0.00 0.00 0.00
Agg advances N/A N/A N/A N/A N/A
Adv this period 0.00 0.00 0.00 0.00 0.00
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00 0.00 0.00
Cumulative 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 11,000,000 4,000,000 0.00 0.00 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% 733,233,418.73
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 0 0.00
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 0 0.00
--------------------------------------------------------------------------------
<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 16,779,556.77 16,779,556.77
Principal remittance amount 12,029,584.14 12,029,584.14
Interest remittance amount 4,749,972.63 4,749,972.63
