Payment Date: 12/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage-Backed Securities, Series 2000-8
------------------------------------------------------------
<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 116,230,000.00 7.250000% 697,017.28 702,222.92 1,399,240.20 0.00 0.00
A2 116,230,000.00 7.750000% 697,017.28 750,652.08 1,447,669.36 0.00 0.00
A3 29,052,852.00 7.500000% 0.00 181,580.33 181,580.33 0.00 0.00
A4 22,124,000.00 7.500000% 0.00 138,275.00 138,275.00 0.00 0.00
A5 100,005,432.00 7.500000% 639,219.57 625,033.95 1,264,253.52 0.00 0.00
A6 10,353,864.00 7.500000% 64,204.40 64,711.65 128,916.05 0.00 0.00
A7 15,079,000.00 7.500000% 0.00 94,243.75 94,243.75 0.00 0.00
A8 15,079,000.00 7.500000% 5,364.19 94,243.75 99,607.94 0.00 0.00
A9 10,272,704.00 7.500000% 0.00 0.00 0.00 0.00 0.00
A10 15,000,000.00 6.925000% 0.00 86,500.00 86,500.00 0.00 0.00
A11 2,000,000.00 11.812500% 0.00 19,750.00 19,750.00 0.00 0.00
A12 39,124,000.00 7.500000% 0.00 244,525.00 244,525.00 0.00 0.00
A13 33,878,863.00 7.500000% 203,167.45 211,742.89 414,910.34 0.00 0.00
PO 820,184.54 0.000000% 383.43 0.00 383.43 0.00 0.00
X 510,284,978.66 0.000000% 0.00 270,395.47 270,395.47 0.00 0.00
M 9,625,000.00 7.500000% 3,423.99 60,156.25 63,580.24 0.00 0.00
B1 5,500,000.00 7.500000% 1,956.56 34,375.00 36,331.56 0.00 0.00
B2 3,300,000.00 7.500000% 1,173.94 20,625.00 21,798.94 0.00 0.00
B3 2,750,000.00 7.500000% 978.28 17,187.50 18,165.78 0.00 0.00
B4 1,650,000.00 7.500000% 586.97 10,312.50 10,899.47 0.00 0.00
B5 1,925,000.46 7.500000% 684.80 12,031.25 12,716.05 0.00 0.00
Residual AR 100.00 7.500000% 100.00 0.63 100.63 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 550,000,000.00 - 2,315,278.14 3,638,564.92 5,953,843.06 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 115,532,982.72 0.00
A2 115,532,982.72 0.00
A3 29,052,852.00 0.00
A4 22,124,000.00 0.00
A5 99,366,212.43 0.00
A6 10,289,659.60 0.00
A7 15,079,000.00 0.00
A8 15,073,635.81 0.00
A9 10,336,908.40 0.00
A10 15,000,000.00 0.00
A11 2,000,000.00 0.00
A12 39,124,000.00 0.00
A13 33,675,695.55 0.00
PO 819,801.11 0.00
X 506,611,625.20 0.00
M 9,621,576.01 0.00
B1 5,498,043.44 0.00
B2 3,298,826.06 0.00
B3 2,749,021.72 0.00
B4 1,649,413.03 0.00
B5 1,924,315.66 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 547,748,926.26 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage-Backed Securities, Series 2000-8
------------------------------------------------------------
<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 116,230,000.00 7.250000% 12669BXN7 5.996879 6.041667 994.003121
A2 116,230,000.00 7.750000% 12669BXP2 5.996879 6.458333 994.003121
A3 29,052,852.00 7.500000% 12669BXQ0 0.000000 6.250000 1,000.000000
A4 22,124,000.00 7.500000% 12669BXR8 0.000000 6.250000 1,000.000000
A5 100,005,432.00 7.500000% 12669BXS6 6.391848 6.250000 993.608152
A6 10,353,864.00 7.500000% 12669BXT4 6.201009 6.250000 993.798991
A7 15,079,000.00 7.500000% 12669BXU1 0.000000 6.250000 1,000.000000
A8 15,079,000.00 7.500000% 12669BXV9 0.355739 6.250000 999.644261
A9 10,272,704.00 7.500000% 12669BXW7 0.000000 0.000000 1,006.250000
A10 15,000,000.00 6.925000% 12669BXX5 0.000000 5.766667 1,000.000000
A11 2,000,000.00 11.812500% 12669BXY3 0.000000 9.875000 1,000.000000
A12 39,124,000.00 7.500000% 12669BXZ0 0.000000 6.250000 1,000.000000
A13 33,878,863.00 7.500000% 12669BZV7 5.996879 6.250000 994.003121
PO 820,184.54 0.000000% 12669BYA4 0.467492 0.000000 999.532508
X 510,284,978.66 0.000000% 12669BYB2 0.000000 0.529891 992.801369
M 9,625,000.00 7.500000% 12669BYD8 0.355739 6.250000 999.644261
B1 5,500,000.00 7.500000% 12669BYE6 0.355738 6.250000 999.644262
B2 3,300,000.00 7.500000% 12669BYF3 0.355739 6.250000 999.644261
B3 2,750,000.00 7.500000% 12669BZW5 0.355738 6.250000 999.644262
B4 1,650,000.00 7.500000% 12669BZX3 0.355739 6.250000 999.644261
B5 1,925,000.46 7.500000% 12669BZY1 0.355740 6.249999 999.644260
Residual AR 100.00 7.500000% 12669BYC0 1,000.000000 6.300000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 550,000,000.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage-Backed Securities, Series 2000-8
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 547,614,598.10 0.00 547,614,598.10
Loan count 1570 0 1570
Avg loan rate 8.332572% 0.000000% 8.33
Prepay amount 2,055,348.05 0.00 2,055,348.05
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00
Sub servicer fees 121,506.52 0.00 121,506.52
Trustee fees 0.00 0.00 0.00
Agg advances N/A N/A N/A
Adv this period 0.00 0.00 0.00
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00
Fraud 10,997,313.44 0.00 10,997,313.44
Special Hazard 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% 550,000,000.00
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 1 400,000.00
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 1 400,000.00
--------------------------------------------------------------------------------
<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 5,953,843.06 5,953,843.06
Principal remittance amount 2,315,278.14 2,315,278.14
Interest remittance amount 3,638,564.92 3,638,564.92
