Payment Date: 12/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-9
------------------------------------------------------------
<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 143,081,000.00 7.500000% 1,371,169.07 894,256.25 2,265,425.32 0.00 0.00
A2 31,500,000.00 7.500000% 0.00 0.00 0.00 0.00 0.00
A3 5,000,000.00 7.500000% 0.00 31,250.00 31,250.00 0.00 0.00
A4 54,200,000.00 7.500000% 0.00 338,750.00 338,750.00 0.00 0.00
A5 5,000,000.00 7.500000% 0.00 31,250.00 31,250.00 0.00 0.00
A6 10,500,000.00 7.500000% 148,539.08 65,625.00 214,164.08 0.00 0.00
A7 15,687,000.00 7.500000% 0.00 98,043.75 98,043.75 0.00 0.00
A8 3,250,000.00 7.500000% 0.00 20,312.50 20,312.50 0.00 0.00
A9 63,255,000.00 7.500000% 604,931.80 395,343.75 1,000,275.55 0.00 0.00
A10 28,411,000.00 7.500000% 0.00 177,568.75 177,568.75 0.00 0.00
A11 135,000,000.00 7.500000% 1,291,056.73 843,750.00 2,134,806.73 0.00 0.00
A12 40,650,000.00 7.500000% 203,125.00 247,812.50 450,937.50 0.00 0.00
A13 26,000,000.00 7.500000% 0.00 162,500.00 162,500.00 0.00 0.00
A14 10,790,000.00 7.500000% 351,836.87 67,437.50 419,274.37 0.00 0.00
PO 675,000.19 0.000000% 353.42 0.00 353.42 0.00 0.00
X 553,682,699.00 7.500000% 0.00 287,453.60 287,453.60 0.00 0.00
M 11,100,000.00 7.500000% 4,331.85 69,375.00 73,706.85 0.00 0.00
B1 6,000,000.00 7.500000% 2,341.54 37,500.00 39,841.54 0.00 0.00
B2 3,600,000.00 7.500000% 1,404.92 22,500.00 23,904.92 0.00 0.00
B3 2,700,000.00 7.500000% 1,053.69 16,875.00 17,928.69 0.00 0.00
B4 1,800,000.00 7.500000% 702.46 11,250.00 11,952.46 0.00 0.00
B5 1,800,899.81 7.500000% 702.81 11,255.62 11,958.43 0.00 0.00
Residual AR 100.00 7.500000% 100.00 0.63 100.63 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 600,000,000.00 - 3,981,649.24 3,830,109.85 7,811,759.09 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 141,709,830.93 0.00
A2 32,703,125.00 0.00
A3 5,000,000.00 0.00
A4 54,200,000.00 0.00
A5 5,000,000.00 0.00
A6 10,351,460.92 0.00
A7 15,687,000.00 0.00
A8 3,250,000.00 0.00
A9 62,650,068.20 0.00
A10 28,411,000.00 0.00
A11 133,708,943.27 0.00
A12 39,446,875.00 0.00
A13 26,000,000.00 0.00
A14 10,438,163.13 0.00
PO 674,646.77 0.00
X 558,652,482.09 0.00
M 11,095,668.15 0.00
B1 5,997,658.46 0.00
B2 3,598,595.08 0.00
B3 2,698,946.31 0.00
B4 1,799,297.54 0.00
B5 1,800,197.00 0.00
Residual AR 0.00 0.63
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 596,221,475.76 0.63
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-9
------------------------------------------------------------
<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 143,081,000.00 7.500000% 12669BYG1 9.583167 6.250000 990.416833
A2 31,500,000.00 7.500000% 12669BYH9 0.000000 0.000000 1,038.194444
A3 5,000,000.00 7.500000% 12669BYJ5 0.000000 6.250000 1,000.000000
A4 54,200,000.00 7.500000% 12669BYK2 0.000000 6.250000 1,000.000000
A5 5,000,000.00 7.500000% 12669BYL0 0.000000 6.250000 1,000.000000
A6 10,500,000.00 7.500000% 12669BYM8 14.146579 6.250000 985.853421
A7 15,687,000.00 7.500000% 12669BYN6 0.000000 6.250000 1,000.000000
A8 3,250,000.00 7.500000% 12669BYP1 0.000000 6.250000 1,000.000000
A9 63,255,000.00 7.500000% 12669BYQ9 9.563383 6.250000 990.436617
A10 28,411,000.00 7.500000% 12669BYR7 0.000000 6.250000 1,000.000000
A11 135,000,000.00 7.500000% 12669BYS5 9.563383 6.250000 990.436617
A12 40,650,000.00 7.500000% 12669BYT3 4.996925 6.096248 970.402829
A13 26,000,000.00 7.500000% 12669BYU0 0.000000 6.250000 1,000.000000
A14 10,790,000.00 7.500000% 12669BYV8 32.607680 6.250000 967.392320
PO 675,000.19 0.000000% 12669BYW6 0.523585 0.000000 999.476415
X 553,682,699.00 7.500000% 12669BYX4 0.000000 0.519167 1,008.975868
M 11,100,000.00 7.500000% 12669BYZ9 0.390257 6.250000 999.609743
B1 6,000,000.00 7.500000% 12669BZA3 0.390257 6.250000 999.609743
B2 3,600,000.00 7.500000% 12669BZB1 0.390256 6.250000 999.609744
B3 2,700,000.00 7.500000% 12669BZZ8 0.390256 6.250000 999.609744
B4 1,800,000.00 7.500000% 12669BA28 0.390256 6.250000 999.609744
B5 1,800,899.81 7.500000% 12669BA36 0.390255 6.249998 999.609745
Residual AR 100.00 7.500000% 12669BYY2 1,000.000000 6.300000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 600,000,000.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-9
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 596,221,475.76 596,221,475.76
Loan count 1484 1484
Avg loan rate 8.364047% 8.36
Prepay amount 3,544,315.51 3,544,315.51
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 99,610.52 99,610.52
Sub servicer fees 0.00 0.00
Trustee fees 3,585.98 3,585.98
Agg advances N/A N/A
Adv this period 0.00 0.00
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00
Cumulative losses 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 50,000.00 50,000.00
Fraud 12,000,000.00 12,000,000.00
Special Hazard 4,781,304.73 4,781,304.73
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 600,000,000.00
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 1 1,498,900.45
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 1 1,498,900.45
--------------------------------------------------------------------------------
<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 7,811,759.09 7,811,759.09
Principal remittance amount 3,981,649.24 3,981,649.24
Interest remittance amount 3,830,109.85 3,830,109.85
