Payment Date: 12/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage-Backed Securities, Series 2000-10
------------------------------------------------------------
<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 47,300,000.00 7.500000% 509,716.46 295,625.00 805,341.46 0.00 0.00
1A2 50,300,000.00 7.500000% 70,929.83 314,375.00 385,304.83 0.00 0.00
1A3 20,175,000.00 7.500000% 281,238.25 126,093.75 407,332.00 0.00 0.00
1A4 30,224,000.00 7.500000% 750.00 188,900.00 189,650.00 0.00 0.00
1A5 7,800,000.00 7.500000% 0.00 48,750.00 48,750.00 0.00 0.00
1A6 20,000,000.00 7.500000% 0.00 125,000.00 125,000.00 0.00 0.00
1A7 1,800,000.00 7.500000% 0.00 11,250.00 11,250.00 0.00 0.00
1A8 10,000,000.00 7.500000% 0.00 62,500.00 62,500.00 0.00 0.00
1A9 3,400,000.00 7.500000% 0.00 21,250.00 21,250.00 0.00 0.00
2A1 100,337,000.00 7.250000% 399,063.53 606,202.71 1,005,266.24 0.00 0.00
3A1 142,704,000.00 7.875000% 533,576.98 936,495.00 1,470,071.98 0.00 0.00
PO 1,620,256.21 0.000000% 1,381.42 0.00 1,381.42 0.00 0.00
X 0.00 0.000000% 0.00 157,193.73 157,193.73 0.00 0.00
M 10,465,000.00 7.565940% 7,664.77 65,981.30 73,646.07 0.00 0.00
B1 3,412,500.00 7.565939% 2,499.38 21,515.64 24,015.02 0.00 0.00
B2 2,047,500.00 7.565937% 1,499.63 12,909.38 14,409.01 0.00 0.00
B3 1,365,000.00 7.565943% 999.75 8,606.26 9,606.01 0.00 0.00
B4 910,000.00 7.565934% 666.50 5,737.50 6,404.00 0.00 0.00
B5 1,139,643.79 7.565943% 834.70 7,185.40 8,020.10 0.00 0.00
Residual AR 100.00 0.000000% 100.00 120.01 220.01 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 455,000,000.00 - 1,810,921.20 3,015,690.68 4,826,611.88 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior 1A1 46,790,283.54 0.00
1A2 50,229,070.17 0.00
1A3 19,893,761.75 0.00
1A4 30,223,250.00 0.00
1A5 7,800,000.00 0.00
1A6 20,000,000.00 0.00
1A7 1,800,000.00 0.00
1A8 10,000,000.00 0.00
1A9 3,400,000.00 0.00
2A1 99,937,936.47 0.00
3A1 142,170,423.02 0.00
PO 1,618,874.79 0.00
X 0.00 0.00
M 10,457,335.23 0.00
B1 3,410,000.62 0.00
B2 2,046,000.37 0.00
B3 1,364,000.25 0.00
B4 909,333.50 0.00
B5 1,138,809.09 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 453,189,078.80 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage-Backed Securities, Series 2000-10
------------------------------------------------------------
<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 47,300,000.00 7.500000% 12669BZC9 10.776247 6.250000 989.223753
1A2 50,300,000.00 7.500000% 12669BZD7 1.410136 6.250000 998.589864
1A3 20,175,000.00 7.500000% 12669BZE5 13.939938 6.250000 986.060062
1A4 30,224,000.00 7.500000% 12669BZF2 0.024815 6.250000 999.975185
1A5 7,800,000.00 7.500000% 12669BZG0 0.000000 6.250000 1,000.000000
1A6 20,000,000.00 7.500000% 12669BZH8 0.000000 6.250000 1,000.000000
1A7 1,800,000.00 7.500000% 12669BZJ4 0.000000 6.250000 1,000.000000
1A8 10,000,000.00 7.500000% 12669BZK1 0.000000 6.250000 1,000.000000
1A9 3,400,000.00 7.500000% 12669BZL9 0.000000 6.250000 1,000.000000
2A1 100,337,000.00 7.250000% 12669BZM7 3.977232 6.041667 996.022768
3A1 142,704,000.00 7.875000% 12669BZN5 3.739047 6.562500 996.260953
PO 1,620,256.21 0.000000% 12669BZR6 0.852594 0.000000 999.147406
X 0.00 0.000000% 12669BZQ8 0.000000 0.000000 0.000000
M 10,465,000.00 7.565940% 12669BZS4 0.732419 6.304950 999.267581
B1 3,412,500.00 7.565939% 12669BZT2 0.732419 6.304949 999.267581
B2 2,047,500.00 7.565937% 12669BZU9 0.732420 6.304947 999.267580
B3 1,365,000.00 7.565943% 12669BZA4 0.732418 6.304952 999.267582
B4 910,000.00 7.565934% 12669BZ51 0.732418 6.304945 999.267582
B5 1,139,643.79 7.565943% 12669BZ69 0.732422 6.304953 999.267578
Residual AR 100.00 0.000000% 12669BZP0 1,000.000000 1,200.100000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 455,000,000.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage-Backed Securities, Series 2000-10
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 199,129,487.41 86,437,442.91 145,267,361.17 430,834,291.49
Loan count 549 290 1190 2029
Avg loan rate 8.146389% 8.003119% 8.688677% 8.30
Prepay amount 800,227.10 212,153.85 465,065.54 1,477,446.49
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00 0.00 0.00
Sub servicer fees 45,797.31 18,553.66 51,024.56 115,375.53
Trustee fees 0.00 0.00 0.00 0.00
Agg advances N/A N/A N/A N/A
Adv this period 0.00 0.00 0.00 0.00
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00 0.00
Fraud 3,999,904.18 1,736,907.20 2,916,092.88 8,652,904.26
Special Hazard 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% 455,000,000.00
-----------------------------------------------------------------------------
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 4,826,611.88 4,826,611.88
Principal remittance amount 1,810,921.20 1,810,921.20
Interest remittance amount 3,015,690.68 3,015,690.68
