Payment Date: 12/25/00
------------------------------------------------------------
Countrywide Home Loans
Asset-Backed 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 A1 244,886,488.00 7.282000% 459,816.79 1,486,052.84 1,945,869.63 0.00 0.00
A2A 32,226,000.00 6.756250% 2,169,389.37 157,247.21 2,326,636.58 0.00 0.00
A2B 20,373,000.00 7.552000% 0.00 128,214.08 128,214.08 0.00 0.00
A3 323,356,236.66 0.000000% 0.00 572,615.75 572,615.75 0.00 0.00
M1 16,167,000.00 8.041000% 0.00 108,332.37 108,332.37 0.00 0.00
M2 9,703,748.00 8.437000% 0.00 68,225.43 68,225.43 0.00 0.00
Residual R 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 323,356,236.00 - 2,629,206.16 2,520,687.68 5,149,893.84 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 244,426,671.21 0.00
A2A 30,056,610.63 0.00
A2B 20,373,000.00 0.00
A3 320,727,030.50 0.00
M1 16,167,000.00 0.00
M2 9,703,748.00 0.00
Residual R 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 320,727,029.84 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
Countrywide Home Loans
Asset-Backed 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 A1 244,886,488.00 7.282000% 126671KF2 1.877673 6.068333 998.122327
A2A 32,226,000.00 6.756250% 126671KG0 67.317985 4.879514 932.682015
A2B 20,373,000.00 7.552000% 126671KH8 0.000000 6.293333 1,000.000000
A3 323,356,236.66 0.000000% 126671KN5 0.000000 1.770851 991.869011
M1 16,167,000.00 8.041000% 126671KJ4 0.000000 6.700833 1,000.000000
M2 9,703,748.00 8.437000% 126671KK1 0.000000 7.030833 1,000.000000
Residual R 0.00 0.000000% NA 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 323,356,236.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Asset-Backed Certificates, Series 2000-5
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 56,715,454.31 264,011,576.19 320,727,030.50
Loan count 722 7653 8375
Avg loan rate 10.638741% 10.852211% 10.81
Prepay amount 389,069.49 1,819,193.77 2,208,263.26
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 23,823.03 110,908.74 134,731.77
Sub servicer fees 0.00 0.00 0.00
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 0.00 0.00 0.00
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% 323,356,236.00
-----------------------------------------------------------------------------
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 5,149,893.84 5,149,893.84
Principal remittance amount 2,629,206.16 2,629,206.16
Interest remittance amount 2,520,687.68 2,520,687.68
