Payment Date: 09/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-4
------------------------------------------------------------
<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 72,057,538.97 8.000000% 600,680.26 480,383.59 1,081,063.85 0.00 0.00
A2 126,688,298.37 8.000000% 741,587.45 844,588.66 1,586,176.11 0.00 0.00
A3 9,198,613.00 8.000000% 0.00 61,324.09 61,324.09 0.00 0.00
A4 29,730,000.00 8.000000% 0.00 198,200.00 198,200.00 0.00 0.00
A5 29,500,000.00 8.000000% 0.00 196,666.67 196,666.67 0.00 0.00
PO 565,527.09 0.000000% 1,175.32 0.00 1,175.32 0.00 0.00
X 265,631,929.35 0.664856% 0.00 149,778.60 149,778.60 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 9,571,446.60 8.000000% 5,688.90 63,809.64 69,498.54 0.00 0.00
B1 4,417,590.74 8.000000% 2,625.65 29,450.60 32,076.25 0.00 0.00
B2 1,914,289.32 8.000000% 1,137.78 12,761.93 13,899.71 0.00 0.00
B3 2,208,795.37 8.000000% 1,312.82 14,725.30 16,038.12 0.00 0.00
B4 1,178,024.20 8.000000% 700.17 7,853.49 8,553.66 0.00 0.00
B5 1,325,277.47 8.000000% 787.69 8,835.18 9,622.87 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 288,355,401.11 - 1,355,696.04 2,068,377.76 3,424,073.80 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 71,456,858.71 0.00
A2 125,946,710.90 0.00
A3 9,198,613.00 0.00
A4 29,730,000.00 0.00
A5 29,500,000.00 0.00
PO 564,352.02 0.00
X 264,314,224.20 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 9,565,757.69 0.00
B1 4,414,965.09 0.00
B2 1,913,151.54 0.00
B3 2,207,482.55 0.00
B4 1,177,324.03 0.00
B5 1,324,489.53 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 286,999,705.06 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-4
------------------------------------------------------------
<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 72,057,538.97 8.000000% 12669BQR6 8.009070 6.405115 952.758116
A2 126,688,298.37 8.000000% 12669BQS4 5.690468 6.480833 966.434503
A3 9,198,613.00 8.000000% 12669BQT2 0.000000 6.666667 1,000.000000
A4 29,730,000.00 8.000000% 12669BQU9 0.000000 6.666667 1,000.000000
A5 29,500,000.00 8.000000% 12669BQV7 0.000000 6.666667 1,000.000000
PO 565,527.09 0.000000% 12669BQW5 1.957931 0.000000 940.137393
X 265,631,929.35 0.664856% 12669BQX3 0.000000 0.550361 971.220943
Residual AR 0.00 8.000000% 12669BQY1 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 9,571,446.60 8.000000% 12669BQZ8 0.593366 6.655504 997.732223
B1 4,417,590.74 8.000000% 12669BRA2 0.593367 6.655504 997.732224
B2 1,914,289.32 8.000000% 12669BRB0 0.593366 6.655504 997.732224
B3 2,208,795.37 8.000000% 12669BRV6 0.593365 6.655504 997.732226
B4 1,178,024.20 8.000000% 12669BRW4 0.593364 6.655504 997.732229
B5 1,325,277.47 8.000000% 12669BRX2 0.593363 6.655504 997.732038
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 288,355,401.11 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-4
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 286,999,705.08 286,999,705.08
Loan count 2742 2742
Avg loan rate 8.877623% 8.88
Prepay amount 1,184,163.03 1,184,163.03
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 58,490.93 58,490.93
Sub servicer fees 2,478.84 2,478.84
Trustee fees 2,162.67 2,162.67
Agg advances N/A N/A
Adv this period 43,258.68 43,258.68
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00
Cumulative losses 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00
Fraud 5,900,000.00 5,900,000.00
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 92.854635% 100.000000% 267,739,977.42
-----------------------------------------------------------------------------
Junior 7.145365% 0.000000% 20,603,170.43
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 39 4,414,250.11
60 to 89 days 3 431,836.32
90 or more 1 59,928.91
Foreclosure 7 419,110.39
Totals: 50 5,325,125.73
--------------------------------------------------------------------------------
<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 3,424,073.80 3,424,073.80
Principal remittance amount 1,355,696.04 1,355,696.04
Interest remittance amount 2,068,377.76 2,068,377.76
