Payment Date: 12/25/00
------------------------------------------------------------
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 69,879,618.80 8.000000% 1,470,601.95 465,864.13 1,936,466.08 0.00 0.00
A2 123,999,483.12 8.000000% 1,815,574.79 826,663.22 2,642,238.01 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 545,410.56 0.000000% 573.52 0.00 573.52 0.00 0.00
X 261,184,709.05 0.675034% 0.00 146,923.71 146,923.71 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.06 0.06 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 9,554,670.10 8.000000% 5,869.91 63,697.80 69,567.71 0.00 0.00
B1 4,409,847.73 8.000000% 2,709.19 29,398.98 32,108.17 0.00 0.00
B2 1,910,934.03 8.000000% 1,173.98 12,739.56 13,913.54 0.00 0.00
B3 2,204,923.87 8.000000% 1,354.59 14,699.49 16,054.08 0.00 0.00
B4 1,175,959.40 8.000000% 722.45 7,839.73 8,562.18 0.00 0.00
B5 1,322,954.33 8.000000% 812.76 8,819.70 9,632.46 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 283,432,414.94 - 3,299,393.14 2,032,837.13 5,332,230.27 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 68,409,016.85 0.00
A2 122,183,908.33 0.00
A3 9,198,613.00 0.00
A4 29,730,000.00 0.00
A5 29,500,000.00 0.00
PO 544,837.04 0.00
X 257,904,562.85 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 9,548,800.19 0.00
B1 4,407,138.54 0.00
B2 1,909,760.05 0.00
B3 2,203,569.28 0.00
B4 1,175,236.95 0.00
B5 1,322,141.57 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 280,133,021.80 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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 69,879,618.80 8.000000% 12669BQR6 19.608026 6.211522 912.120225
A2 123,999,483.12 8.000000% 12669BQS4 13.931560 6.343285 937.561163
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 545,410.56 0.000000% 12669BQW5 0.955410 0.000000 907.627963
X 261,184,709.05 0.675034% 12669BQX3 0.000000 0.539870 947.668683
Residual AR 0.00 8.000000% 12669BQY1 0.000000 0.594116 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 9,554,670.10 8.000000% 12669BQZ8 0.612246 6.643838 995.963514
B1 4,409,847.73 8.000000% 12669BRA2 0.612246 6.643838 995.963512
B2 1,910,934.03 8.000000% 12669BRB0 0.612245 6.643838 995.963520
B3 2,204,923.87 8.000000% 12669BRV6 0.612244 6.643838 995.963516
B4 1,175,959.40 8.000000% 12669BRW4 0.612246 6.643838 995.963517
B5 1,322,954.33 8.000000% 12669BRX2 0.612248 6.643837 995.963330
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 283,432,414.94 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-4
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 280,133,021.83 280,133,021.83
Loan count 2699 2699
Avg loan rate 8.875630% 8.88
Prepay amount 3,125,103.27 3,125,103.27
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 55,788.25 55,788.25
Sub servicer fees 2,356.52 2,356.52
Trustee fees 2,125.74 2,125.74
Agg advances N/A N/A
Adv this period 65,761.75 65,761.75
--------------------------------------------------------------------------------
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 92.743397% 100.000000% 262,853,125.48
-----------------------------------------------------------------------------
Junior 7.256603% 0.000000% 20,566,646.58
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 60 5,734,180.88
60 to 89 days 7 587,015.37
90 or more 3 340,303.95
Foreclosure 10 1,418,276.09
Totals: 80 8,079,776.29
--------------------------------------------------------------------------------
<PAGE>
--------------------------------------------------------------------------------
REO INFORMATION
--------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balance Book Value
-------- ----------- --------------------- ----------
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 47,722.11
Current Total Outstanding Number of Loans: 1
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 5,332,230.27 5,332,230.27
Principal remittance amount 3,299,393.14 3,299,393.14
Interest remittance amount 2,032,837.13 2,032,837.13
