Payment Date: 11/25/00
------------------------------------------------------------
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 70,961,499.62 8.000000% 1,081,880.82 473,076.66 1,554,957.48 0.00 0.00
A2 125,335,150.80 8.000000% 1,335,667.68 835,567.67 2,171,235.35 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 546,220.04 0.000000% 809.48 0.00 809.48 0.00 0.00
X 263,437,122.60 0.675819% 0.00 148,363.28 148,363.28 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.09 0.09 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 9,560,486.26 8.000000% 5,816.16 63,736.58 69,552.74 0.00 0.00
B1 4,412,532.11 8.000000% 2,684.38 29,416.88 32,101.26 0.00 0.00
B2 1,912,097.26 8.000000% 1,163.23 12,747.32 13,910.55 0.00 0.00
B3 2,206,266.06 8.000000% 1,342.19 14,708.44 16,050.63 0.00 0.00
B4 1,176,675.23 8.000000% 715.83 7,844.50 8,560.33 0.00 0.00
B5 1,323,759.64 8.000000% 805.31 8,825.06 9,630.37 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 285,863,300.02 - 2,430,885.08 2,050,477.24 4,481,362.32 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 69,879,618.80 0.00
A2 123,999,483.12 0.00
A3 9,198,613.00 0.00
A4 29,730,000.00 0.00
A5 29,500,000.00 0.00
PO 545,410.56 0.00
X 261,184,709.05 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 9,554,670.10 0.00
B1 4,409,847.73 0.00
B2 1,910,934.03 0.00
B3 2,204,923.87 0.00
B4 1,175,959.40 0.00
B5 1,322,954.33 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 283,432,414.94 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
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 70,961,499.62 8.000000% 12669BQR6 14.425078 6.307689 931.728251
A2 125,335,150.80 8.000000% 12669BQS4 10.249059 6.411612 951.492723
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 546,220.04 0.000000% 12669BQW5 1.348489 0.000000 908.583373
X 263,437,122.60 0.675819% 12669BQX3 0.000000 0.545160 959.721559
Residual AR 0.00 8.000000% 12669BQY1 0.000000 0.948842 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 9,560,486.26 8.000000% 12669BQZ8 0.606640 6.647883 996.575760
B1 4,412,532.11 8.000000% 12669BRA2 0.606640 6.647883 996.575758
B2 1,912,097.26 8.000000% 12669BRB0 0.606639 6.647883 996.575765
B3 2,206,266.06 8.000000% 12669BRV6 0.606640 6.647883 996.575760
B4 1,176,675.23 8.000000% 12669BRW4 0.606636 6.647883 996.575763
B5 1,323,759.64 8.000000% 12669BRX2 0.606636 6.647881 996.575579
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 285,863,300.02 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-4
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 283,432,414.97 283,432,414.97
Loan count 2720 2720
Avg loan rate 8.876907% 8.88
Prepay amount 2,256,817.09 2,256,817.09
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 57,918.25 57,918.25
Sub servicer fees 2,475.55 2,475.55
Trustee fees 2,143.97 2,143.97
Agg advances N/A N/A
Adv this period 58,939.73 58,939.73
--------------------------------------------------------------------------------
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 92.800688% 100.000000% 265,271,483.46
-----------------------------------------------------------------------------
Junior 7.199312% 0.000000% 20,579,289.46
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 49 4,927,760.27
60 to 89 days 9 1,085,492.00
90 or more 1 138,288.29
Foreclosure 9 1,067,585.35
Totals: 68 7,219,125.91
--------------------------------------------------------------------------------
<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 4,481,362.32 4,481,362.32
Principal remittance amount 2,430,885.08 2,430,885.08
Interest remittance amount 2,050,477.24 2,050,477.24
