Payment Date: 08/25/00
------------------------------------------------------------
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 73,215,040.99 8.000000% 1,157,502.02 488,100.27 1,645,602.30 0.00 0.00
A2 128,117,326.46 8.000000% 1,429,028.09 854,115.51 2,283,143.60 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 566,083.03 0.000000% 555.94 0.00 555.94 0.00 0.00
X 268,212,024.54 0.678119% 0.00 151,566.31 151,566.31 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 9,577,066.20 8.000000% 5,619.60 63,847.11 69,466.71 0.00 0.00
B1 4,420,184.40 8.000000% 2,593.66 29,467.90 32,061.56 0.00 0.00
B2 1,915,413.24 8.000000% 1,123.92 12,769.42 13,893.34 0.00 0.00
B3 2,210,092.20 8.000000% 1,296.83 14,733.95 16,030.78 0.00 0.00
B4 1,178,715.84 8.000000% 691.64 7,858.11 8,549.75 0.00 0.00
B5 1,326,055.57 8.000000% 778.10 8,840.37 9,618.47 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 290,954,590.93 - 2,599,189.82 2,087,489.70 4,686,679.52 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 72,057,538.97 0.00
A2 126,688,298.37 0.00
A3 9,198,613.00 0.00
A4 29,730,000.00 0.00
A5 29,500,000.00 0.00
PO 565,527.09 0.00
X 265,631,929.35 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 9,571,446.60 0.00
B1 4,417,590.74 0.00
B2 1,914,289.32 0.00
B3 2,208,795.37 0.00
B4 1,178,024.20 0.00
B5 1,325,277.47 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 288,355,401.11 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 08/25/00
------------------------------------------------------------
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 73,215,040.99 8.000000% 12669BQR6 15.433360 6.508004 960.767186
A2 128,117,326.46 8.000000% 12669BQS4 10.965448 6.553936 972.124971
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 566,083.03 0.000000% 12669BQW5 0.926131 0.000000 942.094900
X 268,212,024.54 0.678119% 12669BQX3 0.000000 0.556929 976.062842
Residual AR 0.00 8.000000% 12669BQY1 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 9,577,066.20 8.000000% 12669BQZ8 0.586139 6.659412 998.325590
B1 4,420,184.40 8.000000% 12669BRA2 0.586139 6.659412 998.325590
B2 1,915,413.24 8.000000% 12669BRB0 0.586139 6.659412 998.325590
B3 2,210,092.20 8.000000% 12669BRV6 0.586139 6.659412 998.325590
B4 1,178,715.84 8.000000% 12669BRW4 0.586139 6.659412 998.325590
B5 1,326,055.57 8.000000% 12669BRX2 0.586139 6.659412 998.325590
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 290,954,590.93 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-4
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 288,355,401.11 288,355,401.11
Loan count 2762 2762
Avg loan rate 8.879463% 8.88
Prepay amount 2,428,281.20 2,428,281.20
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 58,281.98 58,281.98
Sub servicer fees 2,480.57 2,480.57
Trustee fees 2,182.16 2,182.16
Agg advances N/A N/A
Adv this period 39,491.12 39,491.12
--------------------------------------------------------------------------------
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 92.914262% 100.000000% 270,327,063.48
-----------------------------------------------------------------------------
Junior 7.085738% 0.000000% 20,615,423.69
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 40 3,862,534.03
60 to 89 days 7 563,905.55
90 or more 0 0.00
Foreclosure 6 433,860.80
Totals: 53 4,860,300.38
--------------------------------------------------------------------------------
<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 4,686,679.52 4,686,679.52
Principal remittance amount 2,599,189.82 2,599,189.82
Interest remittance amount 2,087,489.70 2,087,489.70
