Payment Date: 10/25/00
------------------------------------------------------------
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 71,456,858.71 8.000000% 501,580.69 476,420.54 978,001.23 0.00 0.00
A2 125,946,710.90 8.000000% 619,241.16 839,695.95 1,458,937.11 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 564,352.02 0.000000% 3,173.75 0.00 3,173.75 0.00 0.00
X 264,314,224.20 0.675928% 0.00 148,881.21 148,881.21 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 9,565,757.69 8.000000% 5,761.50 63,774.99 69,536.49 0.00 0.00
B1 4,414,965.09 8.000000% 2,659.16 29,434.61 32,093.77 0.00 0.00
B2 1,913,151.54 8.000000% 1,152.30 12,755.00 13,907.30 0.00 0.00
B3 2,207,482.55 8.000000% 1,329.58 14,717.30 16,046.88 0.00 0.00
B4 1,177,324.03 8.000000% 709.11 7,849.23 8,558.34 0.00 0.00
B5 1,324,489.53 8.000000% 797.75 8,830.38 9,628.13 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 286,999,705.06 - 1,136,405.00 2,058,549.97 3,194,954.97 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 70,961,499.62 0.00
A2 125,335,150.80 0.00
A3 9,198,613.00 0.00
A4 29,730,000.00 0.00
A5 29,500,000.00 0.00
PO 546,220.04 0.00
X 263,437,122.60 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 9,560,486.26 0.00
B1 4,412,532.11 0.00
B2 1,912,097.26 0.00
B3 2,206,266.06 0.00
B4 1,176,675.23 0.00
B5 1,323,759.64 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 285,863,300.02 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
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 71,456,858.71 8.000000% 12669BQR6 6.687743 6.352274 946.153328
A2 125,946,710.90 8.000000% 12669BQS4 4.751661 6.443290 961.741782
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 564,352.02 0.000000% 12669BQW5 5.287057 0.000000 909.931862
X 264,314,224.20 0.675928% 12669BQX3 0.000000 0.547063 967.998038
Residual AR 0.00 8.000000% 12669BQY1 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 9,565,757.69 8.000000% 12669BQZ8 0.600939 6.651889 997.182400
B1 4,414,965.09 8.000000% 12669BRA2 0.600940 6.651889 997.182398
B2 1,913,151.54 8.000000% 12669BRB0 0.600939 6.651890 997.182404
B3 2,207,482.55 8.000000% 12669BRV6 0.600940 6.651887 997.182400
B4 1,177,324.03 8.000000% 12669BRW4 0.600941 6.651890 997.182398
B5 1,324,489.53 8.000000% 12669BRX2 0.600942 6.651886 997.182215
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 286,999,705.06 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-4
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 285,863,300.09 285,863,300.09
Loan count 2731 2731
Avg loan rate 8.876544% 8.88
Prepay amount 963,408.43 963,408.43
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 59,173.83 59,173.83
Sub servicer fees 2,477.19 2,477.19
Trustee fees 2,152.50 2,152.50
Agg advances N/A N/A
Adv this period 0.00 0.00
--------------------------------------------------------------------------------
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 92.824860% 100.000000% 266,396,534.63
-----------------------------------------------------------------------------
Junior 7.175140% 0.000000% 20,591,816.56
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 22 2,451,110.64
60 to 89 days 9 1,106,695.96
90 or more 8 657,227.23
Foreclosure 0 0.00
Totals: 39 4,215,033.83
--------------------------------------------------------------------------------
<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 3,194,954.97 3,194,954.97
Principal remittance amount 1,136,405.00 1,136,405.00
Interest remittance amount 2,058,549.97 2,058,549.97
