Payment Date: 06/25/00
------------------------------------------------------------
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 75,000,000.00 8.000000% 846,769.59 500,000.00 1,346,769.59 0.00 0.00
A2 130,321,000.00 8.000000% 1,045,404.25 868,806.67 1,914,210.92 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 600,286.75 0.000000% 1,469.96 0.00 1,469.96 0.00 0.00
X 272,146,339.30 0.687300% 0.00 154,834.72 154,834.72 0.00 0.00
Residual AR 100.00 8.000000% 100.00 22.23 122.23 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 9,587,500.00 8.000000% 4,472.75 63,916.67 68,389.42 0.00 0.00
B1 4,425,000.00 8.000000% 2,064.35 29,500.00 31,564.35 0.00 0.00
B2 1,917,500.00 8.000000% 894.55 12,783.33 13,677.88 0.00 0.00
B3 2,212,500.00 8.000000% 1,032.17 14,750.00 15,782.17 0.00 0.00
B4 1,180,000.00 8.000000% 550.49 7,866.67 8,417.16 0.00 0.00
B5 1,327,500.25 8.000000% 619.30 8,850.00 9,469.31 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 295,000,000.00 - 1,903,377.42 2,117,521.04 4,020,898.46 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 74,153,230.41 0.00
A2 129,275,595.75 0.00
A3 9,198,613.00 0.00
A4 29,730,000.00 0.00
A5 29,500,000.00 0.00
PO 598,816.79 0.00
X 270,290,189.89 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 9,583,027.25 0.00
B1 4,422,935.65 0.00
B2 1,916,605.45 0.00
B3 2,211,467.83 0.00
B4 1,179,449.51 0.00
B5 1,326,880.95 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 293,096,622.58 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 06/25/00
------------------------------------------------------------
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 75,000,000.00 8.000000% 12669BQR6 11.290261 6.666667 988.709739
A2 130,321,000.00 8.000000% 12669BQS4 8.021764 6.666667 991.978236
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 600,286.75 0.000000% 12669BQW5 2.448763 0.000000 997.551237
X 272,146,339.30 0.687300% 12669BQX3 0.000000 0.568939 993.179591
Residual AR 100.00 8.000000% 12669BQY1 1,000.000000 222.300000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 9,587,500.00 8.000000% 12669BQZ8 0.466519 6.666667 999.533481
B1 4,425,000.00 8.000000% 12669BRA2 0.466519 6.666667 999.533481
B2 1,917,500.00 8.000000% 12669BRB0 0.466519 6.666667 999.533481
B3 2,212,500.00 8.000000% 12669BRV6 0.466519 6.666667 999.533481
B4 1,180,000.00 8.000000% 12669BRW4 0.466519 6.666667 999.533481
B5 1,327,500.25 8.000000% 12669BRX2 0.466519 6.666667 999.533481
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 295,000,000.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 2000-4
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 293,096,622.58 293,096,622.58
Loan count 2799 2799
Avg loan rate 8.883917% 8.88
Prepay amount 1,733,062.08 1,733,062.08
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 61,458.33 61,458.33
Sub servicer fees 2,483.94 2,483.94
Trustee fees 2,212.50 2,212.50
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 93.003037% 100.000000% 274,349,999.75
-----------------------------------------------------------------------------
Junior 6.996963% 0.000000% 20,640,366.64
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 0 0.00
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 0 0.00
--------------------------------------------------------------------------------
<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 4,020,898.46 4,020,898.46
Principal remittance amount 1,903,377.42 1,903,377.42
Interest remittance amount 2,117,521.04 2,117,521.04
