CWMBS INC MORT PASS THR CERT SER 2000-4
8-K, EX-99.1466, 2001-01-08
ASSET-BACKED SECURITIES
Previous: CWMBS INC MORT PASS THR CERT SER 2000-4, 8-K, 2001-01-08
Next: CWMBS INC MORT PASS THR CERT SER 2000-4, 8-K, 2001-01-08



                             Payment Date: 07/25/00


          ------------------------------------------------------------
                             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         74,153,230.41    8.000000%       938,189.42    494,354.87    1,432,544.29       0.00       0.00
                        A2        129,275,595.75    8.000000%     1,158,269.29    861,837.30    2,020,106.59       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            598,816.79    0.000000%        32,733.76          0.00       32,733.76       0.00       0.00
                        X         272,146,339.30    0.679504%             0.00    153,052.66      153,052.66       0.00       0.00
Residual                AR                  0.00    8.000000%             0.00          0.00            0.00       0.00       0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate             M           9,583,027.25    8.000000%         5,961.05     63,886.85       69,847.90       0.00       0.00
                        B1          4,422,935.65    8.000000%         2,751.25     29,486.24       32,237.49       0.00       0.00
                        B2          1,916,605.45    8.000000%         1,192.21     12,777.37       13,969.58       0.00       0.00
                        B3          2,211,467.83    8.000000%         1,375.63     14,743.12       16,118.75       0.00       0.00
                        B4          1,179,449.51    8.000000%           733.67      7,863.00        8,596.67       0.00       0.00
                        B5          1,326,880.95    8.000000%           825.38      8,845.87        9,671.25       0.00       0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals          -        -        293,096,622.58     -            2,142,031.66  2,103,038.04    4,245,069.70     -          -
----------------------------------------------------------------------------------------------------------------------------------
Class Information

--------------------------------------------------------------------------------
                                             Ending Cert.          Unpaid
Type             Class Code     Name         Notional Bal.         Interest
--------------------------------------------------------------------------------
Senior                          A1         73,215,040.99              0.00
                                A2        128,117,326.46              0.00
                                A3          9,198,613.00              0.00
                                A4         29,730,000.00              0.00
                                A5         29,500,000.00              0.00
                                PO            566,083.03              0.00
                                X         268,212,024.54              0.00
Residual                        AR                  0.00              0.00
--------------------------------------------------------------------------------
Subordinate                     M           9,577,066.20              0.00
                                B1          4,420,184.40              0.00
                                B2          1,915,413.24              0.00
                                B3          2,210,092.20              0.00
                                B4          1,178,715.84              0.00
                                B5          1,326,055.57              0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals            -              -        290,954,590.93     -
--------------------------------------------------------------------------------

</TABLE>
<PAGE>
                             Payment Date: 07/25/00


          ------------------------------------------------------------
                             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     74,153,230.41     8.000000% 12669BQR6    12.509192      6.591398    976.200547
                           A2    129,275,595.75     8.000000% 12669BQS4     8.887818      6.613188    983.090419
                           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        598,816.79     0.000000% 12669BQW5    54.530206      0.000000    943.021031
                           X     272,146,339.30     0.679504% 12669BQX3     0.000000      0.562391    985.543385
Residual                   AR              0.00     8.000000% 12669BQY1     0.000000      0.000000      0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate                M       9,583,027.25     8.000000% 12669BQZ8     0.621752      6.663557    998.911729
                           B1      4,422,935.65     8.000000% 12669BRA2     0.621751      6.663557    998.911729
                           B2      1,916,605.45     8.000000% 12669BRB0     0.621752      6.663557    998.911729
                           B3      2,211,467.83     8.000000% 12669BRV6     0.621754      6.663557    998.911729
                           B4      1,179,449.51     8.000000% 12669BRW4     0.621754      6.663559    998.911729
                           B5      1,326,880.95     8.000000% 12669BRX2     0.621755      6.663554    998.911729
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals       -             -     293,096,622.58       -            -           -             -           -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>

          ------------------------------------------------------------
                             Countrywide Home Loans
               Mortgage Pass-Through Certificates, Series 2000-4
          ------------------------------------------------------------

--------------------------------------------------------------------------------
                             COLLATERAL INFORMATION
--------------------------------------------------------------------------------
                                           Total
                                           -----
Prin balance       290,954,590.93   290,954,590.93
Loan count                   2785             2785
Avg loan rate           8.881097%             8.88
Prepay amount        1,927,489.35     1,927,489.35

--------------------------------------------------------------------------------
                                FEES AND ADVANCES
--------------------------------------------------------------------------------
                                           Total
                                           -----
Master serv fees        59,776.31        59,776.31
Sub servicer fees        2,482.27         2,482.27
Trustee fees             2,197.90         2,197.90


Agg advances                  N/A              N/A
Adv this period         14,538.35        14,538.35

--------------------------------------------------------------------------------
                          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           92.961901%           100.000000%            272,456,255.94
   -----------------------------------------------------------------------------
   Junior            7.038099%             0.000000%             20,627,527.45
   -----------------------------------------------------------------------------

--------------------------------------------------------------------------------
                          DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period                             Loan Count    Ending Stated Balance
------                             ----------    ---------------------
30 to 59 days                          12                 1,035,184.01
60 to 89 days                          10                   751,470.69
90 or more                              0                         0.00
Foreclosure                             0                         0.00

Totals:                                22                 1,786,654.70
--------------------------------------------------------------------------------


<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            4,245,069.70          4,245,069.70
Principal remittance amount            2,142,031.66          2,142,031.66
Interest remittance amount             2,103,038.04          2,103,038.04





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission