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