Payment Date: 12/25/00
------------------------------------------------------------
COUNTRYWIDE HOME LOANS
ASSET-BACKED 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 AF1 66,780,000.00 7.320000% 1,363,605.78 407,358.00 1,770,963.78 0.00 0.00
AF2 14,310,000.00 7.160000% 0.00 85,383.00 85,383.00 0.00 0.00
AF3 43,990,000.00 7.300000% 0.00 267,605.83 267,605.83 0.00 0.00
AF4 22,260,000.00 7.490000% 0.00 138,939.50 138,939.50 0.00 0.00
AF5 25,440,000.00 7.810000% 0.00 165,572.00 165,572.00 0.00 0.00
AF6 20,120,000.00 7.410000% 0.00 124,241.00 124,241.00 0.00 0.00
AF7 20,000.00 7.410000% 0.00 123.50 123.50 0.00 0.00
FIO 212,000,000.00 0.000000% 0.00 403,567.21 403,567.21 0.00 0.00
MF1 7,950,000.00 7.990000% 0.00 52,933.75 52,933.75 0.00 0.00
MF2 6,890,000.00 8.480000% 0.00 48,689.33 48,689.33 0.00 0.00
BF 4,240,000.00 9.460000% 0.00 33,425.33 33,425.33 0.00 0.00
AV1 300,000,000.00 6.841250% 1,667,974.88 1,482,270.83 3,150,245.71 0.00 0.00
AV2 471,798,000.00 6.856250% 1,897,208.73 2,336,219.19 4,233,427.92 0.00 0.00
IO2 325,730,600.00 0.000000% 0.00 926,435.93 926,435.93 0.00 0.00
IO3 512,269,400.00 0.000000% 0.00 1,414,999.62 1,414,999.62 0.00 0.00
MV1 27,235,000.00 7.266250% 0.00 142,925.12 142,925.12 0.00 0.00
MV2 27,235,000.00 7.766250% 0.00 152,759.98 152,759.98 0.00 0.00
BV 11,732,000.00 8.566250% 0.00 72,582.79 72,582.79 0.00 0.00
Residual R 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 1,050,000,000.00 - 4,928,789.39 8,256,031.91 13,184,821.30 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior AF1 65,416,394.22 0.00
AF2 14,310,000.00 0.00
AF3 43,990,000.00 0.00
AF4 22,260,000.00 0.00
AF5 25,440,000.00 0.00
AF6 20,120,000.00 0.00
AF7 20,000.00 0.00
FIO 210,636,394.22 0.00
MF1 7,950,000.00 0.00
MF2 6,890,000.00 0.00
BF 4,240,000.00 0.00
AV1 298,332,025.12 0.00
AV2 470,788,402.36 0.00
IO2 324,062,625.12 0.00
IO3 510,372,191.27 0.00
MV1 26,347,388.91 0.00
MV2 27,235,000.00 0.00
BV 11,732,000.00 0.00
Residual R 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 1,045,071,210.61 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
COUNTRYWIDE HOME LOANS
ASSET-BACKED 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 AF1 66,780,000.00 7.320000% 20.419374 6.100000 979.580626
AF2 14,310,000.00 7.160000% 0.000000 5.966667 1,000.000000
AF3 43,990,000.00 7.300000% 0.000000 6.083333 1,000.000000
AF4 22,260,000.00 7.490000% 0.000000 6.241667 1,000.000000
AF5 25,440,000.00 7.810000% 0.000000 6.508333 1,000.000000
AF6 20,120,000.00 7.410000% 0.000000 6.175000 1,000.000000
AF7 20,000.00 7.410000% 0.000000 6.175000 1,000.000000
FIO 212,000,000.00 0.000000% 0.000000 1.903619 993.567897
MF1 7,950,000.00 7.990000% 0.000000 6.658333 1,000.000000
MF2 6,890,000.00 8.480000% 0.000000 7.066666 1,000.000000
BF 4,240,000.00 9.460000% 0.000000 7.883333 1,000.000000
AV1 300,000,000.00 6.841250% 5.559916 4.940903 994.440084
AV2 471,798,000.00 6.856250% 4.021231 4.951736 997.860106
IO2 325,730,600.00 0.000000% 0.000000 2.844178 994.879281
IO3 512,269,400.00 0.000000% 0.000000 2.762218 996.296463
MV1 27,235,000.00 7.266250% 0.000000 5.247847 967.409176
MV2 27,235,000.00 7.766250% 0.000000 5.608958 1,000.000000
BV 11,732,000.00 8.566250% 0.000000 6.186736 1,000.000000
Residual R 0.00 0.000000% 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 1,050,000,000.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
COUNTRYWIDE HOME LOANS
ASSET-BACKED CERTIFICATES, SERIES 2000-4
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 200,890,128.66 305,793,993.75 485,266,266.96 991,950,389.37
Loan count 2170 2858 4008 9036
Avg loan rate 10.744663% 10.502230% 10.381111% 10.49
Prepay amount 1,259,404.99 1,569,328.68 1,717,184.31 4,545,917.98
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 84,240.99 128,109.15 202,809.67 415,159.82
Sub servicer fees 0.00 0.00 0.00 0.00
Trustee fees 0.00 0.00 0.00 0.00
Agg advances N/A N/A N/A N/A
Adv this period 0.00 0.00 0.00 0.00
--------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------
Total
-----
Realized losses 0.00 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00 0.00 0.00
Fraud 0.00 0.00 0.00 0.00
Special Hazard 0.00 0.00 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 1,050,000,000.00
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
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 13,184,821.30 13,184,821.30
Principal remittance amount 4,928,789.39 4,928,789.39
Interest remittance amount 8,256,031.91 8,256,031.91
