Payment Date: 04/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 1999-11
------------------------------------------------------------
<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 58,056,488.66 7.250000% 662,592.63 350,757.95 1,013,350.59 0.00 0.00
A2 24,400,000.00 7.250000% 0.00 147,416.67 147,416.67 0.00 0.00
A3 103,818,032.19 7.250000% 969,647.76 627,233.94 1,596,881.70 0.00 0.00
A4 16,850,000.00 7.250000% 0.00 101,802.08 101,802.08 0.00 0.00
A5 14,331,684.00 7.250000% 0.00 86,587.26 86,587.26 0.00 0.00
A6 2,000,000.00 7.250000% 0.00 12,083.33 12,083.33 0.00 0.00
A7 547,628.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A8 12,881,186.00 7.500000% 0.00 80,507.41 80,507.41 0.00 0.00
A9 1,000,000.00 8.000000% 0.00 6,666.67 6,666.67 0.00 0.00
A10 1,000,000.00 7.500000% 0.00 6,250.00 6,250.00 0.00 0.00
A11 1,000,000.00 8.000000% 0.00 6,666.67 6,666.67 0.00 0.00
A12 8,760,857.74 7.000000% 99,256.24 51,105.00 150,361.25 0.00 0.00
A13 9,223,786.00 7.000000% 0.00 53,805.42 53,805.42 0.00 0.00
A14 17,015,356.26 7.000000% 0.00 0.00 0.00 0.00 0.00
A15 1,206,896.55 7.250000% 0.00 7,291.67 7,291.67 0.00 0.00
A16 34,961,256.00 7.250000% 0.00 211,224.26 211,224.26 0.00 0.00
A17 5,227,621.65 7.250000% 42,007.41 31,583.55 73,590.96 0.00 0.00
PO 5,747,911.73 0.000000% 39,630.68 0.00 39,630.68 0.00 0.00
X 225,694,447.96 0.579302% 0.00 108,954.40 108,954.40 0.00 0.00
M 9,224,265.21 7.250000% 7,064.82 55,729.94 62,794.76 0.00 0.00
B1 3,828,915.85 7.250000% 2,932.55 23,133.03 26,065.58 0.00 0.00
B2 1,740,470.60 7.250000% 1,333.02 10,515.34 11,848.36 0.00 0.00
B3 1,740,371.04 7.250000% 1,332.94 10,514.74 11,847.68 0.00 0.00
B4 696,247.98 7.250000% 533.25 4,206.50 4,739.75 0.00 0.00
B5 1,044,282.49 7.250000% 799.81 6,309.21 7,109.02 0.00 0.00
Residual AR 0.00 7.250000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 335,096,361.41 - 1,827,131.12 2,000,345.03 3,827,476.16 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 57,393,896.03 0.00
A2 24,400,000.00 0.00
A3 102,848,384.43 0.00
A4 16,850,000.00 0.00
A5 14,331,684.00 0.00
A6 2,000,000.00 0.00
A7 547,628.00 0.00
A8 12,881,186.00 0.00
A9 1,000,000.00 0.00
A10 1,000,000.00 0.00
A11 1,000,000.00 0.00
A12 8,661,601.49 0.00
A13 9,223,786.00 0.00
A14 17,114,612.51 0.00
A15 1,206,896.55 0.00
A16 34,961,256.00 0.00
A17 5,185,614.24 0.00
PO 5,708,281.06 0.00
X 224,488,086.54 0.00
M 9,217,200.38 0.00
B1 3,825,983.30 0.00
B2 1,739,137.59 0.00
B3 1,739,038.10 0.00
B4 695,714.73 0.00
B5 1,043,482.68 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 333,368,486.53 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 04/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 1999-11
------------------------------------------------------------
<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 58,056,488.66 7.250000% 12669BKA9 10.393610 5.502086 900.296408
A2 24,400,000.00 7.250000% 12669BKB7 0.000000 6.041667 1,000.000000
A3 103,818,032.19 7.250000% 12669BKC5 8.645990 5.592813 917.060940
A4 16,850,000.00 7.250000% 12669BKD3 0.000000 6.041667 1,000.000000
A5 14,331,684.00 7.250000% 12669BKE1 0.000000 6.041667 1,000.000000
A6 2,000,000.00 7.250000% 12669BKF8 0.000000 6.041667 1,000.000000
A7 547,628.00 0.000000% 12669BKG6 0.000000 0.000000 1,000.000000
A8 12,881,186.00 7.500000% 12669BKH4 0.000000 6.250000 1,000.000000
A9 1,000,000.00 8.000000% 12669BKJ0 0.000000 6.666667 1,000.000000
A10 1,000,000.00 7.500000% 12669BKK7 0.000000 6.250000 1,000.000000
A11 1,000,000.00 8.000000% 12669BKL5 0.000000 6.666667 1,000.000000
A12 8,760,857.74 7.000000% 12669BKM3 10.621977 5.469038 926.927376
A13 9,223,786.00 7.000000% 12669BKN1 0.000000 5.833333 1,000.000000
A14 17,015,356.26 7.000000% 12669BKP6 0.000000 0.000000 1,041.554905
A15 1,206,896.55 7.250000% 12669BKQ4 0.000000 6.041667 1,000.000001
A16 34,961,256.00 7.250000% 12669BKR2 0.000000 6.041667 1,000.000000
A17 5,227,621.65 7.250000% 12669BLB6 7.516649 5.651442 927.894453
PO 5,747,911.73 0.000000% 12669BKS0 6.835856 0.000000 984.615712
X 225,694,447.96 0.579302% 12669BKT8 0.000000 0.455523 938.553966
M 9,224,265.21 7.250000% 12669BKV3 0.762553 6.015298 994.873054
B1 3,828,915.85 7.250000% 12669BKW1 0.762553 6.015298 994.873054
B2 1,740,470.60 7.250000% 12669BKX9 0.762553 6.015298 994.873054
B3 1,740,371.04 7.250000% 12669BKY7 0.762553 6.015298 994.873054
B4 696,247.98 7.250000% 12669BKZ4 0.762553 6.015298 994.873054
B5 1,044,282.49 7.250000% 12669BLA4 0.762553 6.015299 994.873198
Residual AR 0.00 7.250000% 12669BKU5 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 335,096,361.41 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 1999-11
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 333,368,486.56 333,368,486.56
Loan count 1270 1270
Avg loan rate 7.803136% 7.80
Prepay amount 1,470,239.41 1,470,239.41
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 68,466.91 68,466.91
Sub servicer fees 7,909.15 7,909.15
Trustee fees 2,513.22 2,513.22
Agg advances N/A N/A
Adv this period 58,857.35 58,857.35
--------------------------------------------------------------------------------
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 0.00 0.00
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 100.000000% 100.000000% 335,096,361.41
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 21 4,541,169.63
60 to 89 days 4 1,316,996.35
90 or more 1 369,285.02
Foreclosure 3 394,283.49
Totals: 29 6,621,734.49
--------------------------------------------------------------------------------
<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 3,827,476.16 3,827,476.16
Principal remittance amount 1,827,131.12 1,827,131.12
Interest remittance amount 2,000,345.03 2,000,345.03
