Payment Date: 06/25/00
------------------------------------------------------------
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 56,727,502.42 7.250000% 1,326,032.11 342,728.66 1,668,760.77 0.00 0.00
A2 24,400,000.00 7.250000% 0.00 147,416.67 147,416.67 0.00 0.00
A3 101,873,174.28 7.250000% 1,940,534.80 615,483.76 2,556,018.56 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 8,561,766.25 7.000000% 100,417.61 49,943.64 150,361.25 0.00 0.00
A13 9,223,786.00 7.000000% 0.00 53,805.42 53,805.42 0.00 0.00
A14 17,214,447.75 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 5,143,365.85 7.250000% 84,068.51 31,074.50 115,143.01 0.00 0.00
PO 5,701,994.73 0.000000% 37,552.90 0.00 37,552.90 0.00 0.00
X 222,899,395.46 0.574477% 0.00 106,708.86 106,708.86 0.00 0.00
M 9,210,080.69 7.250000% 7,192.56 55,644.24 62,836.80 0.00 0.00
B1 3,823,027.98 7.250000% 2,985.57 23,097.46 26,083.03 0.00 0.00
B2 1,737,794.21 7.250000% 1,357.12 10,499.17 11,856.29 0.00 0.00
B3 1,737,694.80 7.250000% 1,357.04 10,498.57 11,855.62 0.00 0.00
B4 695,177.33 7.250000% 542.89 4,200.03 4,742.92 0.00 0.00
B5 1,042,676.66 7.250000% 814.27 6,299.50 7,113.78 0.00 0.00
Residual AR 0.00 7.250000% 0.00 0.01 0.01 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 331,664,242.96 - 3,502,855.39 1,976,479.84 5,479,335.23 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 55,401,470.31 0.00
A2 24,400,000.00 0.00
A3 99,932,639.48 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 8,461,348.64 0.00
A13 9,223,786.00 0.00
A14 17,314,865.36 0.00
A15 1,206,896.55 0.00
A16 34,961,256.00 0.00
A17 5,059,297.34 0.00
PO 5,664,441.83 0.00
X 220,126,747.66 0.00
M 9,202,888.13 0.00
B1 3,820,042.41 0.00
B2 1,736,437.09 0.00
B3 1,736,337.76 0.00
B4 694,634.44 0.00
B5 1,041,862.39 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 328,261,805.18 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 06/25/00
------------------------------------------------------------
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 56,727,502.42 7.250000% 12669BKA9 20.800504 5.376136 869.042672
A2 24,400,000.00 7.250000% 12669BKB7 0.000000 6.041667 1,000.000000
A3 101,873,174.28 7.250000% 12669BKC5 17.303030 5.488041 891.062323
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 8,561,766.25 7.000000% 12669BKM3 10.746261 5.344753 905.497176
A13 9,223,786.00 7.000000% 12669BKN1 0.000000 5.833333 1,000.000000
A14 17,214,447.75 7.000000% 12669BKP6 0.000000 0.000000 1,053.741820
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 5,143,365.85 7.250000% 12669BLB6 15.042905 5.560355 905.291779
PO 5,701,994.73 0.000000% 12669BKS0 6.477462 0.000000 977.053928
X 222,899,395.46 0.574477% 12669BKT8 0.000000 0.446135 920.319805
M 9,210,080.69 7.250000% 12669BKV3 0.776340 6.006048 993.328238
B1 3,823,027.98 7.250000% 12669BKW1 0.776340 6.006048 993.328238
B2 1,737,794.21 7.250000% 12669BKX9 0.776340 6.006048 993.328238
B3 1,737,694.80 7.250000% 12669BKY7 0.776340 6.006048 993.328238
B4 695,177.33 7.250000% 12669BKZ4 0.776340 6.006048 993.328238
B5 1,042,676.66 7.250000% 12669BLA4 0.776340 6.006049 993.328383
Residual AR 0.00 7.250000% 12669BKU5 0.000000 0.105220 0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 331,664,242.96 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 1999-11
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 328,261,805.21 328,261,805.21
Loan count 1262 1262
Avg loan rate 7.799013% 7.80
Prepay amount 3,142,441.22 3,142,441.22
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 66,596.84 66,596.84
Sub servicer fees 7,896.54 7,896.54
Trustee fees 2,487.48 2,487.48
Agg advances N/A N/A
Adv this period 49,735.92 49,735.92
--------------------------------------------------------------------------------
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% 331,664,242.96
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 21 4,413,174.95
60 to 89 days 1 96,847.94
90 or more 1 170,252.80
Foreclosure 7 1,907,652.75
Totals: 30 6,587,928.44
--------------------------------------------------------------------------------
<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 5,479,335.23 5,479,335.23
Principal remittance amount 3,502,855.39 3,502,855.39
Interest remittance amount 1,976,479.84 1,976,479.84
