Payment Date: 06/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 1999-9
------------------------------------------------------------
<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 192,782,633.76 6.500000% 1,088,782.72 1,044,239.27 2,133,021.99 0.00 0.00
PO 225,967.16 0.000000% 243.94 0.00 243.94 0.00 0.00
X 176,133,745.62 0.326847% 0.00 47,973.95 47,973.95 0.00 0.00
Residual AR 0.00 6.500000% 0.00 0.00 0.00 0.00 0.00
M 3,937,668.80 6.500000% 3,551.75 21,329.04 24,880.79 0.00 0.00
B1 1,761,301.92 6.500000% 1,588.68 9,540.39 11,129.07 0.00 0.00
B2 828,148.71 6.500000% 746.98 4,485.81 5,232.79 0.00 0.00
B3 623,092.75 6.500000% 562.03 3,375.09 3,937.11 0.00 0.00
B4 414,074.35 6.500000% 373.49 2,242.90 2,616.39 0.00 0.00
B5 518,660.95 6.500000% 467.83 2,809.41 3,277.24 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 201,091,548.39 - 1,096,317.42 1,135,995.85 2,232,313.27 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 191,693,851.04 0.00
PO 225,723.22 0.00
X 175,064,048.00 0.00
Residual AR 0.00 0.00
M 3,934,117.05 0.00
B1 1,759,713.24 0.00
B2 827,401.72 0.00
B3 622,530.72 0.00
B4 413,700.86 0.00
B5 518,193.12 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 199,995,230.97 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 06/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 1999-9
------------------------------------------------------------
<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 192,782,633.76 6.500000% 12669BEC2 5.421766 5.199955 954.569837
PO 225,967.16 0.000000% 12669BEJ7 1.057358 0.000000 978.402027
X 176,133,745.62 0.326847% 12669BED0 0.000000 0.262983 959.662328
Residual AR 0.00 6.500000% 12669BEE8 0.000000 0.000000 0.000000
M 3,937,668.80 6.500000% 12669BEF5 0.893522 5.365796 989.714981
B1 1,761,301.92 6.500000% 12669BEG3 0.893522 5.365796 989.714981
B2 828,148.71 6.500000% 12669BEH1 0.893522 5.365796 989.714981
B3 623,092.75 6.500000% 12669BER9 0.893522 5.365796 989.714981
B4 414,074.35 6.500000% 12669BES7 0.893522 5.365796 989.714981
B5 518,660.95 6.500000% 12669BET5 0.893522 5.365796 989.714981
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 201,091,548.39 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 1999-9
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 199,995,230.47 199,995,230.47
Loan count 618 618
Avg loan rate 7.066131% 7.07
Prepay amount 914,917.84 914,917.84
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 40,845.46 40,845.46
Sub servicer fees 4,717.86 4,717.86
Trustee fees 1,508.19 1,508.19
Agg advances N/A N/A
Adv this period 16,494.82 16,494.82
--------------------------------------------------------------------------------
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% 201,091,548.39
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 6 1,825,306.72
60 to 89 days 2 413,033.35
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 8 2,238,340.07
--------------------------------------------------------------------------------
<PAGE>
--------------------------------------------------------------------------------
REO INFORMATION
--------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balance Book Value
-------- ----------- --------------------- ----------
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 187,484.35
Current Total Outstanding Number of Loans: 1
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 2,232,313.27 2,232,313.27
Principal remittance amount 1,096,317.42 1,096,317.42
Interest remittance amount 1,135,995.85 1,135,995.85
