Payment Date: 05/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 1999-13
------------------------------------------------------------
<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 353,722,686.54 7.500000% 2,204,138.44 2,210,766.79 4,414,905.23 0.00 0.00
PO 4,972,632.21 0.000000% 34,559.61 0.00 34,559.61 0.00 0.00
X 288,267,515.02 0.644942% 0.00 154,929.79 154,929.79 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.14 0.14 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 16,231,457.88 7.500000% 11,591.15 101,446.61 113,037.76 0.00 0.00
B1 6,412,427.73 7.500000% 4,579.22 40,077.67 44,656.89 0.00 0.00
B2 3,807,378.53 7.500000% 2,718.91 23,796.12 26,515.03 0.00 0.00
B3 2,204,272.10 7.500000% 1,574.11 13,776.70 15,350.81 0.00 0.00
B4 1,402,718.88 7.500000% 1,001.70 8,766.99 9,768.70 0.00 0.00
B5 2,003,884.79 7.500000% 1,431.01 12,524.28 13,955.29 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 390,757,458.66 - 2,261,594.14 2,566,085.09 4,827,679.23 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 351,518,548.10 0.00
PO 4,938,072.60 0.00
X 286,659,474.14 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 16,219,866.74 0.00
B1 6,407,848.51 0.00
B2 3,804,659.62 0.00
B3 2,202,697.99 0.00
B4 1,401,717.17 0.00
B5 2,002,453.78 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 388,495,864.52 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 05/25/00
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 1999-13
------------------------------------------------------------
<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 353,722,686.54 7.500000% 12669BLR1 6.039848 6.058011 963.241910
PO 4,972,632.21 0.000000% 12669BLS9 6.828158 0.000000 975.645824
X 288,267,515.02 0.644942% 12669BLT7 0.000000 0.520173 962.452276
Residual AR 0.00 7.500000% 12669BLU4 0.000000 1.415758 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 16,231,457.88 7.500000% 12669BLV2 0.711646 6.228384 995.829866
B1 6,412,427.73 7.500000% 12669BLW0 0.711646 6.228384 995.829866
B2 3,807,378.53 7.500000% 12669BLX8 0.711646 6.228384 995.829866
B3 2,204,272.10 7.500000% 12669BLY6 0.711646 6.228384 995.829866
B4 1,402,718.88 7.500000% 12669BLZ3 0.711646 6.228384 995.829866
B5 2,003,884.79 7.500000% 12669BMA7 0.711646 6.228384 995.829866
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 390,757,458.66 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
Countrywide Home Loans
Mortgage Pass-Through Certificates, Series 1999-13
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 388,495,864.47 388,495,864.47
Loan count 3511 3511
Avg loan rate 8.157239% 8.16
Prepay amount 1,981,545.96 1,981,545.96
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 79,773.88 79,773.88
Sub servicer fees 5,828.15 5,828.15
Trustee fees 2,930.68 2,930.68
Agg advances N/A N/A
Adv this period 67,501.56 67,501.56
--------------------------------------------------------------------------------
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 91.800253% 100.000000% 358,695,318.75
-----------------------------------------------------------------------------
Junior 8.199747% 0.000000% 32,039,243.82
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 61 6,471,193.14
60 to 89 days 8 980,538.61
90 or more 2 302,981.78
Foreclosure 8 1,129,878.24
Totals: 79 8,884,591.77
--------------------------------------------------------------------------------
<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 4,827,679.23 4,827,679.23
Principal remittance amount 2,261,594.14 2,261,594.14
Interest remittance amount 2,566,085.09 2,566,085.09
