Payment Date: 05/25/99
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 1999-5
Bank of America, FSB, Master Servicer
------------------------------------------------------------
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
- ----------------------------------------------------------------------------------------------------------------------------------
Senior A1 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A2 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A3 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A4 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A5 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A6 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A7 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A8 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A9 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A10 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A11 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A12 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A13 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A14 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A15 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A16 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A17 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A18 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A19 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A20 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A21 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A22 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
APO 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
Residual AR 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
B2 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
B3 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
B4 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
B5 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
B6 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 0.00 - 0.00 0.00 0.00 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 162,243,000.00 0.00
A2 153,000,000.00 0.00
A3 124,054,000.00 0.00
A4 60,000,000.00 0.00
A5 3,282,000.00 0.00
A6 4,224,000.00 0.00
A7 1,431,000.00 0.00
A8 2,950,000.00 0.00
A9 3,113,000.00 0.00
A10 3,000,000.00 0.00
A11 2,000,000.00 0.00
A12 5,000,000.00 0.00
A13 3,325,000.00 0.00
A14 3,177,667.00 0.00
A15 5,000,000.00 0.00
A16 5,938,000.00 0.00
A17 3,160,000.00 0.00
A18 2,513,904.00 0.00
A19 1,393,429.00 0.00
A20 15,819,000.00 0.00
A21 10,898,000.00 0.00
A22 100,000.00 0.00
APO 742,601.70 0.00
Residual AR 100.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 12,909,000.00 0.00
B2 4,503,000.00 0.00
B3 2,102,000.00 0.00
B4 2,102,000.00 0.00
B5 1,201,000.00 0.00
B6 1,201,268.38 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 600,382,970.08 -
- --------------------------------------------------------------------------------
Payment Date: 05/25/99
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 1999-5
Bank of America, FSB, Master Servicer
------------------------------------------------------------
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.
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Senior A1 0.00 0.000000% 060506DQ2 0.000000 0.000000 1,000.000000
A2 0.00 0.000000% 060506DR0 0.000000 0.000000 1,000.000000
A3 0.00 0.000000% 060506DS8 0.000000 0.000000 1,000.000000
A4 0.00 0.000000% 060506DT6 0.000000 0.000000 1,000.000000
A5 0.00 0.000000% 060506DU3 0.000000 0.000000 1,000.000000
A6 0.00 0.000000% 060506DV1 0.000000 0.000000 1,000.000000
A7 0.00 0.000000% 060506DW9 0.000000 0.000000 1,000.000000
A8 0.00 0.000000% 060506DX7 0.000000 0.000000 1,000.000000
A9 0.00 0.000000% 060506DY5 0.000000 0.000000 1,000.000000
A10 0.00 0.000000% 060506DZ2 0.000000 0.000000 1,000.000000
A11 0.00 0.000000% 060506EA6 0.000000 0.000000 1,000.000000
A12 0.00 0.000000% 060506EB4 0.000000 0.000000 1,000.000000
A13 0.00 0.000000% 060506EC2 0.000000 0.000000 1,000.000000
A14 0.00 0.000000% 060506ED0 0.000000 0.000000 1,000.000000
A15 0.00 0.000000% 060506EE8 0.000000 0.000000 1,000.000000
A16 0.00 0.000000% 060506EF5 0.000000 0.000000 1,000.000000
A17 0.00 0.000000% 060506EG3 0.000000 0.000000 1,000.000000
A18 0.00 0.000000% 060506EH1 0.000000 0.000000 1,000.000000
A19 0.00 0.000000% 060506EJ7 0.000000 0.000000 1,000.000000
A20 0.00 0.000000% 060506EV0 0.000000 0.000000 1,000.000000
A21 0.00 0.000000% 060506EK4 0.000000 0.000000 1,000.000000
A22 0.00 0.000000% 060506EL2 0.000000 0.000000 1,000.000000
APO 0.00 0.000000% 060506EM0 0.000000 0.000000 1,000.000943
Residual AR 0.00 0.000000% 060506EN8 0.000000 0.000000 1,000.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 0.00 0.000000% 060506EP3 0.000000 0.000000 1,000.000000
B2 0.00 0.000000% 060506EQ1 0.000000 0.000000 1,000.000000
B3 0.00 0.000000% 060506ER9 0.000000 0.000000 1,000.000000
B4 0.00 0.000000% 060506ES7 0.000000 0.000000 1,000.000000
B5 0.00 0.000000% 060506ET5 0.000000 0.000000 1,000.000000
B6 0.00 0.000000% 060506EU2 0.000000 0.000000 1,000.000000
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 0.00 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 1999-5
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Aggregated stated principal balance 600,382,970.08 600,382,970.08
Aggregated loan count 1718 1718
Aggregated average loan rate 0.000000% 0.00
Aggregated prepayment amount 0.00 0.00
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Monthly master servicing fees 0.00 0.00
Monthly sub servicer fees 0.00 0.00
Monthly trustee fees 0.00 0.00
Aggregate advances N/A N/A
Advances this periods 0.00 0.00
- --------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
- --------------------------------------------------------------------------------
Total
-----
Net realized losses (this period) 0.00 0.00
Cumulative losses (from Cut-Off) 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 0.000000% 100.000000% 0.00
-----------------------------------------------------------------------------
Junior 100.000000% 0.000000% 24,018,268.38
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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
- --------------------------------------------------------------------------------
OTHER INFORMATION
- --------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 0.00 0.00
Principal remittance amount 0.00 0.00
Interest remittance amount 0.00 0.00