Payment Date: 01/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 1999-9
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 19,367,222.62 7.000000% 113,677.93 112,975.47 226,653.39 0.00 0.00
A2 48,525,470.45 7.000000% 264,898.00 283,065.24 547,963.25 0.00 0.00
A3 126,108,006.79 7.000000% 674,222.10 735,630.04 1,409,852.14 0.00 0.00
A4 23,057,234.10 7.000000% 119,412.80 134,500.53 253,913.33 0.00 0.00
A5 39,333,000.00 7.000000% 0.00 229,442.50 229,442.50 0.00 0.00
A6 20,470,765.90 7.000000% 0.00 0.00 0.00 0.00 0.00
A7 14,647,000.00 7.000000% 0.00 85,440.83 85,440.83 0.00 0.00
A8 40,000,000.00 7.000000% 0.00 233,333.33 233,333.33 0.00 0.00
A9 39,000,000.00 7.000000% 0.00 227,500.00 227,500.00 0.00 0.00
A10 1,000,000.00 7.000000% 0.00 5,833.33 5,833.33 0.00 0.00
APO 4,919,736.96 0.000000% 31,838.75 0.00 31,838.75 0.00 0.00
Residual AR 0.00 7.000000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 10,575,137.95 7.000000% 8,661.58 61,688.30 70,349.89 0.00 0.00
B2 2,993,414.95 7.000000% 2,451.76 17,461.59 19,913.35 0.00 0.00
B3 1,596,886.70 7.000000% 1,307.93 9,315.17 10,623.10 0.00 0.00
B4 1,198,163.43 7.000000% 981.36 6,989.29 7,970.64 0.00 0.00
B5 798,443.35 7.000000% 653.97 4,657.59 5,311.55 0.00 0.00
B6 798,834.19 7.000000% 654.29 4,659.87 5,314.15 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 394,389,317.38 - 1,218,760.47 2,152,493.08 3,371,253.55 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 19,253,544.69 0.00
A2 48,260,572.45 0.00
A3 125,433,784.69 0.00
A4 22,937,821.30 0.00
A5 39,333,000.00 0.00
A6 20,590,178.70 0.00
A7 14,647,000.00 0.00
A8 40,000,000.00 0.00
A9 39,000,000.00 0.00
A10 1,000,000.00 0.00
APO 4,887,898.21 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 10,566,476.36 0.00
B2 2,990,963.19 0.00
B3 1,595,578.77 0.00
B4 1,197,182.07 0.00
B5 797,789.38 0.00
B6 798,179.90 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 393,289,969.72 -
- --------------------------------------------------------------------------------
Payment Date: 01/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 1999-9
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 19,367,222.62 7.000000% 060506HP0 5.683896 5.648773 962.677234
A2 48,525,470.45 7.000000% 060506HQ8 5.297960 5.661305 965.211449
A3 126,108,006.79 7.000000% 060506HR6 5.191875 5.664750 965.908045
A4 23,057,234.10 7.000000% 060506HS4 5.075349 5.716616 974.915900
A5 39,333,000.00 7.000000% 060506HT2 0.000000 5.833333 1,000.000000
A6 20,470,765.90 7.000000% 060506HU9 0.000000 0.000000 1,029.508935
A7 14,647,000.00 7.000000% 060506HV7 0.000000 5.833333 1,000.000000
A8 40,000,000.00 7.000000% 060506HW5 0.000000 5.833333 1,000.000000
A9 39,000,000.00 7.000000% 060506HX3 0.000000 5.833333 1,000.000000
A10 1,000,000.00 7.000000% 060506HY1 0.000000 5.833333 1,000.000000
APO 4,919,736.96 0.000000% 060506HZ8 6.433710 0.000000 987.705920
Residual AR 0.00 7.000000% 060506JA1 0.000000 0.000000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 10,575,137.95 7.000000% 060506JB9 0.816437 5.814714 995.991740
B2 2,993,414.95 7.000000% 060506JC7 0.816437 5.814714 995.991740
B3 1,596,886.70 7.000000% 060506JR4 0.816437 5.814714 995.991740
B4 1,198,163.43 7.000000% 060506JD5 0.816437 5.814714 995.991740
B5 798,443.35 7.000000% 060506JE3 0.816437 5.814714 995.991740
B6 798,834.19 7.000000% 060506JF0 0.816437 5.814714 995.991740
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 394,389,317.38 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 1999-9
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Aggregated stated principal balance 393,289,960.84 393,289,960.84
Aggregated loan count 1133 1133
Aggregated average loan rate 7.268075% 7.27
Aggregated prepayment amount 776,088.55 776,088.55
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Monthly master servicing fees 113,173.77 113,173.77
Monthly sub servicer fees 0.00 0.00
Monthly trustee fees 1,314.63 1,314.63
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 8,006,724.61 8,006,724.61
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 95.449461% 100.000000% 376,428,436.82
-----------------------------------------------------------------------------
Junior 4.550539% 0.000000% 17,946,169.68
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 3,371,253.55 3,371,253.55
Principal remittance amount 1,218,760.47 1,218,760.47
Interest remittance amount 2,152,493.08 2,152,493.08