Payment Date: 03/25/01
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
Mortgage Pass-Through Certificates, Series 1999-7
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 A-1 62,877,856.82 6.500000% 909,426.29 340,588.39 1,250,014.68 0.00 0.00
A-2 11,649,920.32 6.500000% 369,060.90 63,103.74 432,164.63 0.00 0.00
A-3 95,787,164.14 6.500000% 1,363,051.13 518,847.14 1,881,898.27 0.00 0.00
A-4 18,336,260.73 6.500000% 183,285.04 99,321.41 282,606.45 0.00 0.00
A-5 4,459,000.00 7.000000% 0.00 26,010.83 26,010.83 0.00 0.00
A-6 3,776,000.00 7.000000% 0.00 22,026.67 22,026.67 0.00 0.00
A-7 2,650,000.00 7.000000% 0.00 15,458.33 15,458.33 0.00 0.00
A-8 2,309,000.00 7.000000% 0.00 13,469.17 13,469.17 0.00 0.00
A-9 1,823,000.00 7.000000% 0.00 10,634.17 10,634.17 0.00 0.00
A-10 1,551,000.00 7.000000% 0.00 9,047.50 9,047.50 0.00 0.00
A-11 1,245,000.00 7.000000% 0.00 7,262.50 7,262.50 0.00 0.00
A-12 808,000.00 7.000000% 0.00 4,713.33 4,713.33 0.00 0.00
A-13 1,363,000.00 7.000000% 0.00 7,950.83 7,950.83 0.00 0.00
A-14 553,929.00 7.000000% 0.00 3,231.25 3,231.25 0.00 0.00
A-15 2,090,000.00 7.000000% 0.00 12,191.67 12,191.67 0.00 0.00
A-16 1,665,000.00 7.000000% 0.00 9,712.50 9,712.50 0.00 0.00
A-17 1,053,000.00 7.250000% 0.00 6,361.87 6,361.87 0.00 0.00
A-18 1,776,000.00 7.250000% 0.00 10,730.00 10,730.00 0.00 0.00
A-19 13,867,000.00 6.500000% 0.00 75,112.92 75,112.92 0.00 0.00
A-20 110,832,768.32 6.500000% 1,560,730.40 600,344.16 2,161,074.57 0.00 0.00
A-21 19,401,000.00 6.500000% 0.00 105,088.75 105,088.75 0.00 0.00
A-22 4,088,006.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A-23 10,373,962.00 6.500000% 0.00 56,192.29 56,192.29 0.00 0.00
A-24 48,000,000.00 6.500000% 0.00 260,000.00 260,000.00 0.00 0.00
A25 16,405,103.00 7.250000% 0.00 99,114.16 99,114.16 0.00 0.00
A-PO 159,312.14 0.000000% 175.95 0.00 175.95 0.00 0.00
Residual A-R 0.00 6.500000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B-1 11,789,751.77 6.500000% 11,460.43 63,861.16 75,321.58 0.00 0.00
B-2 3,684,972.82 6.500000% 3,582.04 19,960.27 23,542.31 0.00 0.00
B-3 1,720,177.93 6.500000% 1,672.13 9,317.63 10,989.76 0.00 0.00
B-4 1,720,177.93 6.500000% 1,672.13 9,317.63 10,989.76 0.00 0.00
B-5 983,379.84 6.500000% 955.91 5,326.64 6,282.55 0.00 0.00
B-6 983,474.38 6.500000% 955.98 5,327.15 6,283.14 48,635.94 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 459,782,217.14 - 4,406,028.33 2,489,624.07 6,895,652.40 48,635.94 -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A-1 61,968,430.53 0.00
A-2 11,280,859.42 0.00
A-3 94,424,113.01 0.00
A-4 18,152,975.69 0.00
A-5 4,459,000.00 0.00
A-6 3,776,000.00 0.00
A-7 2,650,000.00 0.00
A-8 2,309,000.00 0.00
A-9 1,823,000.00 0.00
A-10 1,551,000.00 0.00
A-11 1,245,000.00 0.00
A-12 808,000.00 0.00
A-13 1,363,000.00 0.00
A-14 553,929.00 0.00
A-15 2,090,000.00 0.00
A-16 1,665,000.00 0.00
A-17 1,053,000.00 0.00
A-18 1,776,000.00 0.00
A-19 13,867,000.00 0.00
A-20 109,272,037.92 0.00
A-21 19,401,000.00 0.00
A-22 4,088,006.00 0.00
A-23 10,373,962.00 0.00
A-24 48,000,000.00 0.00
A25 16,405,103.00 0.00
A-PO 159,136.18 0.00
Residual A-R 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B-1 11,778,291.34 0.00
B-2 3,681,390.78 0.00
B-3 1,718,505.80 0.00
B-4 1,718,505.80 0.00
B-5 982,423.93 0.00
B-6 933,882.46 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 455,327,552.87 -
- --------------------------------------------------------------------------------
Payment Date: 03/25/01
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
Mortgage Pass-Through Certificates, Series 1999-7
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 A-1 62,877,856.82 6.500000% 060506FM9 12.784872 4.788050 871.162899
A-2 11,649,920.32 6.500000% 060506FN7 24.604060 4.206916 752.057295
A-3 95,787,164.14 6.500000% 060506FP2 12.602174 4.797033 873.004003
A-4 18,336,260.73 6.500000% 060506FQ0 9.164252 4.966071 907.648784
A-5 4,459,000.00 7.000000% 060506FR8 0.000000 5.833333 1,000.000000
A-6 3,776,000.00 7.000000% 060506FS6 0.000000 5.833333 1,000.000000
A-7 2,650,000.00 7.000000% 060506FT4 0.000000 5.833333 1,000.000000
A-8 2,309,000.00 7.000000% 060506FU1 0.000000 5.833333 1,000.000000
A-9 1,823,000.00 7.000000% 060506FV9 0.000000 5.833333 1,000.000000
A-10 1,551,000.00 7.000000% 060506FW7 0.000000 5.833333 1,000.000000
A-11 1,245,000.00 7.000000% 060506FX5 0.000000 5.833333 1,000.000000
A-12 808,000.00 7.000000% 060506GS5 0.000000 5.833333 1,000.000000
A-13 1,363,000.00 7.000000% 060506FY3 0.000000 5.833333 1,000.000000
A-14 553,929.00 7.000000% 060506FZ0 0.000000 5.833333 1,000.000000
A-15 2,090,000.00 7.000000% 060506GA4 0.000000 5.833333 1,000.000000
A-16 1,665,000.00 7.000000% 060506GB2 0.000000 5.833333 1,000.000000
A-17 1,053,000.00 7.250000% 060506GC0 0.000000 6.041667 1,000.000000
A-18 1,776,000.00 7.250000% 060506GD8 0.000000 6.041667 1,000.000000
A-19 13,867,000.00 6.500000% 060506GE6 0.000000 5.416667 1,000.000000
A-20 110,832,768.32 6.500000% 060506GF3 12.485843 4.802753 874.176303
A-21 19,401,000.00 6.500000% 060506GG1 0.000000 5.416667 1,000.000000
A-22 4,088,006.00 0.000000% 060506GH9 0.000000 0.000000 1,000.000000
A-23 10,373,962.00 6.500000% 060506GJ5 0.000000 5.416667 1,000.000000
A-24 48,000,000.00 6.500000% 060506GK2 0.000000 5.416667 1,000.000000
A25 16,405,103.00 7.250000% 060506GL0 0.000000 6.041667 1,000.000000
A-PO 159,312.14 0.000000% 060506GM8 0.863643 0.000000 781.101659
Residual A-R 0.00 6.500000% 060506GN6 0.000000 0.000000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B-1 11,789,751.77 6.500000% 060506GP1 0.954956 5.321320 981.442491
B-2 3,684,972.82 6.500000% 060506GQ9 0.954956 5.321320 981.442491
B-3 1,720,177.93 6.500000% 060506GR7 0.954956 5.321320 981.442491
B-4 1,720,177.93 6.500000% 060506FJ6 0.954956 5.321320 981.442491
B-5 983,379.84 6.500000% 060506FK3 0.954956 5.321320 981.442491
B-6 983,474.38 6.500000% 060506FL1 0.954935 5.321320 932.859830
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 459,782,217.14 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
Mortgage Pass-Through Certificates, Series 1999-7
BANK OF AMERICA, FSB, MASTER SERVICER
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 455,327,551.90 455,327,551.90
Loan count 1333 1333
Avg loan rate 7.142455% 7.14
Prepay amount 3,656,947.14 3,656,947.14
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 240,244.14 240,244.14
Sub servicer fees 0.00 0.00
Trustee fees 1,341.03 1,341.03
Agg advances N/A N/A
Adv this period 0.00 0.00
- --------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
- --------------------------------------------------------------------------------
Total
-----
Realized losses 48,635.94 48,635.94
Cumulative losses 48,635.94 48,635.94
Coverage Amounts Total
- ---------------- -----
Bankruptcy 0.00 0.00
Fraud 5,000,099.29 5,000,099.29
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 95.472613% 100.000000% 438,900,282.46
-----------------------------------------------------------------------------
Junior 4.527387% 0.000000% 20,813,000.12
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 1 341,764.16
60 to 89 days 2 977,862.83
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 3 1,319,626.99
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 6,895,652.40 6,895,652.40
Principal remittance amount 4,406,028.33 4,406,028.33
Interest remittance amount 2,489,624.07 2,489,624.07