Payment Date: 11/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
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 8,689,661.95 7.750000% 241,026.55 56,120.73 297,147.28 0.00 0.00
A2 112,206,702.96 7.750000% 1,281,764.34 724,668.29 2,006,432.63 0.00 0.00
A3 11,176,003.53 7.750000% 0.00 0.00 0.00 0.00 0.00
A4 19,000,000.00 7.750000% 0.00 122,708.33 122,708.33 0.00 0.00
A5 12,410,000.00 7.750000% 0.00 80,147.92 80,147.92 0.00 0.00
A6 20,000,000.00 7.750000% 0.00 129,166.67 129,166.67 0.00 0.00
APO 587,989.23 0.000000% 592.76 0.00 592.76 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,286,127.54 7.750000% 2,882.77 27,681.24 30,564.01 0.00 0.00
B2 1,495,160.77 7.750000% 1,005.62 9,656.25 10,661.86 0.00 0.00
B3 897,096.46 7.750000% 603.37 5,793.75 6,397.12 0.00 0.00
B4 498,386.92 7.750000% 335.21 3,218.75 3,553.95 0.00 0.00
B5 398,709.54 7.750000% 268.16 2,575.00 2,843.16 0.00 0.00
B6 399,366.64 7.750000% 268.61 2,579.24 2,847.85 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 192,045,205.54 - 1,528,747.38 1,164,316.17 2,693,063.54 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 8,448,635.41 0.00
A2 110,924,938.62 0.00
A3 11,248,181.88 0.00
A4 19,000,000.00 0.00
A5 12,410,000.00 0.00
A6 20,000,000.00 0.00
APO 587,396.48 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 4,283,244.77 0.00
B2 1,494,155.15 0.00
B3 896,493.09 0.00
B4 498,051.72 0.00
B5 398,441.37 0.00
B6 399,098.03 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 190,588,636.52 -
- --------------------------------------------------------------------------------
Payment Date: 11/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
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 8,689,661.95 7.750000% 060506MT6 24.102655 5.612073 844.863541
A2 112,206,702.96 7.750000% 060506MU3 10.755312 6.080707 930.773557
A3 11,176,003.53 7.750000% 060506MV1 0.000000 0.000000 1,039.381065
A4 19,000,000.00 7.750000% 060506MW9 0.000000 6.458333 1,000.000000
A5 12,410,000.00 7.750000% 060506MX7 0.000000 6.458333 1,000.000000
A6 20,000,000.00 7.750000% 060506MY5 0.000000 6.458333 1,000.000000
APO 587,989.23 0.000000% 060506MZ2 1.000764 0.000000 991.716294
Residual AR 0.00 7.750000% 060506NA6 0.000000 0.000000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,286,127.54 7.750000% 060506NB4 0.670411 6.437498 996.103434
B2 1,495,160.77 7.750000% 060506NC2 0.670411 6.437498 996.103434
B3 897,096.46 7.750000% 060506ND0 0.670411 6.437498 996.103434
B4 498,386.92 7.750000% 060506NE8 0.670411 6.437498 996.103434
B5 398,709.54 7.750000% 060506NF5 0.670411 6.437498 996.103434
B6 399,366.64 7.750000% 060506NG3 0.670411 6.437498 996.103434
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 192,045,205.54 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 190,588,636.43 190,588,636.43
Loan count 539 539
Avg loan rate 8.390156% 8.39
Prepay amount 1,327,299.16 1,327,299.16
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 100,873.24 100,873.24
Sub servicer fees 0.00 0.00
Trustee fees 720.17 720.17
Agg advances N/A N/A
Adv this period 0.00 0.00
- --------------------------------------------------------------------------------
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 4,000,001.24 4,000,001.24
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 95.850088% 100.000000% 184,070,357.67
-----------------------------------------------------------------------------
Junior 4.149912% 0.000000% 7,969,484.13
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 2,693,063.54 2,693,063.54
Principal remittance amount 1,528,747.38 1,528,747.38
Interest remittance amount 1,164,316.17 1,164,316.17