Payment Date: 12/25/00
------------------------------------------------------------
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 8,448,635.41 7.750000% 246,137.06 54,564.10 300,701.17 0.00 0.00
A2 110,924,938.62 7.750000% 1,308,941.74 716,390.23 2,025,331.96 0.00 0.00
A3 11,248,181.88 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 587,396.48 0.000000% 50,403.51 0.00 50,403.51 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,283,244.77 7.750000% 2,919.41 27,662.62 30,582.03 0.00 0.00
B2 1,494,155.15 7.750000% 1,018.40 9,649.75 10,668.15 0.00 0.00
B3 896,493.09 7.750000% 611.04 5,789.85 6,400.89 0.00 0.00
B4 498,051.72 7.750000% 339.47 3,216.58 3,556.05 0.00 0.00
B5 398,441.37 7.750000% 271.57 2,573.27 2,844.84 0.00 0.00
B6 399,098.03 7.750000% 272.02 2,577.51 2,849.53 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 190,588,636.52 - 1,610,914.22 1,154,446.83 2,765,361.05 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 8,202,498.34 0.00
A2 109,615,996.89 0.00
A3 11,320,826.39 0.00
A4 19,000,000.00 0.00
A5 12,410,000.00 0.00
A6 20,000,000.00 0.00
APO 536,992.96 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 4,280,325.36 0.00
B2 1,493,136.75 0.00
B3 895,882.05 0.00
B4 497,712.25 0.00
B5 398,169.80 0.00
B6 398,826.01 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 189,050,366.81 -
- --------------------------------------------------------------------------------
Payment Date: 12/25/00
------------------------------------------------------------
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 8,448,635.41 7.750000% 060506MT6 24.613706 5.456410 820.249834
A2 110,924,938.62 7.750000% 060506MU3 10.983358 6.011246 919.790198
A3 11,248,181.88 7.750000% 060506MV1 0.000000 0.000000 1,046.093734
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 587,396.48 0.000000% 060506MZ2 85.097522 0.000000 906.618773
Residual AR 0.00 7.750000% 060506NA6 0.000000 0.000000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,283,244.77 7.750000% 060506NB4 0.678933 6.433168 995.424502
B2 1,494,155.15 7.750000% 060506NC2 0.678933 6.433168 995.424502
B3 896,493.09 7.750000% 060506ND0 0.678933 6.433168 995.424502
B4 498,051.72 7.750000% 060506NE8 0.678933 6.433168 995.424502
B5 398,441.37 7.750000% 060506NF5 0.678933 6.433168 995.424502
B6 399,098.03 7.750000% 060506NG3 0.678933 6.433168 995.424502
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 190,588,636.52 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 189,050,366.72 189,050,366.72
Loan count 535 535
Avg loan rate 8.385779% 8.39
Prepay amount 1,408,264.08 1,408,264.08
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 100,588.66 100,588.66
Sub servicer fees 0.00 0.00
Trustee fees 714.71 714.71
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 95.821220% 100.000000% 182,619,152.39
-----------------------------------------------------------------------------
Junior 4.178780% 0.000000% 7,964,052.23
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 2,765,361.05 2,765,361.05
Principal remittance amount 1,610,914.22 1,610,914.22
Interest remittance amount 1,154,446.83 1,154,446.83