Payment Date: 01/25/01
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-2
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 28,081,300.83 7.500000% 475,463.67 175,508.13 650,971.80 0.00 0.00
A2 29,227,967.90 7.500000% 566,091.14 182,674.80 748,765.94 0.00 0.00
A3 61,740,341.86 7.500000% 448,210.10 385,877.14 834,087.24 0.00 0.00
A4 1,855,638.00 7.500000% 0.00 11,597.74 11,597.74 0.00 0.00
A5 3,500,000.00 7.875000% 0.00 22,968.75 22,968.75 0.00 0.00
A6 5,500,000.00 8.000000% 0.00 36,666.67 36,666.67 0.00 0.00
A7 2,250,001.00 8.125000% 0.00 15,234.38 15,234.38 0.00 0.00
A8 1,865,006.00 8.250000% 0.00 12,821.92 12,821.92 0.00 0.00
A9 1,164,997.00 8.500000% 0.00 8,252.06 8,252.06 0.00 0.00
A10 3,250,000.00 7.750000% 0.00 20,989.58 20,989.58 0.00 0.00
A11 8,500,000.00 7.500000% 0.00 53,125.00 53,125.00 0.00 0.00
A12 108,334.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A13 1,071,001.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A14 10,000,000.00 7.500000% 0.00 62,500.00 62,500.00 0.00 0.00
A15 22,250,000.00 7.500000% 0.00 139,062.50 139,062.50 0.00 0.00
A16 22,500,000.00 7.500000% 0.00 140,625.00 140,625.00 0.00 0.00
APO 351,903.12 0.000000% 312.76 0.00 312.76 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 5,374,863.59 7.500000% 4,095.61 33,592.90 37,688.50 0.00 0.00
B2 1,680,328.03 7.500000% 1,280.40 10,502.05 11,782.45 0.00 0.00
B3 896,307.44 7.500000% 682.98 5,601.92 6,284.90 0.00 0.00
B4 672,727.43 7.500000% 512.61 4,204.55 4,717.16 0.00 0.00
B5 448,153.72 7.500000% 341.49 2,800.96 3,142.45 0.00 0.00
B6 448,493.86 7.500000% 341.75 2,803.09 3,144.84 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 212,737,364.79 - 1,497,332.51 1,327,409.13 2,824,741.63 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 27,605,837.15 0.00
A2 28,661,876.76 0.00
A3 61,292,131.77 0.00
A4 1,855,638.00 0.00
A5 3,500,000.00 0.00
A6 5,500,000.00 0.00
A7 2,250,001.00 0.00
A8 1,865,006.00 0.00
A9 1,164,997.00 0.00
A10 3,250,000.00 0.00
A11 8,500,000.00 0.00
A12 108,334.00 0.00
A13 1,071,001.00 0.00
A14 10,000,000.00 0.00
A15 22,250,000.00 0.00
A16 22,500,000.00 0.00
APO 351,590.36 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 5,370,767.99 0.00
B2 1,679,047.64 0.00
B3 895,624.46 0.00
B4 672,214.81 0.00
B5 447,812.23 0.00
B6 448,152.11 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 211,240,032.28 -
- --------------------------------------------------------------------------------
Payment Date: 01/25/01
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-2
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 28,081,300.83 7.500000% 060506LT7 14.816863 5.469356 860.280025
A2 29,227,967.90 7.500000% 060506LU4 16.649739 5.372788 842.996375
A3 61,740,341.86 7.500000% 060506LV2 6.840953 5.889576 935.491215
A4 1,855,638.00 7.500000% 060506LW0 0.000000 6.250000 1,000.000000
A5 3,500,000.00 7.875000% 060506LX8 0.000000 6.562500 1,000.000000
A6 5,500,000.00 8.000000% 060506LY6 0.000000 6.666667 1,000.000000
A7 2,250,001.00 8.125000% 060506LZ3 0.000000 6.770833 1,000.000000
A8 1,865,006.00 8.250000% 060506MA7 0.000000 6.875000 1,000.000000
A9 1,164,997.00 8.500000% 060506MB5 0.000000 7.083333 1,000.000000
A10 3,250,000.00 7.750000% 060506MC3 0.000000 6.458333 1,000.000000
A11 8,500,000.00 7.500000% 060506MD1 0.000000 6.250000 1,000.000000
A12 108,334.00 0.000000% 060506ME9 0.000000 0.000000 1,000.000000
A13 1,071,001.00 0.000000% 060506MF6 0.000000 0.000000 1,000.000000
A14 10,000,000.00 7.500000% 060506MG4 0.000000 6.250000 1,000.000000
A15 22,250,000.00 7.500000% 060506MH2 0.000000 6.250000 1,000.000000
A16 22,500,000.00 7.500000% 060506MJ8 0.000000 6.250000 1,000.000000
APO 351,903.12 0.000000% 060506MK5 0.878818 0.000000 987.921161
Residual AR 0.00 7.500000% 060506ML3 0.000000 0.000000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 5,374,863.59 7.500000% 060506MM1 0.757183 6.210556 992.931778
B2 1,680,328.03 7.500000% 060506MN9 0.757183 6.210556 992.931778
B3 896,307.44 7.500000% 060506MP4 0.757183 6.210556 992.931778
B4 672,727.43 7.500000% 060506MQ2 0.757183 6.210556 992.931778
B5 448,153.72 7.500000% 060506MR0 0.757183 6.210556 992.931778
B6 448,493.86 7.500000% 060506MS8 0.757183 6.210556 992.931778
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 212,737,364.79 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-2
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 211,240,032.06 211,240,032.06
Loan count 598 598
Avg loan rate 8.159301% 8.16
Prepay amount 1,335,200.84 1,335,200.84
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 113,407.18 113,407.18
Sub servicer fees 0.00 0.00
Trustee fees 797.77 797.77
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 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 95.527845% 100.000000% 203,216,490.71
-----------------------------------------------------------------------------
Junior 4.472155% 0.000000% 9,513,619.25
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 1 618,940.48
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 1 618,940.48
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 2,824,741.63 2,824,741.63
Principal remittance amount 1,497,332.51 1,497,332.51
Interest remittance amount 1,327,409.13 1,327,409.13