Payment Date: 01/25/01
------------------------------------------------------------
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 8,202,498.34 7.750000% 594,281.71 52,974.47 647,256.18 0.00 0.00
A2 109,615,996.89 7.750000% 3,160,353.56 707,936.65 3,868,290.20 0.00 0.00
A3 11,320,826.39 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 536,992.96 0.000000% 481.14 0.00 481.14 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,280,325.36 7.750000% 2,944.43 27,643.77 30,588.19 0.00 0.00
B2 1,493,136.75 7.750000% 1,027.13 9,643.17 10,670.30 0.00 0.00
B3 895,882.05 7.750000% 616.28 5,785.90 6,402.18 0.00 0.00
B4 497,712.25 7.750000% 342.38 3,214.39 3,556.77 0.00 0.00
B5 398,169.80 7.750000% 273.90 2,571.51 2,845.41 0.00 0.00
B6 398,826.01 7.750000% 274.35 2,575.75 2,850.10 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 189,050,366.81 - 3,760,594.86 1,144,368.54 4,904,963.40 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 7,608,216.63 0.00
A2 106,455,643.33 0.00
A3 11,393,940.06 0.00
A4 19,000,000.00 0.00
A5 12,410,000.00 0.00
A6 20,000,000.00 0.00
APO 536,511.83 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 4,277,380.93 0.00
B2 1,492,109.63 0.00
B3 895,265.78 0.00
B4 497,369.88 0.00
B5 397,895.90 0.00
B6 398,551.66 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 185,362,885.62 -
- --------------------------------------------------------------------------------
Payment Date: 01/25/01
------------------------------------------------------------
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 8,202,498.34 7.750000% 060506MT6 59.428171 5.297447 760.821663
A2 109,615,996.89 7.750000% 060506MU3 26.518595 5.940312 893.271603
A3 11,320,826.39 7.750000% 060506MV1 0.000000 0.000000 1,052.849756
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 536,992.96 0.000000% 060506MZ2 0.812314 0.000000 905.806459
Residual AR 0.00 7.750000% 060506NA6 0.000000 0.000000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,280,325.36 7.750000% 060506NB4 0.684750 6.428783 994.739751
B2 1,493,136.75 7.750000% 060506NC2 0.684750 6.428783 994.739751
B3 895,882.05 7.750000% 060506ND0 0.684750 6.428783 994.739751
B4 497,712.25 7.750000% 060506NE8 0.684750 6.428783 994.739751
B5 398,169.80 7.750000% 060506NF5 0.684750 6.428783 994.739751
B6 398,826.01 7.750000% 060506NG3 0.684750 6.428783 994.739751
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 189,050,366.81 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 185,362,885.44 185,362,885.44
Loan count 532 532
Avg loan rate 8.385612% 8.39
Prepay amount 3,557,347.50 3,557,347.50
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 93,893.59 93,893.59
Sub servicer fees 0.00 0.00
Trustee fees 708.94 708.94
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 95.790114% 100.000000% 181,086,314.59
-----------------------------------------------------------------------------
Junior 4.209886% 0.000000% 7,958,573.77
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 1 324,513.79
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 1 324,513.79
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 4,904,963.40 4,904,963.40
Principal remittance amount 3,760,594.86 3,760,594.86
Interest remittance amount 1,144,368.54 1,144,368.54