Payment Date: 01/25/01
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-4
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 145,071,350.55 8.000000% 2,859,893.63 967,142.34 3,827,035.97 0.00 0.00
A2 12,405,369.01 8.000000% 0.00 0.00 0.00 0.00 0.00
A3 25,100,000.00 8.000000% 0.00 167,333.33 167,333.33 0.00 0.00
A4 22,500,000.00 8.000000% 0.00 150,000.00 150,000.00 0.00 0.00
APO 969,501.97 0.000000% 776.88 0.00 776.88 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,835,448.59 8.000000% 3,254.49 32,236.32 35,490.82 0.00 0.00
B2 1,686,575.76 8.000000% 1,135.15 11,243.84 12,378.99 0.00 0.00
B3 1,012,742.89 8.000000% 681.63 6,751.62 7,433.24 0.00 0.00
B4 562,191.92 8.000000% 378.38 3,747.95 4,126.33 0.00 0.00
B5 450,550.97 8.000000% 303.24 3,003.67 3,306.92 0.00 0.00
B6 450,211.11 8.000000% 303.01 3,001.41 3,304.42 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 215,043,942.77 - 2,866,726.42 1,344,460.48 4,211,186.90 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 142,211,456.92 0.00
A2 12,488,071.47 0.00
A3 25,100,000.00 0.00
A4 22,500,000.00 0.00
APO 968,725.09 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 4,832,194.09 0.00
B2 1,685,440.61 0.00
B3 1,012,061.27 0.00
B4 561,813.54 0.00
B5 450,247.73 0.00
B6 449,908.10 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 212,259,918.81 -
- --------------------------------------------------------------------------------
Payment Date: 01/25/01
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-4
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 145,071,350.55 8.000000% 060506NH1 18.334414 6.200227 911.699567
A2 12,405,369.01 8.000000% 060506NJ7 0.000000 0.000000 1,040.672622
A3 25,100,000.00 8.000000% 060506NK4 0.000000 6.666667 1,000.000000
A4 22,500,000.00 8.000000% 060506NL2 0.000000 6.666667 1,000.000000
APO 969,501.97 0.000000% 060506NM0 0.791305 0.000000 986.715190
Residual AR 0.00 8.000000% 060506NN8 0.000000 0.000000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,835,448.59 8.000000% 060506NP3 0.670891 6.645295 996.123293
B2 1,686,575.76 8.000000% 060506NQ1 0.670891 6.645295 996.123293
B3 1,012,742.89 8.000000% 060506NR9 0.670891 6.645295 996.123293
B4 562,191.92 8.000000% 060506NS7 0.670891 6.645295 996.123293
B5 450,550.97 8.000000% 060506NT5 0.670891 6.645295 996.123293
B6 450,211.11 8.000000% 060506NU2 0.670891 6.645295 996.123293
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 215,043,942.77 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-4
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 212,259,918.67 212,259,918.67
Loan count 597 597
Avg loan rate 8.518834% 8.52
Prepay amount 2,639,210.24 2,639,210.24
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 91,998.43 91,998.43
Sub servicer fees 0.00 0.00
Trustee fees 806.41 806.41
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 4,511,870.53 4,511,870.53
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 95.818567% 100.000000% 206,046,221.53
-----------------------------------------------------------------------------
Junior 4.181433% 0.000000% 8,991,665.33
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 1 287,432.58
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 1 287,432.58
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 4,211,186.90 4,211,186.90
Principal remittance amount 2,866,726.42 2,866,726.42
Interest remittance amount 1,344,460.48 1,344,460.48