Payment Date: 01/25/01
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-7
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 59,394,997.52 7.125000% 300,076.53 352,657.80 652,734.33 0.00 0.00
A2 21,960,000.00 7.125000% 0.00 130,387.50 130,387.50 0.00 0.00
A3 11,000,000.00 7.125000% 0.00 65,312.50 65,312.50 0.00 0.00
A4 113,007,000.00 7.125000% 0.00 670,979.06 670,979.06 0.00 0.00
A5 1,800,000.00 8.000000% 0.00 12,000.00 12,000.00 0.00 0.00
A6 11,902,000.00 8.000000% 334,000.00 79,346.67 413,346.67 0.00 0.00
A7 8,200,000.00 8.000000% 0.00 54,666.67 54,666.67 0.00 0.00
A8 8,265,000.00 8.000000% 0.00 55,100.00 55,100.00 0.00 0.00
A9 13,434,001.31 7.500000% 772,769.19 83,962.51 856,731.70 0.00 0.00
A10 6,288,000.00 7.500000% 0.00 39,300.00 39,300.00 0.00 0.00
A11 4,944,000.00 7.500000% 0.00 30,900.00 30,900.00 0.00 0.00
A12 2,360,000.00 7.500000% 0.00 14,750.00 14,750.00 0.00 0.00
A13 6,476,000.00 7.500000% 0.00 40,475.00 40,475.00 0.00 0.00
A14 9,662,000.00 7.500000% 0.00 60,387.50 60,387.50 0.00 0.00
A15 4,378,000.00 7.500000% 0.00 27,362.50 27,362.50 0.00 0.00
A16 15,639,922.17 8.000000% 438,823.76 104,266.15 543,089.91 0.00 0.00
A17 3,735,000.00 8.000000% 0.00 24,900.00 24,900.00 0.00 0.00
A18 2,000,000.00 7.500000% 0.00 12,500.00 12,500.00 0.00 0.00
A19 62,394,026.90 10.026291% 0.00 121,999.31 121,999.31 0.00 0.00
A20 8,637,627.13 7.750000% 2,436,542.14 55,784.68 2,492,326.81 0.00 0.00
A21 116,140,218.87 7.500000% 731,677.65 725,876.37 1,457,554.02 0.00 0.00
A22 8,298,590.46 7.750000% 0.00 53,595.06 53,595.06 0.00 0.00
A23 3,833,376.33 7.125000% 0.00 0.00 0.00 0.00 0.00
A24 1,019,100.18 7.750000% 9,299.69 6,581.69 15,881.38 0.00 0.00
A25 74,494,197.55 7.125000% 609,222.13 442,309.30 1,051,531.43 0.00 0.00
APO 1,746,015.36 0.000000% 1,118.48 0.00 1,118.48 0.00 0.00
B1 12,892,762.76 7.750000% 8,364.51 83,265.76 91,630.27 0.00 0.00
B2 4,498,126.13 7.750000% 2,918.27 29,050.40 31,968.67 0.00 0.00
B3 2,699,275.42 7.750000% 1,751.22 17,432.82 19,184.04 0.00 0.00
B4 1,500,041.62 7.750000% 973.19 9,687.77 10,660.96 0.00 0.00
B5 1,200,233.17 7.750000% 778.68 7,751.51 8,530.19 0.00 0.00
B6 1,199,383.32 7.750000% 778.13 7,746.02 8,524.15 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
ALR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 596,700,305.72 - 5,649,093.58 3,420,334.53 9,069,428.11 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 59,094,920.99 0.00
A2 21,960,000.00 0.00
A3 11,000,000.00 0.00
A4 113,007,000.00 0.00
A5 1,800,000.00 0.00
A6 11,568,000.00 0.00
A7 8,200,000.00 0.00
A8 8,265,000.00 0.00
A9 12,661,232.12 0.00
A10 6,288,000.00 0.00
A11 4,944,000.00 0.00
A12 2,360,000.00 0.00
A13 6,476,000.00 0.00
A14 9,662,000.00 0.00
A15 4,378,000.00 0.00
A16 15,201,098.41 0.00
A17 3,735,000.00 0.00
A18 2,000,000.00 0.00
A19 62,793,344.81 0.00
A20 6,201,084.99 0.00
A21 115,408,541.22 0.00
A22 8,274,467.02 0.00
A23 3,856,137.00 0.00
A24 1,009,800.49 0.00
A25 73,884,975.42 0.00
APO 1,744,896.88 0.00
B1 12,884,398.25 0.00
B2 4,495,207.85 0.00
B3 2,697,524.20 0.00
B4 1,499,068.43 0.00
B5 1,199,454.48 0.00
B6 1,198,605.19 0.00
Residual AR 0.00 0.00
ALR 0.00 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 591,473,290.73 -
- --------------------------------------------------------------------------------
Payment Date: 01/25/01
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-7
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 59,394,997.52 7.125000% 060506QC9 5.030368 5.911820 990.644578
A2 21,960,000.00 7.125000% 060506QD7 0.000000 5.937500 1,000.000000
A3 11,000,000.00 7.125000% 060506QE5 0.000000 5.937500 1,000.000000
A4 113,007,000.00 7.125000% 060506QF2 0.000000 5.937500 1,000.000000
A5 1,800,000.00 8.000000% 060506QG0 0.000000 6.666667 1,000.000000
A6 11,902,000.00 8.000000% 060506QH8 27.603306 6.557576 956.033058
A7 8,200,000.00 8.000000% 060506QJ4 0.000000 6.666667 1,000.000000
A8 8,265,000.00 8.000000% 060506QK1 0.000000 6.666667 1,000.000000
A9 13,434,001.31 7.500000% 060506QL9 55.626921 6.043947 911.404558
A10 6,288,000.00 7.500000% 060506QM7 0.000000 6.250000 1,000.000000
A11 4,944,000.00 7.500000% 060506QN5 0.000000 6.250000 1,000.000000
A12 2,360,000.00 7.500000% 060506QP0 0.000000 6.250000 1,000.000000
A13 6,476,000.00 7.500000% 060506QQ8 0.000000 6.250000 1,000.000000
A14 9,662,000.00 7.500000% 060506QR6 0.000000 6.250000 1,000.000000
A15 4,378,000.00 7.500000% 060506QS4 0.000000 6.250000 1,000.000000
A16 15,639,922.17 8.000000% 060506QT2 27.598979 6.557619 956.043925
A17 3,735,000.00 8.000000% 060506QU9 0.000000 6.666667 1,000.000000
A18 2,000,000.00 7.500000% 060506QV7 0.000000 6.250000 1,000.000000
A19 62,394,026.90 10.026291% 060506QW5 0.000000 1.967818 1,012.840808
A20 8,637,627.13 7.750000% 060506QX3 243.386489 5.572338 619.427129
A21 116,140,218.87 7.500000% 060506QY1 6.265007 6.215333 988.188352
A22 8,298,590.46 7.750000% 060506QZ8 0.000000 6.442423 994.636673
A23 3,833,376.33 7.125000% 060506RA2 0.000000 0.000000 1,011.910254
A24 1,019,100.18 7.750000% 060506RB0 9.072870 6.421160 985.171210
A25 74,494,197.55 7.125000% 060506RC8 8.121013 5.896042 984.896630
APO 1,746,015.36 0.000000% 060506RD6 0.640094 0.000000 998.588857
B1 12,892,762.76 7.750000% 060506RG9 0.648361 6.454210 998.713142
B2 4,498,126.13 7.750000% 060506RH7 0.648361 6.454210 998.713142
B3 2,699,275.42 7.750000% 060506RJ3 0.648361 6.454210 998.713142
B4 1,500,041.62 7.750000% 060506RP9 0.648361 6.454210 998.713142
B5 1,200,233.17 7.750000% 060506RQ7 0.648361 6.454210 998.713142
B6 1,199,383.32 7.750000% 060506RR5 0.648361 6.454212 998.713209
Residual AR 0.00 7.750000% 060506RE4 0.000000 0.000000 0.000000
ALR 0.00 7.750000% 060506RF1 0.000000 0.000000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 596,700,305.72 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-7
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 591,473,424.37 591,473,424.37
Loan count 1537 1537
Avg loan rate 8.297002% 8.30
Prepay amount 4,839,667.14 4,839,667.14
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 263,036.56 263,036.56
Sub servicer fees 0.00 0.00
Trustee fees 1,740.38 1,740.38
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 100.000000% 100.000000% 596,700,305.72
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 9,069,428.11 9,069,428.11
Principal remittance amount 5,649,093.58 5,649,093.58
Interest remittance amount 3,420,334.53 3,420,334.53