Payment Date: 02/25/01
------------------------------------------------------------
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 142,211,456.92 8.000000% 4,572,485.00 948,076.38 5,520,561.38 0.00 0.00
A2 12,488,071.47 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 968,725.09 0.000000% 799.34 0.00 799.34 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,832,194.09 8.000000% 3,316.19 32,214.63 35,530.81 0.00 0.00
B2 1,685,440.61 8.000000% 1,156.67 11,236.27 12,392.94 0.00 0.00
B3 1,012,061.27 8.000000% 694.55 6,747.08 7,441.62 0.00 0.00
B4 561,813.54 8.000000% 385.56 3,745.42 4,130.98 0.00 0.00
B5 450,247.73 8.000000% 308.99 3,001.65 3,310.64 0.00 0.00
B6 449,908.10 8.000000% 308.76 2,999.39 3,308.15 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 212,259,918.81 - 4,579,455.05 1,325,354.15 5,904,809.20 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 137,638,971.91 0.00
A2 12,571,325.28 0.00
A3 25,100,000.00 0.00
A4 22,500,000.00 0.00
APO 967,925.75 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 4,828,877.91 0.00
B2 1,684,283.94 0.00
B3 1,011,366.72 0.00
B4 561,427.98 0.00
B5 449,938.74 0.00
B6 449,599.34 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 207,763,717.57 -
- --------------------------------------------------------------------------------
Payment Date: 02/25/01
------------------------------------------------------------
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 142,211,456.92 8.000000% 060506NH1 29.313620 6.077997 882.385947
A2 12,488,071.47 8.000000% 060506NJ7 0.000000 0.000000 1,047.610440
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 968,725.09 0.000000% 060506NM0 0.814187 0.000000 985.901003
Residual AR 0.00 8.000000% 060506NN8 0.000000 0.000000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,832,194.09 8.000000% 060506NP3 0.683609 6.640822 995.439684
B2 1,685,440.61 8.000000% 060506NQ1 0.683609 6.640822 995.439684
B3 1,012,061.27 8.000000% 060506NR9 0.683609 6.640822 995.439684
B4 561,813.54 8.000000% 060506NS7 0.683609 6.640822 995.439684
B5 450,247.73 8.000000% 060506NT5 0.683609 6.640822 995.439684
B6 449,908.10 8.000000% 060506NU2 0.683609 6.640822 995.439684
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 212,259,918.81 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-4
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Aggregated stated principal balance 207,763,717.43 207,763,717.43
Aggregated loan count 591 591
Aggregated average loan rate 8.512260% 8.51
Aggregated prepayment amount 4,350,462.56 4,350,462.56
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Monthly master servicing fees 84,922.73 84,922.73
Monthly sub servicer fees 0.00 0.00
Monthly trustee fees 795.97 795.97
Aggregate advances N/A N/A
Advances this periods 0.00 0.00
- --------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
- --------------------------------------------------------------------------------
Total
-----
Net realized losses (this period) 0.00 0.00
Cumulative losses (from Cut-Off) 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 95.766626% 100.000000% 203,268,253.48
-----------------------------------------------------------------------------
Junior 4.233374% 0.000000% 8,985,494.63
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 0 0.00
60 to 89 days 1 291,908.65
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 1 291,908.65
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 5,904,809.20 5,904,809.20
Principal remittance amount 4,579,455.05 4,579,455.05
Interest remittance amount 1,325,354.15 1,325,354.15