Payment Date: 02/25/01
------------------------------------------------------------
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 59,094,920.99 7.125000% 342,047.65 350,876.09 692,923.74 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 11,568,000.00 8.000000% 751,000.00 77,120.00 828,120.00 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 12,661,232.12 7.500000% 1,737,287.35 79,132.70 1,816,420.05 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 15,201,098.41 8.000000% 986,530.99 101,340.66 1,087,871.65 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 62,793,344.81 10.003056% 0.00 121,562.57 121,562.57 0.00 0.00
A20 6,201,084.99 7.750000% 5,862,861.54 40,048.67 5,902,910.22 0.00 0.00
A21 115,408,541.22 7.500000% 815,467.14 721,303.38 1,536,770.53 0.00 0.00
A22 8,274,467.02 7.750000% 0.00 53,439.27 53,439.27 0.00 0.00
A23 3,856,137.00 7.125000% 0.00 0.00 0.00 0.00 0.00
A24 1,009,800.49 7.750000% 19,247.84 6,521.63 25,769.47 0.00 0.00
A25 73,884,975.42 7.125000% 694,432.86 438,692.04 1,133,124.90 0.00 0.00
APO 1,744,896.88 0.000000% 1,423.20 0.00 1,423.20 0.00 0.00
B1 12,884,398.25 7.750000% 8,464.32 83,211.74 91,676.06 0.00 0.00
B2 4,495,207.85 7.750000% 2,953.10 29,031.55 31,984.65 0.00 0.00
B3 2,697,524.20 7.750000% 1,772.12 17,421.51 19,193.63 0.00 0.00
B4 1,499,068.43 7.750000% 984.80 9,681.48 10,666.29 0.00 0.00
B5 1,199,454.48 7.750000% 787.97 7,746.48 8,534.45 0.00 0.00
B6 1,198,605.19 7.750000% 787.42 7,740.99 8,528.41 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 - - 591,473,290.73 - 11,226,048.29 3,383,891.50 14,609,939.79 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 58,752,873.34 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 10,817,000.00 0.00
A7 8,200,000.00 0.00
A8 8,265,000.00 0.00
A9 10,923,944.77 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 14,214,567.42 0.00
A17 3,735,000.00 0.00
A18 2,000,000.00 0.00
A19 63,195,220.02 0.00
A20 338,223.45 0.00
A21 114,593,074.08 0.00
A22 8,246,723.64 0.00
A23 3,879,032.81 0.00
A24 990,552.65 0.00
A25 73,190,542.56 0.00
APO 1,743,473.68 0.00
B1 12,875,933.93 0.00
B2 4,492,254.76 0.00
B3 2,695,752.08 0.00
B4 1,498,083.62 0.00
B5 1,198,666.51 0.00
B6 1,197,817.77 0.00
Residual AR 0.00 0.00
ALR 0.00 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 580,672,013.46 -
- --------------------------------------------------------------------------------
Payment Date: 02/25/01
------------------------------------------------------------
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 59,094,920.99 7.125000% 060506QC9 5.733956 5.881952 984.910622
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 11,568,000.00 8.000000% 060506QH8 62.066116 6.373554 893.966942
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 12,661,232.12 7.500000% 060506QL9 125.056676 5.696278 786.347882
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 15,201,098.41 8.000000% 060506QT2 62.045974 6.373626 893.997951
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 62,793,344.81 10.003056% 060506QW5 0.000000 1.960774 1,019.322954
A20 6,201,084.99 7.750000% 060506QX3 585.641948 4.000467 33.785181
A21 115,408,541.22 7.500000% 060506QY1 6.982457 6.176177 981.205895
A22 8,274,467.02 7.750000% 060506QZ8 0.000000 6.423695 991.301765
A23 3,856,137.00 7.125000% 060506RA2 0.000000 0.000000 1,017.918471
A24 1,009,800.49 7.750000% 060506RB0 18.778377 6.362564 966.392832
A25 73,884,975.42 7.125000% 060506RC8 9.256883 5.847824 975.639747
APO 1,744,896.88 0.000000% 060506RD6 0.814483 0.000000 997.774374
B1 12,884,398.25 7.750000% 060506RG9 0.656098 6.450022 998.057045
B2 4,495,207.85 7.750000% 060506RH7 0.656098 6.450022 998.057045
B3 2,697,524.20 7.750000% 060506RJ3 0.656098 6.450022 998.057045
B4 1,499,068.43 7.750000% 060506RP9 0.656098 6.450022 998.057045
B5 1,199,454.48 7.750000% 060506RQ7 0.656098 6.450022 998.057045
B6 1,198,605.19 7.750000% 060506RR5 0.656098 6.450023 998.057111
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 - - 591,473,290.73 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-7
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Aggregated stated principal balance 580,672,390.74 580,672,390.74
Aggregated loan count 1525 1525
Aggregated average loan rate 8.293527% 8.29
Aggregated prepayment amount 10,412,307.07 10,412,307.07
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Monthly master servicing fees 251,301.31 251,301.31
Monthly sub servicer fees 0.00 0.00
Monthly trustee fees 1,725.13 1,725.13
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 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% 591,473,290.73
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 2 815,751.77
60 to 89 days 1 339,065.51
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 3 1,154,817.28
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 14,609,939.79 14,609,939.79
Principal remittance amount 11,226,048.29 11,226,048.29
Interest remittance amount 3,383,891.50 3,383,891.50