Payment Date: 03/25/01
------------------------------------------------------------
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 58,752,873.34 7.125000% 383,921.95 348,845.19 732,767.14 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 10,817,000.00 8.000000% 1,887,000.00 72,113.33 1,959,113.33 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 10,923,944.77 7.500000% 4,366,489.26 68,274.65 4,434,763.92 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 14,214,567.42 8.000000% 2,479,542.02 94,763.78 2,574,305.80 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 63,195,220.02 9.978880% 0.00 121,065.71 121,065.71 0.00 0.00
A20 338,223.45 7.750000% 338,223.45 2,184.36 340,407.81 0.00 0.00
A21 114,593,074.08 7.500000% 15,904,417.53 716,206.71 16,620,624.24 0.00 0.00
A22 8,246,723.64 7.750000% 0.00 53,260.09 53,260.09 0.00 0.00
A23 3,879,032.81 7.125000% 0.00 0.00 0.00 0.00 0.00
A24 990,552.65 7.750000% 45,973.87 6,397.32 52,371.19 0.00 0.00
A25 73,190,542.56 7.125000% 779,446.98 434,568.85 1,214,015.83 0.00 0.00
APO 1,743,473.68 0.000000% 1,937.55 0.00 1,937.55 0.00 0.00
B1 12,875,933.93 7.750000% 8,561.32 83,157.07 91,718.39 0.00 0.00
B2 4,492,254.76 7.750000% 2,986.94 29,012.48 31,999.42 0.00 0.00
B3 2,695,752.08 7.750000% 1,792.43 17,410.07 19,202.49 0.00 0.00
B4 1,498,083.62 7.750000% 996.09 9,675.12 10,671.21 0.00 0.00
B5 1,198,666.51 7.750000% 797.00 7,741.39 8,538.39 0.00 0.00
B6 1,197,817.77 7.750000% 796.44 7,735.91 8,532.35 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 - - 580,672,013.46 - 26,202,882.81 3,311,432.76 29,514,315.58 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 58,368,951.39 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 8,930,000.00 0.00
A7 8,200,000.00 0.00
A8 8,265,000.00 0.00
A9 6,557,455.51 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 11,735,025.40 0.00
A17 3,735,000.00 0.00
A18 2,000,000.00 0.00
A19 63,599,668.91 0.00
A20 0.00 0.00
A21 98,688,656.55 0.00
A22 8,215,368.77 0.00
A23 3,902,064.57 0.00
A24 944,578.78 0.00
A25 72,411,095.58 0.00
APO 1,741,536.14 0.00
B1 12,867,372.62 0.00
B2 4,489,267.82 0.00
B3 2,693,959.65 0.00
B4 1,497,087.54 0.00
B5 1,197,869.51 0.00
B6 1,197,021.33 0.00
Residual AR 0.00 0.00
ALR 0.00 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 554,896,611.29 -
- --------------------------------------------------------------------------------
Payment Date: 03/25/01
------------------------------------------------------------
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 58,752,873.34 7.125000% 060506QC9 6.435920 5.847907 978.474702
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 10,817,000.00 8.000000% 060506QH8 155.950413 5.959780 738.016529
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 10,923,944.77 7.500000% 060506QL9 314.316820 4.914674 472.031062
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 14,214,567.42 8.000000% 060506QT2 155.946039 5.959986 738.051912
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 63,195,220.02 9.978880% 060506QW5 0.000000 1.952759 1,025.846613
A20 338,223.45 7.750000% 060506QX3 33.785181 0.218196 0.000000
A21 114,593,074.08 7.500000% 060506QY1 136.181950 6.132537 845.023946
A22 8,246,723.64 7.750000% 060506QZ8 0.000000 6.402157 987.532736
A23 3,879,032.81 7.125000% 060506RA2 0.000000 0.000000 1,023.962362
A24 990,552.65 7.750000% 060506RB0 44.852556 6.241287 921.540277
A25 73,190,542.56 7.125000% 060506RC8 10.390133 5.792861 965.249614
APO 1,743,473.68 0.000000% 060506RD6 1.108840 0.000000 996.665534
B1 12,875,933.93 7.750000% 060506RG9 0.663616 6.445785 997.393428
B2 4,492,254.76 7.750000% 060506RH7 0.663616 6.445785 997.393428
B3 2,695,752.08 7.750000% 060506RJ3 0.663616 6.445785 997.393428
B4 1,498,083.62 7.750000% 060506RP9 0.663616 6.445785 997.393428
B5 1,198,666.51 7.750000% 060506RQ7 0.663616 6.445785 997.393428
B6 1,197,817.77 7.750000% 060506RR5 0.663617 6.445786 997.393495
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 - - 580,672,013.46 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-7
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 554,897,041.33 554,897,041.33
Loan count 1501 1501
Avg loan rate 8.288293% 8.29
Prepay amount 25,389,097.42 25,389,097.42
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 194,225.58 194,225.58
Sub servicer fees 0.00 0.00
Trustee fees 1,693.63 1,693.63
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% 580,672,013.46
-----------------------------------------------------------------------------
Junior 0.000000% 0.000000% 0.00
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 1 507,667.69
60 to 89 days 1 364,868.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 2 872,535.69
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 29,514,315.58 29,514,315.58
Principal remittance amount 26,202,882.81 26,202,882.81
Interest remittance amount 3,311,432.76 3,311,432.76