Payment Date: 03/25/01
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2001-2
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 329,261,000.00 7.000000% 7,494,499.30 1,920,689.17 9,415,188.46 0.00 0.00
A2 55,000,000.00 7.000000% 0.00 320,833.33 320,833.33 0.00 0.00
A3 15,196,000.00 7.000000% 0.00 0.00 0.00 0.00 0.00
A4 9,363,000.00 6.750000% 0.00 52,666.88 52,666.88 0.00 0.00
A5 3,518,000.00 7.000000% 0.00 20,521.67 20,521.67 0.00 0.00
A6 3,646,000.00 7.000000% 0.00 21,268.33 21,268.33 0.00 0.00
A7 3,302,000.00 7.250000% 0.00 19,949.58 19,949.58 0.00 0.00
A8 3,302,000.00 6.750000% 0.00 18,573.75 18,573.75 0.00 0.00
A9 2,981,000.00 7.000000% 0.00 17,389.17 17,389.17 0.00 0.00
A10 3,251,000.00 7.000000% 0.00 18,964.17 18,964.17 0.00 0.00
A11 2,565,000.00 7.250000% 0.00 15,496.88 15,496.88 0.00 0.00
A12 2,659,000.00 7.250000% 0.00 16,064.79 16,064.79 0.00 0.00
A13 1,640,000.00 7.250000% 0.00 9,908.33 9,908.33 0.00 0.00
A14 3,176,000.00 7.250000% 0.00 19,188.33 19,188.33 0.00 0.00
A15 2,174,000.00 7.250000% 0.00 13,134.58 13,134.58 0.00 0.00
A16 2,373,000.00 7.250000% 0.00 14,336.88 14,336.88 0.00 0.00
A17 75,000,000.00 7.000000% 1,813,027.82 437,500.00 2,250,527.82 0.00 0.00
A18 253,000.00 7.000000% 0.00 1,475.83 1,475.83 0.00 0.00
A19 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A20 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A21 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A22 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A23 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A24 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A25 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A26 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A27 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A28 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A29 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A30 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A31 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A32 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A33 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A34 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A35 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A36 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A37 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A38 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A39 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A40 200,000.00 7.000000% 0.00 1,166.67 1,166.67 0.00 0.00
A41 2,565,000.00 6.750000% 0.00 14,428.13 14,428.13 0.00 0.00
A42 2,659,000.00 6.750000% 0.00 14,956.88 14,956.88 0.00 0.00
APO 51,383.33 0.000000% 47.26 0.00 47.26 0.00 0.00
Residual AR 100.00 7.000000% 100.00 0.58 100.58 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 11,833,000.00 7.000000% 8,005.09 69,025.83 77,030.92 0.00 0.00
B2 4,128,000.00 7.000000% 2,792.61 24,080.00 26,872.61 0.00 0.00
B3 2,477,000.00 7.000000% 1,675.70 14,449.17 16,124.87 0.00 0.00
B4 1,376,000.00 7.000000% 930.87 8,026.67 8,957.54 0.00 0.00
B5 1,101,000.00 7.000000% 744.83 6,422.50 7,167.33 0.00 0.00
B6 1,101,060.79 7.000000% 744.87 6,422.85 7,167.73 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 550,351,544.12 - 9,322,568.36 3,121,440.94 12,444,009.30 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 321,766,500.70 0.00
A2 55,000,000.00 0.00
A3 15,284,643.33 0.00
A4 9,363,000.00 0.00
A5 3,518,000.00 0.00
A6 3,646,000.00 0.00
A7 3,302,000.00 0.00
A8 3,302,000.00 0.00
A9 2,981,000.00 0.00
A10 3,251,000.00 0.00
A11 2,565,000.00 0.00
A12 2,659,000.00 0.00
A13 1,640,000.00 0.00
A14 3,176,000.00 0.00
A15 2,174,000.00 0.00
A16 2,373,000.00 0.00
A17 73,186,972.18 0.00
A18 253,000.00 0.00
A19 200,000.00 0.00
A20 200,000.00 0.00
A21 200,000.00 0.00
A22 200,000.00 0.00
A23 200,000.00 0.00
A24 200,000.00 0.00
A25 200,000.00 0.00
A26 200,000.00 0.00
A27 200,000.00 0.00
A28 200,000.00 0.00
A29 200,000.00 0.00
A30 200,000.00 0.00
A31 200,000.00 0.00
A32 200,000.00 0.00
A33 200,000.00 0.00
A34 200,000.00 0.00
A35 200,000.00 0.00
A36 200,000.00 0.00
A37 200,000.00 0.00
A38 200,000.00 0.00
A39 200,000.00 0.00
A40 200,000.00 0.00
A41 2,565,000.00 0.00
A42 2,659,000.00 0.00
APO 51,336.07 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 11,824,994.91 0.00
B2 4,125,207.39 0.00
B3 2,475,324.30 0.00
B4 1,375,069.13 0.00
B5 1,100,255.17 0.00
B6 1,100,315.92 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 541,117,619.09 -
- --------------------------------------------------------------------------------
Payment Date: 03/25/01
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2001-2
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 329,261,000.00 7.000000% 060506UE0 22.761576 5.833333 977.238424
A2 55,000,000.00 7.000000% 060506UF7 0.000000 5.833333 1,000.000000
A3 15,196,000.00 7.000000% 060506UG5 0.000000 0.000000 1,005.833333
A4 9,363,000.00 6.750000% 060506UH3 0.000000 5.625000 1,000.000000
A5 3,518,000.00 7.000000% 060506UJ9 0.000000 5.833333 1,000.000000
A6 3,646,000.00 7.000000% 060506UK6 0.000000 5.833333 1,000.000000
A7 3,302,000.00 7.250000% 060506UL4 0.000000 6.041667 1,000.000000
A8 3,302,000.00 6.750000% 060506UM2 0.000000 5.625000 1,000.000000
A9 2,981,000.00 7.000000% 060506UN0 0.000000 5.833333 1,000.000000
A10 3,251,000.00 7.000000% 060506UP5 0.000000 5.833333 1,000.000000
A11 2,565,000.00 7.250000% 060506UQ3 0.000000 6.041667 1,000.000000
A12 2,659,000.00 7.250000% 060506UR1 0.000000 6.041667 1,000.000000
A13 1,640,000.00 7.250000% 060506US9 0.000000 6.041667 1,000.000000
A14 3,176,000.00 7.250000% 060506UT7 0.000000 6.041667 1,000.000000
A15 2,174,000.00 7.250000% 060506UU4 0.000000 6.041667 1,000.000000
A16 2,373,000.00 7.250000% 060506UV2 0.000000 6.041667 1,000.000000
A17 75,000,000.00 7.000000% 060506UW0 24.173704 5.833333 975.826296
A18 253,000.00 7.000000% 060506UX8 0.000000 5.833333 1,000.000000
A19 200,000.00 7.000000% 060506UY6 0.000000 5.833333 1,000.000000
A20 200,000.00 7.000000% 060506UZ3 0.000000 5.833333 1,000.000000
A21 200,000.00 7.000000% 060506VA7 0.000000 5.833333 1,000.000000
A22 200,000.00 7.000000% 060506VB5 0.000000 5.833333 1,000.000000
A23 200,000.00 7.000000% 060506VC3 0.000000 5.833333 1,000.000000
A24 200,000.00 7.000000% 060506VD1 0.000000 5.833333 1,000.000000
A25 200,000.00 7.000000% 060506VE9 0.000000 5.833333 1,000.000000
A26 200,000.00 7.000000% 060506VF6 0.000000 5.833333 1,000.000000
A27 200,000.00 7.000000% 060506VG4 0.000000 5.833333 1,000.000000
A28 200,000.00 7.000000% 060506VH2 0.000000 5.833333 1,000.000000
A29 200,000.00 7.000000% 060506VJ8 0.000000 5.833333 1,000.000000
A30 200,000.00 7.000000% 060506VK5 0.000000 5.833333 1,000.000000
A31 200,000.00 7.000000% 060506VL3 0.000000 5.833333 1,000.000000
A32 200,000.00 7.000000% 060506VM1 0.000000 5.833333 1,000.000000
A33 200,000.00 7.000000% 060506VN9 0.000000 5.833333 1,000.000000
A34 200,000.00 7.000000% 060506VP4 0.000000 5.833333 1,000.000000
A35 200,000.00 7.000000% 060506VQ2 0.000000 5.833333 1,000.000000
A36 200,000.00 7.000000% 060506VR0 0.000000 5.833333 1,000.000000
A37 200,000.00 7.000000% 060506VS8 0.000000 5.833333 1,000.000000
A38 200,000.00 7.000000% 060506VT6 0.000000 5.833333 1,000.000000
A39 200,000.00 7.000000% 060506VU3 0.000000 5.833333 1,000.000000
A40 200,000.00 7.000000% 060506VV1 0.000000 5.833333 1,000.000000
A41 2,565,000.00 6.750000% 060506VW9 0.000000 5.625000 1,000.000000
A42 2,659,000.00 6.750000% 060506VX7 0.000000 5.625000 1,000.000000
APO 51,383.33 0.000000% 060506VY5 0.919743 0.000000 999.080257
Residual AR 100.00 7.000000% 060506VZ2 1,000.000000 5.833333 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 11,833,000.00 7.000000% 060506WA6 0.676505 5.833333 999.323495
B2 4,128,000.00 7.000000% 060506WB4 0.676505 5.833333 999.323495
B3 2,477,000.00 7.000000% 060506WC2 0.676505 5.833333 999.323495
B4 1,376,000.00 7.000000% 060506WD0 0.676505 5.833333 999.323495
B5 1,101,000.00 7.000000% 060506WE8 0.676505 5.833333 999.323495
B6 1,101,060.79 7.000000% 060506WF5 0.676505 5.833333 999.323495
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 550,351,544.12 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2001-2
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 541,117,618.51 541,117,618.51
Loan count 1344 1344
Avg loan rate 8.046853% 8.05
Prepay amount 8,861,582.99 8,861,582.99
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 478,537.44 478,537.44
Sub servicer fees 0.00 0.00
Trustee fees 1,605.19 1,605.19
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 11,007,030.88 11,007,030.88
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 96.002235% 100.000000% 528,335,483.33
-----------------------------------------------------------------------------
Junior 3.997765% 0.000000% 22,001,166.80
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 12,444,009.30 12,444,009.30
Principal remittance amount 9,322,568.36 9,322,568.36
Interest remittance amount 3,121,440.94 3,121,440.94