Payment Date: 11/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-5
Bank of America, FSB, Master Servicer
------------------------------------------------------------
<TABLE>
<CAPTION>
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
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Senior A1 208,702,522.87 7.750000% 2,980,148.89 1,347,870.46 4,328,019.35 0.00 0.00
A2 15,642,375.42 7.750000% 0.00 0.00 0.00 0.00 0.00
A3 17,489,206.25 7.750000% 81,315.54 112,951.12 194,266.67 0.00 0.00
A4 12,590,793.75 7.750000% 0.00 0.00 0.00 0.00 0.00
A5 30,000,000.00 7.750000% 0.00 193,750.00 193,750.00 0.00 0.00
APO 270,390.67 0.000000% 246.98 0.00 246.98 0.00 0.00
WIO 279,350,478.17 0.602748% 0.00 140,314.91 140,314.91 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 6,763,942.43 7.750000% 4,235.27 43,683.79 47,919.07 0.00 0.00
B2 2,254,647.48 7.750000% 1,411.76 14,561.26 15,973.02 0.00 0.00
B3 1,503,098.32 7.750000% 941.17 9,707.51 10,648.68 0.00 0.00
B4 1,052,368.70 7.750000% 658.95 6,796.55 7,455.49 0.00 0.00
B5 601,639.09 7.750000% 376.72 3,885.59 4,262.30 0.00 0.00
B6 601,846.85 7.750000% 376.85 3,886.93 4,263.78 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 297,472,831.82 - 3,069,712.13 1,877,408.12 4,947,120.25 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 205,722,373.98 0.00
A2 15,743,399.09 0.00
A3 17,407,890.71 0.00
A4 12,672,109.29 0.00
A5 30,000,000.00 0.00
APO 270,143.69 0.00
WIO 276,483,344.61 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 6,759,707.16 0.00
B2 2,253,235.72 0.00
B3 1,502,157.15 0.00
B4 1,051,709.76 0.00
B5 601,262.37 0.00
B6 601,470.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 294,585,458.91 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 11/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-5
Bank of America, FSB, Master Servicer
------------------------------------------------------------
<TABLE>
<CAPTION>
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.
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
------------------------------------------------------------------------------------------------------------------------
Senior A1 208,702,522.87 7.750000% 060506NV0 14.051010 6.355032 969.953907
A2 15,642,375.42 7.750000% 060506NW8 0.000000 0.000000 1,012.958377
A3 17,489,206.25 7.750000% 060506NX6 4.628090 6.428635 990.773518
A4 12,590,793.75 7.750000% 060506NY4 0.000000 0.000000 1,012.958377
A5 30,000,000.00 7.750000% 060506NZ1 0.000000 6.458333 1,000.000000
APO 270,390.67 0.000000% 060506PA4 0.912543 0.000000 998.129266
WIO 279,350,478.17 0.602748% 060506PJ5 0.000000 0.496453 978.234888
Residual AR 0.00 7.750000% 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 6,763,942.43 7.750000% 060506PC0 0.625779 6.454461 998.774699
B2 2,254,647.48 7.750000% 060506PD8 0.625779 6.454461 998.774699
B3 1,503,098.32 7.750000% 060506PE6 0.625779 6.454461 998.774699
B4 1,052,368.70 7.750000% 060506PF3 0.625779 6.454461 998.774699
B5 601,639.09 7.750000% 060506PG1 0.625779 6.454461 998.774699
B6 601,846.85 7.750000% 060506PH9 0.625779 6.454461 998.774699
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 297,472,831.82 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-5
Bank of America, FSB, Master Servicer
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 294,585,458.86 294,585,458.86
Loan count 825 825
Avg loan rate 8.562983% 8.56
Prepay amount 2,701,076.70 2,701,076.70
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 57,418.22 57,418.22
Sub servicer fees 0.00 0.00
Trustee fees 991.58 991.58
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 6,015,459.16 6,015,459.16
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 95.707209% 100.000000% 284,695,288.95
-----------------------------------------------------------------------------
Junior 4.292791% 0.000000% 12,769,542.16
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 1 310,022.58
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 1 310,022.58
--------------------------------------------------------------------------------
<PAGE>
--------------------------------------------------------------------------------
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
<PAGE>
--------------------------------------------------------------------------------
OTHER INFORMATION
--------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 4,947,120.25 4,947,120.25
Principal remittance amount 3,069,712.13 3,069,712.13
Interest remittance amount 1,877,408.12 1,877,408.12
