Payment Date: 12/25/00
------------------------------------------------------------
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 205,722,373.98 7.750000% 5,117,269.09 1,328,623.67 6,445,892.76 0.00 0.00
A2 15,743,399.09 7.750000% 0.00 0.00 0.00 0.00 0.00
A3 17,407,890.71 7.750000% 81,840.71 112,425.96 194,266.67 0.00 0.00
A4 12,672,109.29 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 270,143.69 0.000000% 255.12 0.00 255.12 0.00 0.00
WIO 276,483,344.61 0.600038% 0.00 138,250.35 138,250.35 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 6,759,707.16 7.750000% 4,309.83 43,656.44 47,966.27 0.00 0.00
B2 2,253,235.72 7.750000% 1,436.61 14,552.15 15,988.76 0.00 0.00
B3 1,502,157.15 7.750000% 957.74 9,701.43 10,659.17 0.00 0.00
B4 1,051,709.76 7.750000% 670.55 6,792.29 7,462.84 0.00 0.00
B5 601,262.37 7.750000% 383.35 3,883.15 4,266.50 0.00 0.00
B6 601,470.00 7.750000% 383.48 3,884.49 4,267.98 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 294,585,458.91 - 5,207,506.48 1,855,519.94 7,063,026.42 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 200,605,104.89 0.00
A2 15,845,075.21 0.00
A3 17,326,050.00 0.00
A4 12,753,950.00 0.00
A5 30,000,000.00 0.00
APO 269,888.56 0.00
WIO 271,477,012.98 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 6,755,397.33 0.00
B2 2,251,799.11 0.00
B3 1,501,199.41 0.00
B4 1,051,039.21 0.00
B5 600,879.02 0.00
B6 601,086.52 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 289,561,469.26 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 12/25/00
------------------------------------------------------------
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 205,722,373.98 7.750000% 060506NV0 24.127250 6.264286 945.826657
A2 15,743,399.09 7.750000% 060506NW8 0.000000 0.000000 1,019.500400
A3 17,407,890.71 7.750000% 060506NX6 4.657980 6.398746 986.115538
A4 12,672,109.29 7.750000% 060506NY4 0.000000 0.000000 1,019.500400
A5 30,000,000.00 7.750000% 060506NZ1 0.000000 6.458333 1,000.000000
APO 270,143.69 0.000000% 060506PA4 0.942629 0.000000 997.186637
WIO 276,483,344.61 0.600038% 060506PJ5 0.000000 0.489148 960.521820
Residual AR 0.00 7.750000% 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 6,759,707.16 7.750000% 060506PC0 0.636795 6.450420 998.137903
B2 2,253,235.72 7.750000% 060506PD8 0.636795 6.450420 998.137903
B3 1,502,157.15 7.750000% 060506PE6 0.636795 6.450420 998.137903
B4 1,051,709.76 7.750000% 060506PF3 0.636795 6.450420 998.137903
B5 601,262.37 7.750000% 060506PG1 0.636795 6.450420 998.137903
B6 601,470.00 7.750000% 060506PH9 0.636795 6.450420 998.137903
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 294,585,458.91 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</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 289,561,469.20 289,561,469.20
Loan count 819 819
Avg loan rate 8.560059% 8.56
Prepay amount 4,836,138.96 4,836,138.96
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 44,406.25 44,406.25
Sub servicer fees 0.00 0.00
Trustee fees 981.95 981.95
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 95.667894% 100.000000% 281,815,916.75
-----------------------------------------------------------------------------
Junior 4.332106% 0.000000% 12,761,400.60
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 1 291,451.70
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 1 291,451.70
--------------------------------------------------------------------------------
<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 7,063,026.42 7,063,026.42
Principal remittance amount 5,207,506.48 5,207,506.48
Interest remittance amount 1,855,519.94 1,855,519.94
