Payment Date: 10/25/00
------------------------------------------------------------
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 212,095,000.00 7.750000% 3,392,477.13 1,369,780.21 4,762,257.34 0.00 0.00
A2 15,542,000.00 7.750000% 0.00 0.00 0.00 0.00 0.00
A3 17,570,000.00 7.750000% 80,793.75 113,472.92 194,266.67 0.00 0.00
A4 12,510,000.00 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 270,650.00 0.000000% 259.33 0.00 259.33 0.00 0.00
WIO 282,634,925.55 0.605994% 0.00 142,729.11 142,729.11 0.00 0.00
Residual AR 100.00 7.750000% 100.00 0.65 100.65 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 6,768,000.00 7.750000% 4,057.57 43,710.00 47,767.57 0.00 0.00
B2 2,256,000.00 7.750000% 1,352.52 14,570.00 15,922.52 0.00 0.00
B3 1,504,000.00 7.750000% 901.68 9,713.33 10,615.02 0.00 0.00
B4 1,053,000.00 7.750000% 631.30 6,800.63 7,431.92 0.00 0.00
B5 602,000.00 7.750000% 360.91 3,887.92 4,248.83 0.00 0.00
B6 602,207.89 7.750000% 361.04 3,889.26 4,250.30 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 300,772,957.89 - 3,481,295.24 1,902,304.02 5,383,599.25 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 208,702,522.87 0.00
A2 15,642,375.42 0.00
A3 17,489,206.25 0.00
A4 12,590,793.75 0.00
A5 30,000,000.00 0.00
APO 270,390.67 0.00
WIO 279,350,478.17 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 6,763,942.43 0.00
B2 2,254,647.48 0.00
B3 1,503,098.32 0.00
B4 1,052,368.70 0.00
B5 601,639.09 0.00
B6 601,846.85 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 297,472,831.82 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 10/25/00
------------------------------------------------------------
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 212,095,000.00 7.750000% 060506NV0 15.995083 6.458333 984.004917
A2 15,542,000.00 7.750000% 060506NW8 0.000000 0.000000 1,006.458333
A3 17,570,000.00 7.750000% 060506NX6 4.598392 6.458333 995.401608
A4 12,510,000.00 7.750000% 060506NY4 0.000000 0.000000 1,006.458333
A5 30,000,000.00 7.750000% 060506NZ1 0.000000 6.458333 1,000.000000
APO 270,650.00 0.000000% 060506PA4 0.958191 0.000000 999.041809
WIO 282,634,925.55 0.605994% 060506PJ5 0.000000 0.504995 988.379188
Residual AR 100.00 7.750000% 1,000.000000 6.458333 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 6,768,000.00 7.750000% 060506PC0 0.599523 6.458333 999.400477
B2 2,256,000.00 7.750000% 060506PD8 0.599523 6.458333 999.400477
B3 1,504,000.00 7.750000% 060506PE6 0.599523 6.458333 999.400477
B4 1,053,000.00 7.750000% 060506PF3 0.599523 6.458333 999.400477
B5 602,000.00 7.750000% 060506PG1 0.599523 6.458333 999.400477
B6 602,207.89 7.750000% 060506PH9 0.599523 6.458333 999.400477
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 300,772,957.89 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</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 297,472,831.82 297,472,831.82
Loan count 829 829
Avg loan rate 8.566475% 8.57
Prepay amount 3,119,769.34 3,119,769.34
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 62,371.14 62,371.14
Sub servicer fees 0.00 0.00
Trustee fees 1,002.58 1,002.58
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 95.751656% 100.000000% 287,987,750.00
-----------------------------------------------------------------------------
Junior 4.248344% 0.000000% 12,777,542.87
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
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
--------------------------------------------------------------------------------
<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 5,383,599.25 5,383,599.25
Principal remittance amount 3,481,295.24 3,481,295.24
Interest remittance amount 1,902,304.02 1,902,304.02
