Payment Date: 05/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
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 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A2 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A3 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A4 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A5 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A6 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
APO 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
Residual AR 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
B2 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
B3 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
B4 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
B5 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
B6 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 0.00 - 0.00 0.00 0.00 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 10,000,000.00 0.00
A2 119,175,000.00 0.00
A3 10,822,000.00 0.00
A4 19,000,000.00 0.00
A5 12,410,000.00 0.00
A6 20,000,000.00 0.00
APO 592,302.94 0.00
Residual AR 100.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 4,300,000.00 0.00
B2 1,500,000.00 0.00
B3 900,000.00 0.00
B4 500,000.00 0.00
B5 400,000.00 0.00
B6 400,659.23 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 200,000,062.17 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 05/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
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 0.00 0.000000% 060506MT6 0.000000 0.000000 1,000.000000
A2 0.00 0.000000% 060506MU3 0.000000 0.000000 1,000.000000
A3 0.00 0.000000% 060506MV1 0.000000 0.000000 1,000.000000
A4 0.00 0.000000% 060506MW9 0.000000 0.000000 1,000.000000
A5 0.00 0.000000% 060506MX7 0.000000 0.000000 1,000.000000
A6 0.00 0.000000% 060506MY5 0.000000 0.000000 1,000.000000
APO 0.00 0.000000% 060506MZ2 0.000000 0.000000 1,000.000000
Residual AR 0.00 0.000000% 060506NA6 0.000000 0.000000 1,000.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 0.00 0.000000% 060506NB4 0.000000 0.000000 1,000.000000
B2 0.00 0.000000% 060506NC2 0.000000 0.000000 1,000.000000
B3 0.00 0.000000% 060506ND0 0.000000 0.000000 1,000.000000
B4 0.00 0.000000% 060506NE8 0.000000 0.000000 1,000.000000
B5 0.00 0.000000% 060506NF5 0.000000 0.000000 1,000.000000
B6 0.00 0.000000% 060506NG3 0.000000 0.000000 1,000.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 0.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
Bank of America, FSB, Master Servicer
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 200,000,062.17 200,000,062.17
Loan count 555 555
Avg loan rate 0.000000% 0.00
Prepay amount 0.00 0.00
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 0.00 0.00
Sub servicer fees 0.00 0.00
Trustee fees 0.00 0.00
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 0.000000% 100.000000% 0.00
-----------------------------------------------------------------------------
Junior 100.000000% 0.000000% 8,000,659.23
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
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 0.00 0.00
Principal remittance amount 0.00 0.00
Interest remittance amount 0.00 0.00
