Payment Date: 05/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-1
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 78,021,435.88 7.500000% 266,870.52 487,633.97 754,504.49 0.00 0.00
A2 141,828,600.49 7.500000% 613,627.13 886,428.75 1,500,055.88 0.00 0.00
A3 15,092,000.00 7.500000% 0.00 94,325.00 94,325.00 0.00 0.00
A4 8,627,000.00 7.500000% 0.00 53,918.75 53,918.75 0.00 0.00
A5 32,500,000.00 7.500000% 0.00 203,125.00 203,125.00 0.00 0.00
A6 16,213,000.00 7.500000% 0.00 101,331.25 101,331.25 0.00 0.00
A7 10,307,000.00 7.500000% 0.00 64,418.75 64,418.75 0.00 0.00
APO 1,227,716.72 0.000000% 2,585.77 0.00 2,585.77 0.00 0.00
WIO 244,641,823.90 0.388697% 0.00 79,243.01 79,243.01 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 8,433,251.31 7.500000% 6,013.63 52,707.82 58,721.46 0.00 0.00
B2 2,432,879.74 7.500000% 1,734.85 15,205.50 16,940.35 0.00 0.00
B3 1,459,927.43 7.500000% 1,041.05 9,124.55 10,165.60 0.00 0.00
B4 973,950.22 7.500000% 694.51 6,087.19 6,781.70 0.00 0.00
B5 649,632.78 7.500000% 463.24 4,060.20 4,523.45 0.00 0.00
B6 649,420.27 7.500000% 463.09 4,058.88 4,521.97 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 318,415,814.84 - 893,493.80 2,061,668.62 2,955,162.43 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 77,754,565.36 0.00
A2 141,214,973.37 0.00
A3 15,092,000.00 0.00
A4 8,627,000.00 0.00
A5 32,500,000.00 0.00
A6 16,213,000.00 0.00
A7 10,307,000.00 0.00
APO 1,225,130.95 0.00
WIO 243,950,660.74 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 8,427,237.68 0.00
B2 2,431,144.89 0.00
B3 1,458,886.37 0.00
B4 973,255.71 0.00
B5 649,169.53 0.00
B6 648,957.17 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 317,522,321.03 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 05/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-1
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 78,021,435.88 7.500000% 060506LB6 3.335882 6.095425 971.932067
A2 141,828,600.49 7.500000% 060506LC4 4.192072 6.055751 964.728124
A3 15,092,000.00 7.500000% 060506LD2 0.000000 6.250000 1,000.000000
A4 8,627,000.00 7.500000% 060506LE0 0.000000 6.250000 1,000.000000
A5 32,500,000.00 7.500000% 060506LF7 0.000000 6.250000 1,000.000000
A6 16,213,000.00 7.500000% 060506LG5 0.000000 6.250000 1,000.000000
A7 10,307,000.00 7.500000% 060506LH3 0.000000 6.250000 1,000.000000
APO 1,227,716.72 0.000000% 060506LJ9 2.063369 0.000000 977.619371
WIO 244,641,823.90 0.388697% 060506LS9 0.000000 0.318650 980.968393
Residual AR 0.00 7.500000% 060506LK6 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 8,433,251.31 7.500000% 060506LL4 0.711589 6.236874 997.188224
B2 2,432,879.74 7.500000% 060506LM2 0.711589 6.236874 997.188224
B3 1,459,927.43 7.500000% 060506LN0 0.711589 6.236874 997.188224
B4 973,950.22 7.500000% 060506LP5 0.711589 6.236874 997.188224
B5 649,632.78 7.500000% 060506LQ3 0.711589 6.236874 997.188224
B6 649,420.27 7.500000% 060506LR1 0.711589 6.236874 997.188224
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 318,415,814.84 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-1
Bank of America, FSB, Master Servicer
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 317,522,320.67 317,522,320.67
Loan count 917 917
Avg loan rate 8.023722% 8.02
Prepay amount 666,289.86 666,289.86
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 65,442.90 65,442.90
Sub servicer fees 0.00 0.00
Trustee fees 1,061.39 1,061.39
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 6,500,001.30 6,500,001.30
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 95.418215% 100.000000% 303,816,753.10
-----------------------------------------------------------------------------
Junior 4.581785% 0.000000% 14,588,651.35
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 1 349,342.78
60 to 89 days 2 1,048,913.88
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 3 1,398,256.66
--------------------------------------------------------------------------------
<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 2,955,162.43 2,955,162.43
Principal remittance amount 893,493.80 893,493.80
Interest remittance amount 2,061,668.62 2,061,668.62
