Payment Date: 05/25/00
------------------------------------------------------------
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 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
APO 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
WIO 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
B1 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate 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 212,095,000.00 0.00
A2 15,542,000.00 0.00
A3 17,570,000.00 0.00
A4 12,510,000.00 0.00
A5 30,000,000.00 0.00
APO 270,650.00 0.00
WIO 282,634,925.55 0.00
Residual AR 100.00 0.00
B1 6,768,000.00 0.00
--------------------------------------------------------------------------------
Subordinate B2 2,256,000.00 0.00
B3 1,504,000.00 0.00
B4 1,053,000.00 0.00
B5 602,000.00 0.00
B6 602,207.89 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 300,772,957.89 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 05/25/00
------------------------------------------------------------
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 0.00 0.000000% 060506NV0 0.000000 0.000000 1,000.000000
A2 0.00 0.000000% 060506NW8 0.000000 0.000000 1,000.000000
A3 0.00 0.000000% 060506NX6 0.000000 0.000000 1,000.000000
A4 0.00 0.000000% 060506NY4 0.000000 0.000000 1,000.000000
A5 0.00 0.000000% 060506NZ1 0.000000 0.000000 1,000.000000
APO 0.00 0.000000% 060506PA4 0.000000 0.000000 1,000.000000
WIO 0.00 0.000000% 060506PJ5 0.000000 0.000000 1,000.000000
Residual AR 0.00 0.000000% 0.000000 0.000000 1,000.000000
B1 0.00 0.000000% 060506PC0 0.000000 0.000000 1,000.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B2 0.00 0.000000% 060506PD8 0.000000 0.000000 1,000.000000
B3 0.00 0.000000% 060506PE6 0.000000 0.000000 1,000.000000
B4 0.00 0.000000% 060506PF3 0.000000 0.000000 1,000.000000
B5 0.00 0.000000% 060506PG1 0.000000 0.000000 1,000.000000
B6 0.00 0.000000% 060506PH9 0.000000 0.000000 1,000.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 0.00 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</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 300,772,958.00 300,772,958.00
Loan count 829 829
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% 6,017,207.89
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
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
