Payment Date: 06/25/00
------------------------------------------------------------
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 77,754,565.36 7.500000% 188,379.45 485,966.03 674,345.48 0.00 0.00
A2 141,214,973.37 7.500000% 433,149.15 882,593.58 1,315,742.73 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 1,225,130.95 0.000000% 1,619.61 0.00 1,619.61 0.00 0.00
WIO 243,950,660.74 0.387282% 0.00 78,731.42 78,731.42 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 8,427,237.68 7.500000% 6,123.32 52,670.24 58,793.55 0.00 0.00
B2 2,431,144.89 7.500000% 1,766.49 15,194.66 16,961.15 0.00 0.00
B3 1,458,886.37 7.500000% 1,060.04 9,118.04 10,178.08 0.00 0.00
B4 973,255.71 7.500000% 707.18 6,082.85 6,790.03 0.00 0.00
B5 649,169.53 7.500000% 471.69 4,057.31 4,529.00 0.00 0.00
B6 648,957.17 7.500000% 471.54 4,055.98 4,527.52 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 317,522,321.03 - 633,748.46 2,055,588.86 2,689,337.32 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 77,566,185.92 0.00
A2 140,781,824.22 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 1,223,511.35 0.00
WIO 243,390,512.36 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 8,421,114.36 0.00
B2 2,429,378.39 0.00
B3 1,457,826.33 0.00
B4 972,548.53 0.00
B5 648,697.84 0.00
B6 648,485.63 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 316,888,572.57 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 06/25/00
------------------------------------------------------------
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 77,754,565.36 7.500000% 060506LB6 2.354743 6.074575 969.577324
A2 141,214,973.37 7.500000% 060506LC4 2.959114 6.029551 961.769011
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 1,225,130.95 0.000000% 060506LJ9 1.292399 0.000000 976.326972
WIO 243,950,660.74 0.387282% 060506LS9 0.000000 0.316593 978.715938
Residual AR 0.00 7.500000% 060506LK6 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 8,427,237.68 7.500000% 060506LL4 0.724567 6.232426 996.463657
B2 2,431,144.89 7.500000% 060506LM2 0.724567 6.232426 996.463657
B3 1,458,886.37 7.500000% 060506LN0 0.724567 6.232426 996.463657
B4 973,255.71 7.500000% 060506LP5 0.724567 6.232426 996.463657
B5 649,169.53 7.500000% 060506LQ3 0.724567 6.232426 996.463657
B6 648,957.17 7.500000% 060506LR1 0.724567 6.232426 996.463657
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 317,522,321.03 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</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 316,888,572.21 316,888,572.21
Loan count 916 916
Avg loan rate 8.022609% 8.02
Prepay amount 402,888.20 402,888.20
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 66,119.59 66,119.59
Sub servicer fees 0.00 0.00
Trustee fees 1,058.41 1,058.41
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 95.408657% 100.000000% 302,933,669.68
-----------------------------------------------------------------------------
Junior 4.591343% 0.000000% 14,578,051.09
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
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 2 1,048,913.88
Foreclosure 0 0.00
Totals: 2 1,048,913.88
--------------------------------------------------------------------------------
<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 2,689,337.32 2,689,337.32
Principal remittance amount 633,748.46 633,748.46
Interest remittance amount 2,055,588.86 2,055,588.86
