Payment Date: 05/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-2
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 31,751,271.64 7.500000% 569,018.57 198,445.45 767,464.01 0.00 0.00
A2 33,597,466.71 7.500000% 677,478.40 209,984.17 887,462.56 0.00 0.00
A3 65,199,949.98 7.500000% 536,402.42 407,499.69 943,902.11 0.00 0.00
A4 1,855,638.00 7.500000% 0.00 11,597.74 11,597.74 0.00 0.00
A5 3,500,000.00 7.875000% 0.00 22,968.75 22,968.75 0.00 0.00
A6 5,500,000.00 8.000000% 0.00 36,666.67 36,666.67 0.00 0.00
A7 2,250,001.00 8.125000% 0.00 15,234.38 15,234.38 0.00 0.00
A8 1,865,006.00 8.250000% 0.00 12,821.92 12,821.92 0.00 0.00
A9 1,164,997.00 8.500000% 0.00 8,252.06 8,252.06 0.00 0.00
A10 3,250,000.00 7.750000% 0.00 20,989.58 20,989.58 0.00 0.00
A11 8,500,000.00 7.500000% 0.00 53,125.00 53,125.00 0.00 0.00
A12 108,334.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A13 1,071,001.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A14 10,000,000.00 7.500000% 0.00 62,500.00 62,500.00 0.00 0.00
A15 22,250,000.00 7.500000% 0.00 139,062.50 139,062.50 0.00 0.00
A16 22,500,000.00 7.500000% 0.00 140,625.00 140,625.00 0.00 0.00
APO 355,574.28 0.000000% 487.23 0.00 487.23 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 5,405,415.27 7.500000% 3,598.00 33,783.85 37,381.85 0.00 0.00
B2 1,689,879.31 7.500000% 1,124.83 10,561.75 11,686.58 0.00 0.00
B3 901,402.21 7.500000% 600.00 5,633.76 6,233.76 0.00 0.00
B4 676,551.33 7.500000% 450.33 4,228.45 4,678.78 0.00 0.00
B5 450,701.11 7.500000% 300.00 2,816.88 3,116.88 0.00 0.00
B6 451,043.18 7.500000% 300.23 2,819.02 3,119.25 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 224,294,232.02 - 1,789,760.01 1,399,616.60 3,189,376.61 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 31,182,253.08 0.00
A2 32,919,988.31 0.00
A3 64,663,547.55 0.00
A4 1,855,638.00 0.00
A5 3,500,000.00 0.00
A6 5,500,000.00 0.00
A7 2,250,001.00 0.00
A8 1,865,006.00 0.00
A9 1,164,997.00 0.00
A10 3,250,000.00 0.00
A11 8,500,000.00 0.00
A12 108,334.00 0.00
A13 1,071,001.00 0.00
A14 10,000,000.00 0.00
A15 22,250,000.00 0.00
A16 22,500,000.00 0.00
APO 355,087.05 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate B1 5,401,817.26 0.00
B2 1,688,754.48 0.00
B3 900,802.21 0.00
B4 676,101.00 0.00
B5 450,401.11 0.00
B6 450,742.95 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 222,504,472.01 -
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 05/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-2
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 31,751,271.64 7.500000% 060506LT7 17.732312 6.184151 971.731787
A2 33,597,466.71 7.500000% 060506LU4 19.925835 6.176005 968.234950
A3 65,199,949.98 7.500000% 060506LV2 8.187018 6.219597 986.948551
A4 1,855,638.00 7.500000% 060506LW0 0.000000 6.250000 1,000.000000
A5 3,500,000.00 7.875000% 060506LX8 0.000000 6.562500 1,000.000000
A6 5,500,000.00 8.000000% 060506LY6 0.000000 6.666667 1,000.000000
A7 2,250,001.00 8.125000% 060506LZ3 0.000000 6.770833 1,000.000000
A8 1,865,006.00 8.250000% 060506MA7 0.000000 6.875000 1,000.000000
A9 1,164,997.00 8.500000% 060506MB5 0.000000 7.083333 1,000.000000
A10 3,250,000.00 7.750000% 060506MC3 0.000000 6.458333 1,000.000000
A11 8,500,000.00 7.500000% 060506MD1 0.000000 6.250000 1,000.000000
A12 108,334.00 0.000000% 060506ME9 0.000000 0.000000 1,000.000000
A13 1,071,001.00 0.000000% 060506MF6 0.000000 0.000000 1,000.000000
A14 10,000,000.00 7.500000% 060506MG4 0.000000 6.250000 1,000.000000
A15 22,250,000.00 7.500000% 060506MH2 0.000000 6.250000 1,000.000000
A16 22,500,000.00 7.500000% 060506MJ8 0.000000 6.250000 1,000.000000
APO 355,574.28 0.000000% 060506MK5 1.369044 0.000000 997.746384
Residual AR 0.00 7.500000% 060506ML3 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate B1 5,405,415.27 7.500000% 060506MM1 0.665188 6.245858 998.672077
B2 1,689,879.31 7.500000% 060506MN9 0.665188 6.245858 998.672077
B3 901,402.21 7.500000% 060506MP4 0.665188 6.245858 998.672077
B4 676,551.33 7.500000% 060506MQ2 0.665188 6.245858 998.672077
B5 450,701.11 7.500000% 060506MR0 0.665188 6.245858 998.672077
B6 451,043.18 7.500000% 060506MS8 0.665188 6.245858 998.672077
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 224,294,232.02 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-2
Bank of America, FSB, Master Servicer
------------------------------------------------------------
--------------------------------------------------------------------------------
COLLATERAL INFORMATION
--------------------------------------------------------------------------------
Total
-----
Prin balance 222,504,471.86 222,504,471.86
Loan count 622 622
Avg loan rate 8.175060% 8.18
Prepay amount 1,640,420.17 1,640,420.17
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 124,566.20 124,566.20
Sub servicer fees 0.00 0.00
Trustee fees 841.10 841.10
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 95.733778% 100.000000% 214,719,239.61
-----------------------------------------------------------------------------
Junior 4.266222% 0.000000% 9,568,619.01
-----------------------------------------------------------------------------
--------------------------------------------------------------------------------
DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 1 374,532.19
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 1 374,532.19
--------------------------------------------------------------------------------
<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 3,189,376.61 3,189,376.61
Principal remittance amount 1,789,760.01 1,789,760.01
Interest remittance amount 1,399,616.60 1,399,616.60
