Payment Date: 04/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-2
Bank of America, FSB, Master Servicer
------------------------------------------------------------
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
- ----------------------------------------------------------------------------------------------------------------------------------
Senior A1 32,089,362.00 7.500000% 338,090.36 200,558.51 538,648.87 0.00 0.00
A2 34,000,000.00 7.500000% 402,533.29 212,500.00 615,033.29 0.00 0.00
A3 65,518,661.00 7.500000% 318,711.02 409,491.63 728,202.65 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 355,889.09 0.000000% 314.81 0.00 314.81 0.00 0.00
Residual AR 100.00 7.500000% 100.00 0.63 100.63 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 5,409,000.00 7.500000% 3,584.73 33,806.25 37,390.98 0.00 0.00
B2 1,691,000.00 7.500000% 1,120.69 10,568.75 11,689.44 0.00 0.00
B3 902,000.00 7.500000% 597.79 5,637.50 6,235.29 0.00 0.00
B4 677,000.00 7.500000% 448.67 4,231.25 4,679.92 0.00 0.00
B5 451,000.00 7.500000% 298.89 2,818.75 3,117.64 0.00 0.00
B6 451,342.30 7.500000% 299.12 2,820.89 3,120.01 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 225,360,331.39 - 1,066,099.37 1,406,277.76 2,472,377.13 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 31,751,271.64 0.00
A2 33,597,466.71 0.00
A3 65,199,949.98 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 355,574.28 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 5,405,415.27 0.00
B2 1,689,879.31 0.00
B3 901,402.21 0.00
B4 676,551.33 0.00
B5 450,701.11 0.00
B6 451,043.18 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 224,294,232.02 -
- --------------------------------------------------------------------------------
Payment Date: 04/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-2
Bank of America, FSB, Master Servicer
------------------------------------------------------------
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.
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Senior A1 32,089,362.00 7.500000% 060506LT7 10.535902 6.250000 989.464098
A2 34,000,000.00 7.500000% 060506LU4 11.839214 6.250000 988.160786
A3 65,518,661.00 7.500000% 060506LV2 4.864431 6.250000 995.135569
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 355,889.09 0.000000% 060506MK5 0.884572 0.000000 999.115428
Residual AR 100.00 7.500000% 060506ML3 1,000.000000 6.250000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 5,409,000.00 7.500000% 060506MM1 0.662735 6.250000 999.337265
B2 1,691,000.00 7.500000% 060506MN9 0.662735 6.250000 999.337265
B3 902,000.00 7.500000% 060506MP4 0.662735 6.250000 999.337265
B4 677,000.00 7.500000% 060506MQ2 0.662735 6.250000 999.337265
B5 451,000.00 7.500000% 060506MR0 0.662735 6.250000 999.337265
B6 451,342.30 7.500000% 060506MS8 0.662735 6.250000 999.337265
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 225,360,331.39 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-2
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 224,294,232.02 224,294,232.02
Loan count 625 625
Avg loan rate 8.175995% 8.18
Prepay amount 916,706.59 916,706.59
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 128,331.33 128,331.33
Sub servicer fees 0.00 0.00
Trustee fees 845.10 845.10
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 95.751132% 100.000000% 215,778,989.09
-----------------------------------------------------------------------------
Junior 4.248868% 0.000000% 9,574,992.41
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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
- --------------------------------------------------------------------------------
OTHER INFORMATION
- --------------------------------------------------------------------------------
Amount/Withdrawal Total/Ending Bal.
----------------- -----------------
Available remittance amount 2,472,377.13 2,472,377.13
Principal remittance amount 1,066,099.37 1,066,099.37
Interest remittance amount 1,406,277.76 1,406,277.76