Payment Date: 08/25/00
------------------------------------------------------------
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 30,020,254.34 7.500000% 278,446.29 187,626.59 466,072.88 0.00 0.00
A2 31,536,502.63 7.500000% 331,520.54 197,103.14 528,623.69 0.00 0.00
A3 63,568,154.58 7.500000% 262,485.75 397,300.97 659,786.71 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 354,458.06 0.000000% 343.78 0.00 343.78 0.00 0.00
Residual AR 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 5,394,450.78 7.500000% 3,770.81 33,715.32 37,486.13 0.00 0.00
B2 1,686,451.52 7.500000% 1,178.86 10,540.32 11,719.18 0.00 0.00
B3 899,573.79 7.500000% 628.82 5,622.34 6,251.15 0.00 0.00
B4 675,178.99 7.500000% 471.96 4,219.87 4,691.83 0.00 0.00
B5 449,786.89 7.500000% 314.41 2,811.17 3,125.58 0.00 0.00
B6 450,128.27 7.500000% 314.65 2,813.30 3,127.95 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 218,849,916.85 - 879,475.86 1,365,596.61 2,245,072.47 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 29,741,808.05 0.00
A2 31,204,982.08 0.00
A3 63,305,668.83 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 354,114.28 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 5,390,679.97 0.00
B2 1,685,272.66 0.00
B3 898,944.97 0.00
B4 674,707.03 0.00
B5 449,472.48 0.00
B6 449,813.63 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 217,970,440.99 -
- --------------------------------------------------------------------------------
Payment Date: 08/25/00
------------------------------------------------------------
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 30,020,254.34 7.500000% 060506LT7 8.677215 5.847003 926.843234
A2 31,536,502.63 7.500000% 060506LU4 9.750604 5.797151 917.793591
A3 63,568,154.58 7.500000% 060506LV2 4.006275 6.063936 966.223483
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 354,458.06 0.000000% 060506MK5 0.965970 0.000000 995.013030
Residual AR 0.00 7.500000% 060506ML3 0.000000 0.000000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 5,394,450.78 7.500000% 060506MM1 0.697136 6.233189 996.613048
B2 1,686,451.52 7.500000% 060506MN9 0.697136 6.233189 996.613048
B3 899,573.79 7.500000% 060506MP4 0.697136 6.233189 996.613048
B4 675,178.99 7.500000% 060506MQ2 0.697136 6.233189 996.613048
B5 449,786.89 7.500000% 060506MR0 0.697136 6.233189 996.613048
B6 450,128.27 7.500000% 060506MS8 0.697136 6.233189 996.613048
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 218,849,916.85 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-2
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 217,970,440.84 217,970,440.84
Loan count 610 610
Avg loan rate 8.162269% 8.16
Prepay amount 726,460.67 726,460.67
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 121,994.73 121,994.73
Sub servicer fees 0.00 0.00
Trustee fees 820.69 820.69
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 95.636653% 100.000000% 209,294,346.60
-----------------------------------------------------------------------------
Junior 4.363347% 0.000000% 9,548,890.75
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 2,245,072.47 2,245,072.47
Principal remittance amount 879,475.86 879,475.86
Interest remittance amount 1,365,596.61 1,365,596.61