Payment Date: 08/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
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 9,623,413.59 7.750000% 67,463.45 62,151.21 129,614.66 0.00 0.00
A2 117,172,336.68 7.750000% 358,766.45 756,738.01 1,115,504.46 0.00 0.00
A3 10,962,235.55 7.750000% 0.00 0.00 0.00 0.00 0.00
A4 19,000,000.00 7.750000% 0.00 122,708.33 122,708.33 0.00 0.00
A5 12,410,000.00 7.750000% 0.00 80,147.92 80,147.92 0.00 0.00
A6 20,000,000.00 7.750000% 0.00 129,166.67 129,166.67 0.00 0.00
APO 591,210.01 0.000000% 2,152.08 0.00 2,152.08 0.00 0.00
Residual AR 0.00 7.750000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,294,552.21 7.750000% 2,772.15 27,735.65 30,507.80 0.00 0.00
B2 1,498,099.61 7.750000% 967.03 9,675.23 10,642.25 0.00 0.00
B3 898,859.76 7.750000% 580.22 5,805.14 6,385.35 0.00 0.00
B4 499,366.54 7.750000% 322.34 3,225.08 3,547.42 0.00 0.00
B5 399,493.23 7.750000% 257.87 2,580.06 2,837.93 0.00 0.00
B6 400,151.62 7.750000% 258.30 2,584.31 2,842.61 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 197,749,718.82 - 433,539.89 1,202,517.60 1,636,057.49 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 9,555,950.15 0.00
A2 116,813,570.23 0.00
A3 11,033,033.32 0.00
A4 19,000,000.00 0.00
A5 12,410,000.00 0.00
A6 20,000,000.00 0.00
APO 589,057.93 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 4,291,780.06 0.00
B2 1,497,132.58 0.00
B3 898,279.55 0.00
B4 499,044.19 0.00
B5 399,235.35 0.00
B6 399,893.32 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 197,386,976.70 -
- --------------------------------------------------------------------------------
Payment Date: 08/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
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 9,623,413.59 7.750000% 060506MT6 6.746345 6.215121 955.595015
A2 117,172,336.68 7.750000% 060506MU3 3.010417 6.349805 980.185192
A3 10,962,235.55 7.750000% 060506MV1 0.000000 0.000000 1,019.500400
A4 19,000,000.00 7.750000% 060506MW9 0.000000 6.458333 1,000.000000
A5 12,410,000.00 7.750000% 060506MX7 0.000000 6.458333 1,000.000000
A6 20,000,000.00 7.750000% 060506MY5 0.000000 6.458333 1,000.000000
APO 591,210.01 0.000000% 060506MZ2 3.633417 0.000000 994.521369
Residual AR 0.00 7.750000% 060506NA6 0.000000 0.000000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,294,552.21 7.750000% 060506NB4 0.644685 6.450151 998.088387
B2 1,498,099.61 7.750000% 060506NC2 0.644685 6.450151 998.088387
B3 898,859.76 7.750000% 060506ND0 0.644685 6.450151 998.088387
B4 499,366.54 7.750000% 060506NE8 0.644685 6.450151 998.088387
B5 399,493.23 7.750000% 060506NF5 0.644685 6.450151 998.088387
B6 400,151.62 7.750000% 060506NG3 0.644685 6.450151 998.088387
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 197,749,718.82 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000--3
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 197,386,976.65 197,386,976.65
Loan count 550 550
Avg loan rate 8.405272% 8.41
Prepay amount 234,996.72 234,996.72
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 111,059.90 111,059.90
Sub servicer fees 0.00 0.00
Trustee fees 741.56 741.56
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 4,000,001.24 4,000,001.24
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 95.961778% 100.000000% 189,759,195.84
-----------------------------------------------------------------------------
Junior 4.038222% 0.000000% 7,985,365.06
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 1 319,198.85
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 1 319,198.85
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 1,636,057.49 1,636,057.49
Principal remittance amount 433,539.89 433,539.89
Interest remittance amount 1,202,517.60 1,202,517.60