Payment Date: 09/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-4
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 153,552,727.09 8.000000% 1,062,562.35 1,023,684.85 2,086,247.20 0.00 0.00
A2 12,080,000.00 8.000000% 0.00 0.00 0.00 0.00 0.00
A3 25,100,000.00 8.000000% 0.00 167,333.33 167,333.33 0.00 0.00
A4 22,500,000.00 8.000000% 0.00 150,000.00 150,000.00 0.00 0.00
APO 972,752.01 0.000000% 816.76 0.00 816.76 0.00 0.00
Residual AR 0.00 8.000000% 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,847,972.92 8.000000% 3,071.11 32,319.82 35,390.93 0.00 0.00
B2 1,690,944.17 8.000000% 1,071.18 11,272.96 12,344.15 0.00 0.00
B3 1,015,366.00 8.000000% 643.22 6,769.11 7,412.32 0.00 0.00
B4 563,648.06 8.000000% 357.06 3,757.65 4,114.72 0.00 0.00
B5 451,717.95 8.000000% 286.16 3,011.45 3,297.61 0.00 0.00
B6 451,377.21 8.000000% 285.94 3,009.18 3,295.12 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 223,226,505.42 - 1,069,093.78 1,401,158.36 2,470,252.13 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior A1 152,490,164.75 0.00
A2 12,160,533.33 0.00
A3 25,100,000.00 0.00
A4 22,500,000.00 0.00
APO 971,935.25 0.00
Residual AR 0.00 0.00
- --------------------------------------------------------------------------------
Subordinate B1 4,844,901.81 0.00
B2 1,689,872.99 0.00
B3 1,014,722.79 0.00
B4 563,291.00 0.00
B5 451,431.79 0.00
B6 451,091.27 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 222,237,944.97 -
- --------------------------------------------------------------------------------
Payment Date: 09/25/00
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-4
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 153,552,727.09 8.000000% 060506NH1 6.811952 6.562713 977.595056
A2 12,080,000.00 8.000000% 060506NJ7 0.000000 0.000000 1,013.377778
A3 25,100,000.00 8.000000% 060506NK4 0.000000 6.666667 1,000.000000
A4 22,500,000.00 8.000000% 060506NL2 0.000000 6.666667 1,000.000000
APO 972,752.01 0.000000% 060506NM0 0.831925 0.000000 989.984963
Residual AR 0.00 8.000000% 060506NN8 0.000000 0.000000 0.000000
- ------------------------------------------------------------------------------------------------------------------------
Subordinate B1 4,847,972.92 8.000000% 060506NP3 0.633088 6.662507 998.742901
B2 1,690,944.17 8.000000% 060506NQ1 0.633088 6.662507 998.742901
B3 1,015,366.00 8.000000% 060506NR9 0.633088 6.662507 998.742901
B4 563,648.06 8.000000% 060506NS7 0.633088 6.662507 998.742901
B5 451,717.95 8.000000% 060506NT5 0.633088 6.662507 998.742901
B6 451,377.21 8.000000% 060506NU2 0.633088 6.662507 998.742901
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 223,226,505.42 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2000-4
Bank of America, FSB, Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Prin balance 222,237,944.93 222,237,944.93
Loan count 614 614
Avg loan rate 8.537652% 8.54
Prepay amount 847,055.89 847,055.89
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Master serv fees 102,979.22 102,979.22
Sub servicer fees 0.00 0.00
Trustee fees 837.10 837.10
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 4,511,870.53 4,511,870.53
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 95.961258% 100.000000% 214,205,479.10
-----------------------------------------------------------------------------
Junior 4.038742% 0.000000% 9,015,311.64
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 2,470,252.13 2,470,252.13
Principal remittance amount 1,069,093.78 1,069,093.78
Interest remittance amount 1,401,158.36 1,401,158.36