8-K 1 abn00002_200202.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report: June 25, 2001
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of April 1, 2000 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2000-2)

Delaware (State or other jurisdiction of organization)
333-42127-05 (Commission File No.)
363886007 (I.R.S. Employer Indentification No.)

181 West Madison Street Chicago, Illinois 60602
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(248) 643-2530

(Former name or former address, if changed since
last report.)

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on February 25, 2002.

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on behalf of the Registrant by the undersigned
thereunto duly authorized.

LASALLE BANK, N.A.
ITS CAPACITY AS AGENT
FOR THE TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ABN AMRO Mortgage
Corporation, REGISTRANT

By:

/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

Date: February 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0102/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0102/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2000-2

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8509-90-2

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

STEFANIE EDWARDS 312-904-8975

CARRIE NORMAN (714)282-3980 (254)

STEFANIE.EDWARDS@ABNAMRO.COM

CARRIE.NORMAN@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN00002

CLOSING DATE:

4/25/2000

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

5/25/2000

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

5/25/2030

ABN00002_200201_3.ZIP

OTHER RELATED INFORMATION - RESERVE BALANCE REPORTING

PAGE 7

ABN00002_200202_3.ZIP

OTHER RELATED INFORMATION - RESERVE BALANCE REPORTING

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

MODIFIED LOAN DETAIL

PAGE 10

REALIZED LOSS DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO INC.

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S CORPORATION/FITCH, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

01/18/2002 - 10:20 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 1 OF 11

02/21/2002 - 08:20 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 1 OF 11

	ABN AMRO
	LASALLE BANK		N.A.
ABN AMRO MORTGAGE CORPORATION
										ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																										STATEMENT DATE:									0102/25/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0102/25/2002
WAC:						8.~~104619~~107403%				SERIES 2000-2																										PRIOR PAYMENT:							1201/2625/~~2001~~2002
																																				NEXT PAYMENT:								0203/25/2002
WAMM:						~~332~~331
																																				RECORD DATE:									1201/31/~~2001~~2002
										REMIC II
										ABN AMRO ACCT: 67-8509-90-2
									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST			INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)			ADJUSTMENT				RATE
			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000					PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						126,700,000.00					~~1,236,788~~0.8200					~~1,236,788~~0.8200			0.00			0.00				0.00				~~8,245~~0.2600				0.00				8.00000000%
	00077BNT6													90.~~761553433~~000000000			90.~~761553433~~000000000			0.000000000			0.000000000				0.000000000					0.~~065077032~~000000000			0.000000000						FIXED
	A-2						13,906,000.00					15,~~882~~406,~~394~~427.9054					~~581~~12,~~849~~411,213.9917			0.00			~~105,882~~0.6300				152,~~406~~995,~~427~~214.5437				0102,709.0052				0.00				8.00000000%
	00077BNU3													~~1142~~1107.~~125334388~~897852725			41892.~~841650367~~507778657			0.000000000			70.~~614168704~~000000000				~~1107~~215.~~897852725~~390074069					07.~~000000000~~385985905			0.000000000						FIXED
	A-3						1,687,500.00				N	1,687,500.00					0.00			0.00			0.00				1,687,500.00				11,250.00				0.00				8.00000000%
	00077BNV1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.666666667			0.000000000						8.000000000%
	A-4						30,000,000.00				N	30,000,000.00					0.00			0.00			0.00				30,000,000.00				1,250.00				0.00				0.05000000%
	00077BNW9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.041666667			0.000000000						0.050000000%
	A-5						30,000,000.00					30,000,000.00					0.00			0.00			0.00				30,000,000.00				187,500.00				0.00				7.50000000%
	00077BNX7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.250000000			0.000000000						FIXED
	A-6						18,000,000.00					18,000,000.00					0.00			0.00			0.00				18,000,000.00				120,000.00				0.00				8.00000000%
	00077BNY5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.666666667			0.000000000						FIXED
	A-7						6,000,000.00					6,000,000.00					0.00			0.00			0.00				6,000,000.00				39,500.00				0.00				7.90000000%
	00077BNZ2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.583333333			0.000000000						FIXED
	A-8						75,000.00				N	75,000.00					0.00			0.00			0.00				75,000.00				500.00				0.00				8.00000000%
	00077BPA5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.666666667			0.000000000						8.000000000%
	A-9						9,200,000.00					~~7,223,605~~0.1000					~~7,223,605~~0.1000			0.00			0.00				0.00				~~48,157~~0.3700				0.00				8.00000000%
	00077BPB3													~~785~~0.~~174467391~~000000000			~~785~~0.~~174467391~~000000000			0.000000000			0.000000000				0.000000000					50.~~234496739~~000000000			0.000000000						FIXED
	A-10						1,518,000.00					~~1,518,000~~0.00					~~1,518,000~~0.00			0.00			0.00				0.00				~~10,120~~0.00				0.00				8.00000000%
	00077BPC1													~~1000~~0.000000000			~~1000~~0.000000000			0.000000000			0.000000000				0.000000000					60.~~666666667~~000000000			0.000000000						FIXED
	A-X						2,676,944.00				N	~~787~~701,~~374~~339.7726					0.00			0.00			0.00				~~701~~577,~~339~~441.2640				54,~~249~~675.1760				0.00				8.00000000%
	00077BPD9													~~294~~261.~~131954199~~992503392			0.000000000			0.000000000			0.000000000				~~261~~215.~~992503392~~709181813					1.~~960881513~~746618532			0.000000000						8.000000000%
	A-P						4,190,773.00					2,~~449~~139,~~783~~916.7374					~~309~~298,~~866~~402.9906			0.00			0.00				21,~~139~~841,~~916~~514.7468				0.00				0.00				0.00000000%
	00077BPE7													~~584~~510.~~566076473~~625781926			7371.~~940294547~~204539115			0.000000000			0.000000000				~~510~~439.~~625781926~~421242811					0.000000000			0.000000000						N/A
	M						4,704,000.00					4,~~637~~633,~~177~~772.3059					3,~~404~~157.7192			0.00			0.00				4,~~633~~630,~~772~~614.5967				30,~~914~~891.5282				0.00				8.00000000%
	00077BPF4													985.~~794494048~~070703656			0.~~723790391~~671326531			0.000000000			0.000000000				~~985~~984.~~070703656~~399377126					6.~~571964286~~567138605			0.000000000						FIXED
	B-1						2,079,000.00					2,~~049~~047,~~466~~962.7600					1,~~504~~395.7669			0.00			0.00				2,~~047~~046,~~962~~566.0031				13,~~663~~653.1108				0.00				8.00000000%
	00077BPG2													985.~~794497354~~070707071			0.~~723790284~~671327561			0.000000000			0.000000000				~~985~~984.~~070707071~~399379509					6.~~571962482~~567138047			0.000000000						FIXED
	B-2						985,000.00					~~971~~970,~~007~~294.5663					~~712~~661.9326			0.00			0.00				~~970~~969,~~294~~633.6337				6,~~473~~468.3863				0.00				8.00000000%
	00077BPH0													985.~~794477157~~070690355			0.~~723786802~~671329949			0.000000000			0.000000000				~~985~~984.~~070690355~~399360406					6.~~571959391~~567137056			0.000000000						FIXED
	B-3						656,000.00					646,~~681~~206.2140					~~474~~440.8139			0.00			0.00				~~646~~645,~~206~~766.4001				4,~~311~~308.2104				0.00				8.00000000%
	00077BPK3													985.~~794527439~~070731707			0.~~723795732~~671326220			0.000000000			0.000000000				~~985~~984.~~070731707~~399405488					6.~~571966463~~567134146			0.000000000						FIXED
	B-4						438,000.00					431,~~777~~460.9997					~~317~~294.0204			0.00			0.00				431,~~460~~166.9793				2,~~878~~876.5241				0.00				8.00000000%
	00077BPL1													985.~~794497717~~070707763			0.~~723789954~~671324201			0.000000000			0.000000000				~~985~~984.~~070707763~~399383562					6.~~571963470~~567146119			0.000000000						FIXED
	B-5						438,073.00					431,~~849~~532.9588					~~317~~294.0709			0.00			0.00				431,~~532~~238.8879				2,~~879~~876.0089				0.00				8.00000000%
	00077BPM9													985.~~794490873~~070707394			0.~~723783479~~671326468			0.000000000			0.000000000				~~985~~984.~~070707394~~399380925					6.~~571964033~~567147485			0.000000000						FIXED
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				8.00000000%
	00077BPJ6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
		TOTAL			218,814,946.00								9180,~~478~~707,~~533~~573.3275				1012,~~876~~715,~~842~~858.2062			0.00			~~105,882~~0.6300				8067,~~707~~991,~~573~~715.7513				~~492~~528,~~891~~459.5499				0.00
																										TOTAL P&I PAYMENT				1113,~~369~~244,~~733~~318.7461
	REG						218,814,946.00					9180,~~478~~707,~~533~~573.2972					1012,~~770~~715,~~959~~858.5762			0.00			0.00				8067,~~707~~991,~~573~~715.7210				~~598~~528,~~774~~459.1697				0.00				7.~~85461863~~85740343%
	NONE													~~418~~368.~~063459385~~839401491			4958.~~224057894~~112386071			0.000000000			0.000000000				~~368~~310.~~839401491~~727015421					2.~~736440865~~415099972			0.000000000						7.~~857403435~~851267332%
	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.0100				0.0100				N/A
	NONE													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.~~000000046~~000000000			0.~~000000046~~000000000
		TOTAL			218,814,946.00								9180,~~478~~707,~~533~~573.2972				1012,~~770~~715,~~959~~858.5762			0.00			0.00				8067,~~707~~991,~~573~~715.7210				~~598~~528,~~774~~459.1797				0.0100
																										TOTAL P&I PAYMENT				1113,~~369~~244,~~733~~318.7459
NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
01/18/2002 - 10:20 (D616-D634) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 11
02/21/2002 - 08:20 (D616-D634) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0102/25/2002

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2000-2

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8509-90-2

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~588~~468,~~696~~788.1443

CURRENT SERVICING FEES

1814,~~189~~498.7665

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

6446,~~163~~673.4451

PLUS ADVANCE INTEREST

2874,~~267~~170.7921

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

38,~~066~~491.2018

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

~~868~~2,315.2642

SCHEDULED PRINCIPAL DISTRIBUTION

6755,~~229~~164.6469

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

1916,~~058~~814.0308

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(1814,~~189~~498.7665)

CURTAILMENTS

1235,~~695~~279.8666

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

1012,~~691~~625,~~034~~414.0727

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

~~599~~529,~~727~~300.0768

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

1012,~~703~~660,~~729~~693.93

LESS TRUSTEE FEE

(~~952~~840.9070)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

1012,~~770~~715,~~959~~858.5762

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

1113,~~370~~245,~~686~~159.6430

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

~~598~~528,~~774~~459.1698

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

9180,~~478~~707,~~534~~574.0750

~~260~~232

SCHEDULED PRINCIPAL DISTRIBUTION

6755,~~229~~164.6469

UNSCHEDULED PRINCIPAL DISTRIBUTION

1012,~~703~~660,~~729~~693.93

2836

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

8067,~~707~~991,~~574~~715.5088

~~232~~196

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

56,~~736~~924.2491

5567,~~667~~088.6640

38,~~066~~491.2018

2874,~~267~~170.7921

~~1,877~~773.5308

166,~~847~~884.0560

614,~~924~~643.9101

67134,~~088~~374.4000

01/18/2002 - 10:20 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 5 OF 11

02/21/2002 - 08:20 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 5 OF 11

	ABN AMRO
	LASALLE BANK	N.A.
				ABN AMRO MORTGAGE CORPORATION
																ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																														STATEMENT DATE:				0102/25/2002
																																																														PAYMENT DATE:				0102/25/2002
																MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																														PRIOR PAYMENT:					1201/2625/~~2001~~2002
																SERIES 2000-2
																																																														NEXT PAYMENT:						0203/25/2002
																																																													RECORD DATE:								1201/31/~~2001~~2002
																ABN AMRO ACCT: 67-8509-90-2
																BOND INTEREST RECONCILIATION
																								DEDUCTIONS																				ADDITIONS
																																																									REMAINING
								ACCRUAL					PASS								ACCRUED										ADD.
DEFERRED &
					PRIOR						PREPAY-						OTHER	DISTRIBUTABLE							INTEREST			OUTSTANDING
																																																																	CREDIT SUPPORT
														THRU									CERTIFICATE						ALLOCABLE				TRUST			ACCRETION			INTEREST		INT. SHORT-						MENT					INTEREST		CERTIFICATE		PAYMENT				INTEREST
			CLASS			METHOD DAYS									RATE							INTEREST						PPIS					EXPENSE (1)		INTEREST			LOSSES		FALLS DUE								PENALTIES			PROCEEDS (2)
INTEREST
			AMOUNT					SHORTFALLS				ORIGINAL								CURRENT(3)
		A-1					30/360		30	8.000000000%									~~8,245~~0.2600								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~8,245~~0.2600		~~8,245~~0.2600			0.00						4.25%						1113.3546%
		A-2					30/360		30	8.000000000%									~~105~~102,~~882~~709.6352								0.00					0.00			~~105,882~~0.6300		0.00						0.00		0.00				0.00				~~105~~102,~~882~~709.6352		0102,709.0052			0.00						4.25%						1113.3546%
		A-3					30/360		30	8.000000000%									11,250.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				11,250.00		11,250.00			0.00						NA						NA
		A-4					30/360		30	0.050000000%									1,250.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,250.00		1,250.00			0.00						NA						NA
		A-5					30/360		30	7.500000000%									187,500.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				187,500.00		187,500.00			0.00						4.25%						1113.3546%
		A-6					30/360		30	8.000000000%									120,000.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				120,000.00		120,000.00			0.00						4.25%						1113.3546%
		A-7					30/360		30	7.900000000%									39,500.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				39,500.00		39,500.00			0.00						4.25%						1113.3546%
		A-8					30/360		30	8.000000000%									500.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				500.00		500.00			0.00						NA						NA
		A-9					30/360		30	8.000000000%									~~48,157~~0.3700								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~48,157~~0.3700		~~48,157~~0.3700			0.00						4.25%						1113.3546%
		A-10					30/360		30	8.000000000%									~~10,120~~0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~10,120~~0.00		~~10,120~~0.00			0.00						4.25%						1113.3546%
		A-X					30/360		30	8.000000000%									54,~~249~~675.1760								0.00					0.00			0.00		0.00						0.00		0.00				0.00				54,~~249~~675.1760		54,~~249~~675.1760			0.00						NA						NA
		A-P					30/360		30	0.000000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						4.25%						1113.3546%
		M					30/360		30	8.000000000%									30,~~914~~891.5282								0.00					0.00			0.00		0.00						0.00		0.00				0.00				30,~~914~~891.5282		30,~~914~~891.5282			0.00						2.10%						56.6165%
		B-1					30/360		30	8.000000000%									13,~~663~~653.1108								0.00					0.00			0.00		0.00						0.00		0.00				0.00				13,~~663~~653.1108		13,~~663~~653.1108			0.00						1.15%						3.0764%
		B-2					30/360		30	8.000000000%									6,~~473~~468.3863								0.00					0.00			0.00		0.00						0.00		0.00				0.00				6,~~473~~468.3863		6,~~473~~468.3863			0.00						0.70%						12.8722%
		B-3					30/360		30	8.000000000%									4,~~311~~308.2104								0.00					0.00			0.00		0.00						0.00		0.00				0.00				4,~~311~~308.2104		4,~~311~~308.2104			0.00						0.40%						1.0727%
		B-4					30/360		30	8.000000000%									2,~~878~~876.5241								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,~~878~~876.5241		2,~~878~~876.5241			0.00						0.20%						0.5363%
		B-5					30/360		30	8.000000000%									2,~~879~~876.0089								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,~~879~~876.0089		2,~~879~~876.0089			0.00						0.00%						0.00%
		R					30/360		30	8.000000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						4.25%						1113.3546%
																				598,774.17						0.00				0.00				105,882.63			0.00					0.00				0.00				0.00			598,774.17		492,891.54				0.00
																				528,459.99						0.00				0.00				0.00			0.00					0.00				0.00				0.00			528,459.99		528,459.99				0.00
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
	(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																																															PAGE 6 OF 11
	01/18/2002 - 10:20 (D616-D634) 2002 LASALLE BANK N.A.
	02/21/2002 - 08:20 (D616-D634) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0102/25/2002

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2000-2

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8509-90-2

OTHER RELATED INFORMATION

SPECIAL HAZARD COVERAGE

FRAUD LOSS COVERAGE

BANKRUPTCY LOSS COVERAGE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

2,765,607.00

0.00

2,765,607.00

2,188,149.00

0.00

2,188,149.00

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

2836

AGGREGATE PAYOFF AMOUNTS:

1012,~~691~~625,~~034~~414.0727

NUMBER OF CURTAILMENTS:

2521

AGGREGATE CURTAILMENT AMOUNTS:

1235,~~640~~083.4604

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

421,~~507~~212.5004

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

0.00

BEGINNING RESERVE FUND BALANCE:

22,000.00

DEPOSITS/ INTEREST ON INVESTED BALANCE:

0.00

WITHDRAWALS:

0.00

ENDING RESERVE FUND BALANCE:

22,000.00

01/18/2002 - 10:20 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 7 OF 11

02/21/2002 - 08:20 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 7 OF 11

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0102/25/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0102/25/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									1201/2625/~~2001~~2002
												SERIES 2000-2
																																											NEXT PAYMENT:						0203/25/2002
																																											RECORD DATE:							1201/31/~~2001~~2002
												ABN AMRO ACCT: 67-8509-90-2
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE						# BALANCE					# BALANCE
					2/25/02		3		1,146,024						1	590,731				3		1,119,257			1	421,212				1	473,728		0			0			0	0					1		282,785
						1.53%				1.69%			0.51%				0.87%			1.53%			1.65%	0.51%			0.62%	0.51%				0.70%		0.00%			0.00%		0.00%			0.00%				0.51%					0.42%
					1/25/02		0		0						3	1,428,256				1		282,974			1	421,508				1	474,060		0			0			0	0					1		282,974
						0.00%				0.00%			1.29%				1.77%			0.43%			0.35%	0.43%			0.52%	0.43%				0.59%		0.00%			0.00%		0.00%			0.00%				0.43%					0.35%
					12/26/01		3		1,407,408						1	283,162				2		953,848			0	0				1	474,390		0			0			0	0					0		0
						1.15%				1.54%			0.38%				0.31%			0.77%			1.04%	0.00%			0.00%	0.38%				0.52%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/26/01		3		904,326						2	838,315				1		422,092			0	0				1	474,718		0			0			0	0					0		0
						1.01%				0.87%			0.68%				0.80%			0.34%			0.40%	0.00%			0.00%	0.34%				0.46%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/01		4		1,421,593						1	422,381				1		287,339			0	0				1	475,043		0			0			0	0					0		0
						1.22%				1.23%			0.30%				0.37%			0.30%			0.25%	0.00%			0.00%	0.30%				0.41%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/01		5		1,802,029						0	0				1		287,544			0	0				1	475,366		0			0			0	0					0		0
						1.44%				1.46%			0.00%				0.00%			0.29%			0.23%	0.00%			0.00%	0.29%				0.39%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/27/01		3		1,085,251						3	1,105,231				0		0			1	475,687				0	0		0			0			0	0					0		0
						0.80%				0.81%			0.80%				0.82%			0.00%			0.00%	0.27%			0.35%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/01		3		1,123,990						0	0				0		0			1	476,005				0	0		0			0			0	0					0		0
						0.74%				0.78%			0.00%				0.00%			0.00%			0.00%	0.25%			0.33%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/01		3		1,028,687						1	306,964				0		0			1	476,321				0	0		0			0			0	0					0		0
						0.68%				0.66%			0.23%				0.20%			0.00%			0.00%	0.23%			0.31%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/25/01		3		1,130,304						3	871,675				0		0			1	476,635				0	0		0			0			0	0					0		0
						0.63%				0.67%			0.63%				0.52%			0.00%			0.00%	0.21%			0.28%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/25/01		1		248,807						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.19%				0.14%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					3/26/01		1		248,978						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.18%				0.13%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					2/26/01		5		1,480,364						0	0				0		0			1	477,563				0	0		0			0			0	0					0		0
						0.87%				0.73%			0.00%				0.00%			0.00%			0.00%	0.17%			0.24%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/25/01		4		1,399,892						0	0				1		477,868			0	0				0	0		0			0			0	0					0		0
						0.68%				0.67%			0.00%				0.00%			0.17%			0.23%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					12/26/00		1		533,904						2	1,014,707				0		0			0	0				0	0		0			0			0	0					0		0
						0.17%				0.25%			0.34%				0.48%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/27/00		1		478,471						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.17%				0.23%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				01/18/2002 - 10:20 (D616-D634) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 11
				02/21/2002 - 08:20 (D616-D634) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 11

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																		STATEMENT DATE:				0102/25/2002
																																										PAYMENT DATE:				0102/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					1201/2625/~~2001~~2002
											SERIES 2000-2
																																										NEXT PAYMENT:						0203/25/2002
																																										RECORD DATE:							1201/31/~~2001~~2002
											ABN AMRO ACCT: 67-8509-90-2
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)						REMAINING TERM							CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT							LIFE AMORT.					COUPON REMIT
				2/25/02		196			67,991,716				36		12,625,414				0	0			0	0			0			0			0		0					331		336		8.11%					7.86%
					31.92%					31.07%		15.52%				15.64%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				1/25/02		232			80,707,574				28		10,691,034				0	0			0	0			0			0			0		0					332		337		8.10%					7.85%
					37.79%					36.88%		10.77%				11.69%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				12/26/01		260			91,478,534				36		12,727,196				0	0			0	0			0			0			0		0					333		338		8.11%					7.86%
					42.35%					41.81%		12.16%				12.20%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				11/26/01		296			104,306,355				32		10,833,227				0	0			0	0			0			0			0		0					334		339		8.10%					7.85%
					48.21%					47.67%		9.76%				9.40%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				10/25/01		328			115,233,388				19		7,747,951				0	0			0	0			0			0			0		0					335		340		8.10%					7.85%
					53.42%					52.66%		5.48%				6.29%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				9/25/01		347			123,104,645				29		10,788,978				0	0			0	0			0			0			0		0					336		341		8.12%					7.87%
					56.51%					56.26%		7.71%				8.05%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				8/27/01		376			134,020,880				31		10,714,413				0	0			0	0			0			0			0		0					337		342		8.13%					7.88%
					61.24%					61.25%		7.62%				7.40%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				7/25/01		407			144,874,753				31		9,823,186				0	0			0	0			0			0			0		0					338		343		8.14%					7.89%
					66.29%					66.21%		7.08%				6.34%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				6/25/01		438			154,854,989				36		13,350,477				0	0			0	0			0			0			0		0					340		344		8.16%					7.91%
					71.34%					70.77%		7.59%				7.93%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				5/25/01		474			168,354,769				39		13,749,181				0	0			0	0			0			0			0		0					341		345		8.17%					7.92%
					77.20%					76.94%		7.60%				7.54%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				4/25/01		513			182,267,929				32		10,644,237				0	0			0	0			0			0			0		0					342		346		8.18%					7.93%
					83.55%					83.30%		5.87%				5.51%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				3/26/01		545			193,077,940				28		8,842,814				0	0			0	0			0			0			0		0					343		347		8.18%					7.93%
					88.76%					88.24%		4.89%				4.37%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				2/26/01		573			202,151,379				18		6,447,432				0	0			0	0			0			0			0		0					344		348		8.19%					7.94%
					93.32%					92.38%		3.05%				3.09%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				1/25/01		591			208,792,345				2		594,053				0	0			0	0			0			0			0		0					345		349		8.19%					7.94%
					96.25%					95.42%		0.34%				0.28%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				12/26/00		593			209,737,071				2		890,942				0	0			0	0			0			0			0		0					347		350		8.19%					7.94%
					96.58%					95.85%		0.34%				0.42%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				11/27/00		595			210,914,749				2		424,169				0	0			0	0			0			0			0		0					348		351		8.19%					7.94%
					96.91%					96.39%		0.34%				0.20%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 9 OF 11
			01/18/2002 - 10:20 (D616-D634) 2002 LASALLE BANK N.A.
			02/21/2002 - 08:20 (D616-D634) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0102/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2000-2

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8509-90-2

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

01/18/2002 - 10:20 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

02/21/2002 - 08:20 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0102/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2000-2

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8509-90-2

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

01/18/2002 - 10:20 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

02/21/2002 - 08:20 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2000-2