8-K 1 abn99002_200205.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 the Pooling and
Servicing Agreement, dated as of March 1, 1999 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 1999-2)

Delaware (State or other jurisdiction of organization)
333-42127-06 (Commission File No.)
363886007 (I.R.S. Employer Identification 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
May 28, 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
there unto duly authorized.

LASALLE BANK N.A., IN
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: May 28, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

05/28/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

05/28/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

04/25/2002

SERIES 1999-2

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8119-50-4

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

CARRIE NORMAN (714)238-6706

MEGAN.OLSON@ABNAMRO.COM

CARRIE.NORMAN@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN99002

CLOSING DATE:

3/24/1999

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

4/26/1999

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

4/25/2029

ABN99002_200205_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8-10

REALIZED LOSS DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO INC./ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS, INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL 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

05/20/2002 - 15:12 (C323-C344) 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:								05/28/2002

										*MORTGAGE PASS-THROUGH CERTIFICATES*																										PAYMENT DATE:						05/28/2002

WAC:						6.792323%				*SERIES 1999-2*																										PRIOR PAYMENT:							04/25/2002
																																	NEXT PAYMENT:							06/25/2002
WAMM:						254
																																	RECORD DATE:								04/30/2002
										*REMIC II*
										*ABN AMRO ACCT: 67-8119-50-4*


									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)
	IA-1						42,900,000.00				16,299,140.91					1,126,056.61			0.00			0.00				15,173,084.30				83,533.10					0.00				6.15000000%
	00077BFQ1												379.933354545			26.248405828			0.000000000			0.000000000				353.684948718					1.947158508				0.000000000						FIXED

	IA-2						31,622,000.00				31,622,000.00					0.00			0.00			0.00				31,622,000.00				166,015.50					0.00				6.30000000%
	00077BFR9												1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.250000000				0.000000000						FIXED

	IA-3						2,000,000.00				2,000,000.00					0.00			0.00			0.00				2,000,000.00				10,583.33					0.00				6.35000000%
	00077BFS7												1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.291665000				0.000000000						FIXED

	IA-4						60,800,000.00				27,260,025.14					1,567,073.63			0.00			0.00				25,692,951.51				145,386.80					0.00				6.40000000%
	00077BFT5												448.355676645			25.774237336			0.000000000			0.000000000				422.581439309					2.391230263				0.000000000						FIXED

	IA-5						33,260,620.00				38,515,035.38					1,148,836.70			0.00			176,182.83				37,542,381.51				63,977.87					0.00				7.48260600%
	00077BFU2												1157.977072586			34.540447532			0.000000000			5.297039863				1128.733664917					1.923532093				0.000000000						FIXED

	IA-6						5,007,000.00				2,774,336.37					0.00			0.00			15,605.64				2,789,942.01				0.00					0.00				6.75000000%
	00077BFV0												554.091545836			0.000000000			0.000000000			3.116764530				557.208310365					0.000000000				0.000000000						FIXED

	IA-7						1,886,509.00				2,321,630.80					0.00			0.00			13,059.17				2,334,689.97				0.00					0.00				6.75000000%
	00077BFW8												1230.649204430			0.000000000			0.000000000			6.922400052				1237.571604482					0.000000000				0.000000000						FIXED

	IA-8						2,000,000.00				1,357,038.11					41,347.32			0.00			0.00				1,315,690.79				7,633.34					0.00				6.75000000%
	00077BFX6												678.519055000			20.673660000			0.000000000			0.000000000				657.845395000					3.816670000				0.000000000						FIXED

	IM						4,030,000.00				3,886,487.93					4,437.08			0.00			0.00				3,882,050.85				21,861.49					0.00				6.75000000%
	00077BFZ1												964.389064516			1.101012407			0.000000000			0.000000000				963.288052109					5.424687345				0.000000000						FIXED

	IB-1						1,593,000.00				1,536,271.76					1,753.91			0.00			0.00				1,534,517.85				8,641.53					0.00				6.75000000%
	00077BGA5												964.389052103			1.101010672			0.000000000			0.000000000				963.288041431					5.424689266				0.000000000						FIXED

	IB-2						843,000.00				812,980.00					928.15			0.00			0.00				812,051.85				4,573.01					0.00				6.75000000%
	00077BGB3												964.389086595			1.101008304			0.000000000			0.000000000				963.288078292					5.424685647				0.000000000						FIXED

	IB-3						656,000.00				632,639.25					722.26			0.00			0.00				631,916.99				3,558.60					0.00				6.75000000%
	00077BGG2												964.389100610			1.101006098			0.000000000			0.000000000				963.288094512					5.424695122				0.000000000						FIXED

	IB-4						375,000.00				361,645.90					412.88			0.00			0.00				361,233.02				2,034.26					0.00				6.75000000%
	00077BGH0												964.389066667			1.101013333			0.000000000			0.000000000				963.288053333					5.424693333				0.000000000						FIXED

	IB-5						469,701.00				452,975.00					517.15			0.00			0.00				452,457.85				2,547.98					0.00				6.75000000%
	00077BGJ6												964.390112007			1.101019585			0.000000000			0.000000000				963.289092423					5.424685066				0.000000000						FIXED

	IIA-1						101,508,000.00				59,358,385.85					1,113,904.26			0.00			0.00				58,244,481.59				306,815.19					0.00				6.20263213%
	00077BGC1												584.765593352			10.973561296			0.000000000			0.000000000				573.792032057					3.022571521				0.000000000						6.200039303%

	IIM						934,000.00				801,201.79					4,057.28			0.00			0.00				797,144.51				4,141.30					0.00				6.20263213%
	00077BGD9												857.817762313			4.343982869			0.000000000			0.000000000				853.473779443					4.433940043				0.000000000						6.200039303%

	IIB-1						415,000.00				355,994.36					1,802.75			0.00			0.00				354,191.61				1,840.09					0.00				6.20263213%
	00077BGE7												857.817734940			4.343975904			0.000000000			0.000000000				853.473759036					4.433951807				0.000000000						6.200039303%

	IIB-2						259,000.00				222,174.77					1,125.09			0.00			0.00				221,049.68				1,148.39					0.00				6.20263213%
	00077BGF4												857.817644788			4.343976834			0.000000000			0.000000000				853.473667954					4.433938224				0.000000000						6.200039303%

	IIB-3						312,000.00				267,639.15					1,355.32			0.00			0.00				266,283.83				1,383.39					0.00				6.20263213%
	00077BGK3												857.817788462			4.343974359			0.000000000			0.000000000				853.473814103					4.433942308				0.000000000						6.200039303%

	IIB-4						208,000.00				178,426.08					903.55			0.00			0.00				177,522.53				922.26					0.00				6.20263213%
	00077BGL1												857.817692308			4.343990385			0.000000000			0.000000000				853.473701923					4.433942308				0.000000000						6.200039303%

	IIB-5						156,119.00				133,921.86					678.18			0.00			0.00				133,243.68				692.22					0.00				6.20263213%
	00077BGM9												857.819099533			4.343994005			0.000000000			0.000000000				853.475105528					4.433925403				0.000000000						6.200039303%

	R (COMPONENT R-2)						100.00				0.00					0.00			0.00			0.00				0.00				0.00					0.00				6.75000000%
	00077BFY4												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED



		TOTAL			291,235,049.00							191,149,950.41				5,015,912.12			0.00			204,847.64				186,338,885.93				837,289.65					0.00

																									TOTAL P&I PAYMENT				5,853,201.77


	REG						291,235,050.70				191,149,950.40					4,811,064.49			0.00			0.00				186,338,885.91				1,042,137.30					0.00				6.54232320%
	NONE												656.342531370			16.519524276			0.000000000			0.000000000				639.823007094					3.578337489				0.000000000						6.537352838%

	R-1						0.00				0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	NONE												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			291,235,050.70							191,149,950.40				4,811,064.49			0.00			0.00				186,338,885.91				1,042,137.30					0.00

																									TOTAL P&I PAYMENT				5,853,201.79


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
05/20/2002 - 15:12 (C323-C344) 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:

05/28/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

05/28/2002

PRIOR PAYMENT:

04/25/2002

SERIES 1999-2

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8119-50-4

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

1,042,208.69

CURRENT SERVICING FEES

38,386.66

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

448,017.21

PLUS ADVANCE INTEREST

38,315.26

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

10,786.32

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

1,436.25

SCHEDULED PRINCIPAL DISTRIBUTION

458,803.53

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

39,822.91

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(38,386.66)

CURTAILMENTS

93,194.18

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

4,259,066.78

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

1,044,128.44

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

4,352,260.96

LESS TRUSTEE FEE

(1,991.15)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

4,811,064.49

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

5,855,192.93

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,042,137.30

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

191,149,950.55

593

SCHEDULED PRINCIPAL DISTRIBUTION

458,803.53

UNSCHEDULED PRINCIPAL DISTRIBUTION

4,352,260.96

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

186,338,886.06

581

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

23,498.18

107,358.25

10,786.32

38,315.26

16,158.60

49,122.12

18,125.90

96,551.40

05/20/2002 - 15:12 (C323-C344) 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:								05/28/2002
																																																	PAYMENT DATE:								05/28/2002
															*MORTGAGE PASS-THROUGH CERTIFICATES*
																																																	PRIOR PAYMENT:									04/25/2002
															*SERIES 1999-2*
																																																	NEXT PAYMENT:										06/25/2002
																																	RECORD DATE:								04/30/2002


															*ABN AMRO ACCT: 67-8119-50-4*
															*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)

		IA-1					30/360		30	6.150000000%								83,533.10								0.00					0.00				0.00			0.00							0.00		0.00					0.00				83,533.10					83,533.10		0.00			3.52%	5.16%
		IA-2					30/360		30	6.300000000%								166,015.50								0.00					0.00				0.00			0.00							0.00		0.00					0.00				166,015.50					166,015.50		0.00			3.52%	5.16%
		IA-3					30/360		30	6.350000000%								10,583.33								0.00					0.00				0.00			0.00							0.00		0.00					0.00				10,583.33					10,583.33		0.00			3.52%	5.16%
		IA-4					30/360		30	6.400000000%								145,386.80								0.00					0.00				0.00			0.00							0.00		0.00					0.00				145,386.80					145,386.80		0.00			3.52%	5.16%
		IA-5					30/360		30	7.482605997%								240,160.70								0.00					0.00				176,182.83			0.00							0.00		0.00					0.00				240,160.70					63,977.87		0.00			3.52%	5.16%
		IA-8					30/360		30	6.750000000%								7,633.34								0.00					0.00				0.00			0.00							0.00		0.00					0.00				7,633.34					7,633.34		0.00			3.52%	5.16%
		IM					30/360		30	6.750000000%								21,861.49								0.00					0.00				0.00			0.00							0.00		0.00					0.00				21,861.49					21,861.49		0.00			2.14%	3.08%
		IB-1					30/360		30	6.750000000%								8,641.53								0.00					0.00				0.00			0.00							0.00		0.00					0.00				8,641.53					8,641.53		0.00			1.59%	2.26%
		IB-2					30/360		30	6.750000000%								4,573.01								0.00					0.00				0.00			0.00							0.00		0.00					0.00				4,573.01					4,573.01		0.00			1.30%	1.82%
		IB-3					30/360		30	6.750000000%								3,558.60								0.00					0.00				0.00			0.00							0.00		0.00					0.00				3,558.60					3,558.60		0.00			1.07%	1.48%
		IB-4					30/360		30	6.750000000%								2,034.26								0.00					0.00				0.00			0.00							0.00		0.00					0.00				2,034.26					2,034.26		0.00			0.95%	1.29%
		IB-5					30/360		30	6.750000000%								2,547.98								0.00					0.00				0.00			0.00							0.00		0.00					0.00				2,547.98					2,547.98		0.00			0.78%	1.05%
		IIA-1					30/360		30	6.202632130%								306,815.19								0.00					0.00				0.00			0.00							0.00		0.00					0.00				306,815.19					306,815.19		0.00			3.52%	5.16%
		IIM					30/360		30	6.202632130%								4,141.30								0.00					0.00				0.00			0.00							0.00		0.00					0.00				4,141.30					4,141.30		0.00			2.14%	3.08%
		IIB-1					30/360		30	6.202632130%								1,840.09								0.00					0.00				0.00			0.00							0.00		0.00					0.00				1,840.09					1,840.09		0.00			1.59%	2.26%
		IIB-2					30/360		30	6.202632130%								1,148.39								0.00					0.00				0.00			0.00							0.00		0.00					0.00				1,148.39					1,148.39		0.00			1.30%	1.82%
		IIB-3					30/360		30	6.202632130%								1,383.39								0.00					0.00				0.00			0.00							0.00		0.00					0.00				1,383.39					1,383.39		0.00			1.07%	1.48%
		IIB-4					30/360		30	6.202632130%								922.26								0.00					0.00				0.00			0.00							0.00		0.00					0.00				922.26					922.26		0.00			0.95%	1.29%
		IIB-5					30/360		30	6.202632130%								692.22								0.00					0.00				0.00			0.00							0.00		0.00					0.00				692.22					692.22		0.00			0.78%	1.05%
																			1,013,472.48						0.00					0.00				176,182.83				0.00						0.00				0.00					0.00			1,013,472.48					837,289.65			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
	05/20/2002 - 15:12 (C323-C344) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																													STATEMENT DATE:				05/28/2002
								*MORTGAGE PASS-THROUGH CERTIFICATES*																													PAYMENT DATE:			05/28/2002
																																PRIOR PAYMENT:					04/25/2002
								*SERIES 1999-2*																													NEXT PAYMENT:				06/25/2002
																																RECORD DATE:						04/30/2002
								*ABN AMRO ACCT: 67-8119-50-4*
								*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

				GROUP I
					2,559,271.00				0.00		2,559,271.00	1,874,429.00		0.00	1,874,429.00														100,000.00							0.00		100,000.00
				GROUP II	1,574,851.00					0.00	1,574,851.00	1,037,921.00		0.00	1,037,921.00														100,000.00						0.00			100,000.00


																					GROUP I							GROUP II					TOTAL
							NUMBER OF PAYOFFS:											10									2						12
							AGGREGATE PAYOFF AMOUNTS:													3,498,601.54					760,465.24								4,259,066.78
							NUMBER OF CURTAILMENTS:												77											49			126
							AGGREGATE CURTAILMENT AMOUNTS:												39,883.31							52,592.62							93,194.18
							NUMBER OF LOANS IN FORECLOSURE:												1											0			1
							BOOK VALUE OF LOANS IN FORECLOSURE:												573,877.68											0.00			573,877.68
							PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.05								0.00						0.05
							CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.00					0.00									0.00
							CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:												0.05				0.00										0.05
							BEGINNING PRINCIPLE BALANCE:										129,832,206.55					61,317,744.00										191,149,950.55
							ENDING PRINCIPLE BALANCE:									126,144,968.50						60,193,917.56										186,338,886.06









			05/20/2002 - 15:12 (C323-C344) 2002 LASALLE BANK N.A.																																				PAGE 7 OF 11





		ABN AMRO

		LASALLE BANK		N.A.
		*ABN AMRO MORTGAGE CORPORATION*

																																	STATEMENT DATE:							05/28/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							05/28/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									04/25/2002
												*SERIES 1999-2*
																																											NEXT PAYMENT:									06/25/2002
																																	RECORD DATE:									04/30/2002

												*ABN AMRO ACCT: 67-8119-50-4*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*GROUP 1 AND GROUP 2*

											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


					5/28/02		4		1,511,816						1	248,715				0		0			1	573,878				1	247,359			0			0				0		0					0			0
						0.69%				0.81%			0.17%				0.13%			0.00%			0.00%	0.17%			0.31%	0.17%				0.13%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		1		447,520						1	248,975				0		0			1	574,477				1	247,657			0			0				0		0					0			0
						0.17%				0.23%			0.17%				0.13%			0.00%			0.00%	0.17%			0.30%	0.17%				0.13%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		3		1,123,778						0	0				1		575,074			0	0				1	247,954			0			0				0		0					0			0
						0.49%				0.57%			0.00%				0.00%			0.16%			0.29%	0.00%			0.00%	0.16%				0.13%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		2		579,572						0	0				1		575,666			0	0				1	248,249			0			0				0		0					0			0
						0.32%				0.29%			0.00%				0.00%			0.16%			0.28%	0.00%			0.00%	0.16%				0.12%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		2		620,870						1	249,746				1		576,255			1	248,542				0	0			0			0				0		0					0			0
						0.31%				0.30%			0.16%				0.12%			0.16%			0.28%	0.16%			0.12%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/26/01		1		274,190						1	250,000				2		970,934			1	248,834				0	0			0			0				0		0					1			394,093
						0.15%				0.13%			0.15%				0.12%			0.30%			0.45%	0.15%			0.12%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.15%				0.18%
					11/26/01		1		279,242						2	646,180				4		1,596,440			1	249,124				0	0			0			0				0		0					0			0
						0.15%				0.13%			0.29%				0.29%			0.58%			0.72%	0.15%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/01		0		0						2	648,254				1		578,002			1	249,412				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.29%				0.28%			0.14%			0.25%	0.14%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/01		2		615,204						1	250,752				2		1,027,118			1	249,698				0	0			0			0				0		0					0			0
						0.28%				0.27%			0.14%				0.11%			0.28%			0.44%	0.14%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/27/01		1		275,535						2	699,975				2		980,517			1	249,983				0	0			0			0				0		0					1			401,368
						0.14%				0.12%			0.28%				0.30%			0.28%			0.42%	0.14%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.14%				0.17%
					7/25/01		2		689,415						1	251,247				3		1,233,145			1	250,227				0	0			0			0				0		0					1			403,160
						0.28%				0.29%			0.14%				0.11%			0.42%			0.52%	0.14%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.14%				0.17%
					6/25/01		2		549,157						2	656,435				2		856,269			1	250,548				0	0			0			0				0		0					0			0
						0.28%				0.23%			0.28%				0.28%			0.28%			0.36%	0.14%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/25/01		3		910,397						2	658,450				1		580,845			1	250,828				0	0			0			0				0		0					0			0
						0.41%				0.38%			0.27%				0.27%			0.14%			0.24%	0.14%			0.10%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/01		4		1,740,682						0	0				2		833,381			1	251,106				0	0			0			0				0		0					0			0
						0.54%				0.71%			0.00%				0.00%			0.27%			0.34%	0.13%			0.10%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/26/01		5		2,009,171						2	834,177				1		633,238			1	251,383				0	0			0			0				0		0					0			0
						0.67%				0.81%			0.27%				0.34%			0.13%			0.26%	0.13%			0.10%	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
				05/20/2002 - 15:12 (C323-C344) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 11





		ABN AMRO

		LASALLE BANK		N.A.
		*ABN AMRO MORTGAGE CORPORATION*

																																	STATEMENT DATE:							05/28/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							05/28/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									04/25/2002
												*SERIES 1999-2*
																																											NEXT PAYMENT:									06/25/2002
																																	RECORD DATE:									04/30/2002

												*ABN AMRO ACCT: 67-8119-50-4*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*GROUP 1*

											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


					5/28/02		3		1,247,677						1	248,715				0		0			1	573,878				1	247,359			0			0				0		0					0			0
						0.80%				0.99%			0.27%				0.20%			0.00%			0.00%	0.27%			0.45%	0.27%				0.20%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		1		447,520						1	248,975				0		0			1	574,477				1	247,657			0			0				0		0					0			0
						0.26%				0.34%			0.26%				0.19%			0.00%			0.00%	0.26%			0.44%	0.26%				0.19%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		3		1,123,778						0	0				1		575,074			0	0				1	247,954			0			0				0		0					0			0
						0.76%				0.84%			0.00%				0.00%			0.25%			0.43%	0.00%			0.00%	0.25%				0.19%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		1		249,491						0	0				1		575,666			0	0				1	248,249			0			0				0		0					0			0
						0.25%				0.18%			0.00%				0.00%			0.25%			0.42%	0.00%			0.00%	0.25%				0.18%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		2		620,870						1	249,746				1		576,255			1	248,542				0	0			0			0				0		0					0			0
						0.48%				0.44%			0.24%				0.18%			0.24%			0.41%	0.24%			0.18%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/26/01		1		274,190						1	250,000				1		576,841			1	248,834				0	0			0			0				0		0					0			0
						0.23%				0.19%			0.23%				0.17%			0.23%			0.40%	0.23%			0.17%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					11/26/01		0		0						1	250,252				4		1,596,440			1	249,124				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.23%				0.17%			0.91%			1.07%	0.23%			0.17%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					9/25/01		0		0						1	250,752				2		1,027,118			1	249,698				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.22%				0.16%			0.44%			0.67%	0.22%			0.16%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/27/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					7/25/01		2		689,415						1	251,247				2		829,984			0	0				0	0			0			0				0		0					0			0
						0.43%				0.44%			0.22%				0.16%			0.43%			0.53%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/01		2		549,157						1	251,492				2		856,269			1	250,548				0	0			0			0				0		0					0			0
						0.43%				0.35%			0.22%				0.16%			0.43%			0.54%	0.22%			0.16%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/25/01		2		690,864						1	251,735				1		580,845			1	250,828				0	0			0			0				0		0					0			0
						0.42%				0.43%			0.21%				0.16%			0.21%			0.36%	0.21%			0.16%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/01		2		903,921						0	0				2		833,381			1	251,106				0	0			0			0				0		0					0			0
						0.42%				0.56%			0.00%				0.00%			0.42%			0.51%	0.21%			0.15%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/26/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				05/20/2002 - 15:12 (C323-C344) 2002 LASALLE BANK N.A.																																											PAGE 9 OF 11





		ABN AMRO

		LASALLE BANK		N.A.
		*ABN AMRO MORTGAGE CORPORATION*

																																	STATEMENT DATE:							05/28/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							05/28/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									04/25/2002
												*SERIES 1999-2*
																																											NEXT PAYMENT:									06/25/2002
																																	RECORD DATE:									04/30/2002

												*ABN AMRO ACCT: 67-8119-50-4*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*GROUP 2*

											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


					5/28/02		1		264,139						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.49%				0.44%			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%
					4/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						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%				0.00%				0.00%
					3/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						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%				0.00%				0.00%
					2/25/02		1		330,082						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.45%				0.50%			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%
					1/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						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%				0.00%				0.00%
					12/26/01		0		0						0	0				1		394,093			0	0				0	0			0			0				0		0					1			394,093
						0.00%				0.00%			0.00%				0.00%			0.43%			0.56%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.43%				0.56%
					11/26/01		1		279,242						1	395,928				0		0			0	0				0	0			0			0				0		0					0			0
						0.41%				0.38%			0.41%				0.54%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					9/25/01		2		615,204						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.79%				0.79%			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%
					8/27/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					7/25/01		0		0						0	0				1		403,160			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.39%			0.50%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/01		0		0						1	404,943				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.39%				0.50%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/25/01		1		219,533						1	406,715				0		0			0	0				0	0			0			0				0		0					0			0
						0.38%				0.27%			0.38%				0.50%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/01		2		836,761						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.76%				1.01%			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		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				05/20/2002 - 15:12 (C323-C344) 2002 LASALLE BANK N.A.																																											PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

05/28/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

05/28/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

04/25/2002

SERIES 1999-2

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8119-50-4

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..

05/20/2002 - 15:12 (C323-C344) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

ABN AMRO MORTGAGE CORP SERIES 1999-2 8-K