8-K 1 abn00002_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 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 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
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: May 28, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0305/2528/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0305/2528/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0204/25/2002

SERIES 2000-2

NEXT PAYMENT:

0406/25/2002

RECORD DATE:

0204/2830/2002

ABN AMRO ACCT: 67-8509-90-2

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

~~REPORTING PACKAGE TABLE OF CONTENTS~~

ANALYST:

STEFANIE EDWARDS 312-904-8975

CARRIE NORMAN (714)~~282~~238-~~3980 (254)~~6706

STEFANIE.EDWARDS@ABNAMRO.COM

CARRIE.NORMAN@ABNAMRO.COM

PAGE(S)

~~PAGE(S)~~

ISSUE ID:

ABN00002

CLOSING DATE:

4/25/2000

STATEMENTS TO CERTIFICATEHOLDERS

~~STATEMENTS TO CERTIFICATEHOLDERS~~

PAGE 2-4

~~PAGE 2-4~~

CASH RECONCILIATION SUMMARY

~~CASH RECONCILIATION SUMMARY~~

PAGE 5

~~PAGE 5~~

FIRST PAYMENT DATE:

5/25/2000

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

~~BOND INTEREST RECONCILIATION~~

PAGE 6

~~PAGE 6~~

ASSUMED FINAL PAYMENT: DATE:

5/25/2030

ABN00002_200203_3.ZIP

OTHER RELATED INFORMATION - RESERVE BALANCE REPORTING

PAGE 7

ABN00002_200205_3.ZIP

OTHER RELATED INFORMATION - RESERVE BALANCE REPORTING

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

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

PAGE 8

~~PAGE 8~~

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

~~ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY~~

PAGE 9

~~PAGE 9~~

MODIFIED LOAN DETAIL

~~MODIFIED LOAN DETAIL~~

PAGE 10

~~PAGE 10~~

REALIZED LOSS DETAIL

~~REALIZED LOSS DETAIL~~

PAGE 11

~~PAGE 11~~

PARTIES TO THE TRANSACTION

~~PARTIES TO THE TRANSACTION~~

ISSUER: ABN AMRO INC.

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS 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

~~INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES~~

LASALLE WEB SITE

~~LASALLE WEB SITE~~

WWW.ETRUSTEE.NET

~~WWW.ETRUSTEE.NET~~

LASALLE FACTOR LINE

~~LASALLE FACTOR LINE~~

(800) 246-5761

~~(800) 246-5761~~

03/19/2002 - 17:28 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 1 OF 11

05/20/2002 - 11:59 (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:									0305/2528/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0305/2528/2002
WAC:						8.~~101267~~093247%				SERIES 2000-2																										PRIOR PAYMENT:							0204/25/2002
																																				NEXT PAYMENT:								0406/25/2002
WAMM:						~~330~~328
																																				RECORD DATE:									0204/2830/2002
										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					0.00					0.00			0.00			0.00				0.00				0.00				0.00				8.00000000%
	00077BNT6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-2						13,906,000.00					~~2,995,214~~0.3700					~~2,995,214~~0.3700			0.00			0.00				0.00				~~19,968~~0.1000				0.00				8.00000000%
	00077BNU3													~~215~~0.~~390074069~~000000000			~~215~~0.~~390074069~~000000000			0.000000000			0.000000000				0.000000000					10.~~435934129~~000000000			0.000000000						FIXED
	A-3						1,687,500.00				N	1,~~687~~071,~~500~~956.0025					0.00			0.00			0.00				1775,~~362,186~~518.7175				117,~~250~~146.0038				0.00				8.00000000%
	00077BNV1													~~1000~~635.~~000000000~~233333333			0.000000000			0.000000000			0.000000000				~~807~~459.~~221754074~~566666667					64.~~666666667~~234891852			0.000000000						8.000000000%
	A-4						30,000,000.00				N	3019,~~000~~057,000.00					0.00			0.00			0.00				2413,~~216~~787,~~652~~000.6900				~~1,250~~794.0004				0.00				0.05000000%
	00077BNW9													~~1000~~635.~~000000000~~233333333			0.000000000			0.000000000			0.000000000				~~807~~459.~~221756333~~566666667					0.~~041666667~~026468000			0.000000000						0.050000000%
	A-5						30,000,000.00					3019,~~000~~057,000.00					5,~~783~~270,~~347~~000.3100			0.00			0.00				2413,~~216~~787,~~652~~000.6900				~~187~~119,~~500~~106.0025				0.00				7.50000000%
	00077BNX7													~~1000~~635.~~000000000~~233333333			~~192~~175.~~778243667~~666666667			0.000000000			0.000000000				~~807~~459.~~221756333~~566666667					63.~~250000000~~970208333			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					0.00					0.00			0.00			0.00				0.00				0.00				0.00				8.00000000%
	00077BPB3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-10						1,518,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				8.00000000%
	00077BPC1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-X						2,676,944.00				N	~~577~~447,~~441~~335.4028					0.00			0.00			0.00				~~484~~433,~~817~~713.2190				32,~~849~~982.6124				0.00				8.00000000%
	00077BPD9													~~215~~167.~~709181813~~106700775			0.000000000			0.000000000			0.000000000				~~181~~162.~~108461738~~018293995					1.~~438061461~~114046465			0.000000000						8.000000000%
	A-P						4,190,773.00					1,~~841~~499,~~514~~501.6845					~~181~~151,~~012~~112.6173			0.00			0.00				1,~~660~~348,~~502~~388.0772				0.00				0.00				0.00000000%
	00077BPE7													~~439~~357.~~421242811~~810229760			4336.~~193131673~~058438384			0.000000000			0.000000000				~~396~~321.~~228111138~~751791376					0.000000000			0.000000000						N/A
	M						4,704,000.00					4,~~630~~623,~~614~~845.6752					3,~~297~~469.0240			0.00			0.00				4,~~627~~620,~~317~~376.6512				30,~~870~~825.7664				0.00				8.00000000%
	00077BPF4													~~984~~982.~~399377126~~960357143			0.~~700897109~~737542517			0.000000000			0.000000000				~~983~~982.~~698480017~~222814626					6.~~562661565~~553069728			0.000000000						FIXED
	B-1						2,079,000.00					2,~~046~~043,~~566~~574.3159					1,~~457~~533.1635			0.00			0.00				2,~~045~~042,~~109~~041.1524				13,~~643~~623.7883				0.00				8.00000000%
	00077BPG2													~~984~~982.~~399379509~~960360750			0.~~700894661~~737542088			0.000000000			0.000000000				~~983~~982.~~698484848~~222818663					6.~~562664743~~553068783			0.000000000						FIXED
	B-2						985,000.00					~~969~~968,~~633~~215.3794					~~690~~726.3848			0.00			0.00				~~968~~967,~~942~~489.9946				6,~~464~~454.2277				0.00				8.00000000%
	00077BPH0													~~984~~982.~~399360406~~960345178			0.~~700893401~~737543147			0.000000000			0.000000000				~~983~~982.~~698467005~~222802030					6.~~562659898~~553065990			0.000000000						FIXED
	B-3						656,000.00					~~645~~644,~~766~~822.01					~~459~~483.7983			0.00			0.00				~~645~~644,~~306~~338.2218				4,~~305~~298.1181				0.00				8.00000000%
	00077BPK3													~~984~~982.~~399405488~~960381098			0.~~700899390~~737545732			0.000000000			0.000000000				~~983~~982.~~698506098~~222835366					6.~~562667683~~553064024			0.000000000						FIXED
	B-4						438,000.00					~~431~~430,~~166~~536.9364					~~306~~323.9904			0.00			0.00				430,~~859~~213.9460				2,~~874~~870.4524				0.00				8.00000000%
	00077BPL1													~~984~~982.~~399383562~~960365297			0.~~700890411~~737534247			0.000000000			0.000000000				~~983~~982.~~698493151~~222831050					6.~~562671233~~553059361			0.000000000						FIXED
	B-5						438,073.00					~~431~~430,~~238~~608.7940					~~307~~323.0410			0.00			0.00				430,~~931~~285.7530				2,~~874~~870.9372				0.00				8.00000000%
	00077BPM9													~~984~~982.~~399380925~~960374184			0.~~700887752~~737548308			0.000000000			0.000000000				~~983~~982.~~698493174~~222825876					6.~~562673344~~553063074			0.000000000						FIXED
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.0023				0.0023				80.00000000%
	00077BPJ6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					02.~~000000000~~300000000			02.~~000000000~~300000000						FIXED
		TOTAL			218,814,946.00								67,991,715.13				8,966,092.67			0.00			0.00				59,025,622.46				444,850.96				0.00
	ROUNDING						999.99				N	965.54					0.00			0.00			0.00				6.68				0.00				0.00				0.00000000%
																										TOTAL P&I PAYMENT				9,410,943.63
														965.549655497			0.000000000			0.000000000			0.000000000				6.680066801					0.000000000			0.000000000						FIXED
	REG						218,814,946.00					67,991,715.10					8,966,092.68			0.00			0.00				59,025,622.42				444,850.94				0.00				7.85126733%
		TOTAL			218,814,946.00								53,698,104.55				5,427,971.93			0.00			0.00				48,270,132.62				350,973.15				0.23
	NONE													310.727015421			40.975686734			0.000000000			0.000000000				269.751328687					2.033000707			0.000000000						7.840654255%
																										TOTAL P&I PAYMENT				5,778,945.08
	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	REG						218,814,946.00					53,698,138.97					5,427,013.07			0.00			0.00				48,271,125.90				350,973.15				0.00				7.84324723%
	NONE													0245.~~000000000~~404347151			024.~~000000000~~801839039			0.000000000			0.000000000				0220.~~000000000~~602508112					01.~~000000000~~603972473			0.000000000						7.848410385%
		TOTAL			218,814,946.00								67,991,715.10				8,966,092.68			0.00			0.00				59,025,622.42				444,850.94				0.00
	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.01				0.01				N/A
																										TOTAL P&I PAYMENT				9,410,943.62
	NONE													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000046			0.000000046
		TOTAL			218,814,946.00								53,698,138.97				5,427,013.07			0.00			0.00				48,271,125.90				350,973.16				0.01
																										TOTAL P&I PAYMENT				5,777,986.23
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
03/19/2002 - 17:28 (D616-D634) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 11
05/20/2002 - 11:59 (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:~~

STATEMENT DATE:

~~03/25/2002~~

05/28/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

~~PAYMENT DATE:~~

PAYMENT DATE:

~~03/25/2002~~

05/28/2002

~~PRIOR PAYMENT:~~

PRIOR PAYMENT:

~~02/25/2002~~

04/25/2002

SERIES 2000-2

~~NEXT PAYMENT:~~

NEXT PAYMENT:

~~04/25/2002~~

06/25/2002

~~RECORD DATE:~~

RECORD DATE:

~~02/28/2002~~

04/30/2002

ABN AMRO ACCT: 67-8509-90-2

CASH RECONCILIATION SUMMARY

~~CASH RECONCILIATION SUMMARY~~

INTEREST SUMMARY

~~SERVICING FEE SUMMARY~~

SERVICING FEE SUMMARY

~~PRINCIPAL SUMMARY~~

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~401,804.18~~

311,430.06

~~CURRENT SERVICING FEES~~

CURRENT SERVICING FEES

~~12,453.08~~

9,647.61

~~SCHEDULED:~~

SCHEDULED:

LESS DEFERRED INTEREST

~~0.00~~

0.00

~~PLUS FEES ADVANCED FOR PPIS~~

PLUS FEES ADVANCED FOR PPIS

~~0.00~~

0.00

~~CURRENT SCHEDULED PRINCIPAL~~

CURRENT SCHEDULED PRINCIPAL

~~42,167.39~~

34,571.53

PLUS ADVANCE INTEREST

~~55,499.85~~

49,190.71

~~LESS REDUCTION FOR PPIS~~

LESS REDUCTION FOR PPIS

~~0.00~~

0.00

~~ADVANCED SCHEDULED PRINCIPAL~~

ADVANCED SCHEDULED PRINCIPAL

~~6,423.42~~

5,826.59

PLUS UNSCHEDULED INTEREST

~~0.00~~

0.00

~~PLUS DELINQUENT SERVICING FEES~~

PLUS DELINQUENT SERVICING FEES

~~1,711.86~~

1,539.50

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~48,590.81~~

40,398.12

PPIS REDUCING SCHEDULED INTEREST

~~0.00~~

0.00

~~TOTAL SERVICING FEES~~

TOTAL SERVICING FEES

~~14,164.94~~

11,187.11

~~UNSCHEDULED:~~

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

~~(12,453.08)~~

(9,647.61)

~~CURTAILMENTS~~

CURTAILMENTS

~~19,832.47~~

5,720.98

PLUS FEES ADVANCED FOR PPIS

~~0.00~~

0.00

~~PREPAYMENTS IN FULL~~

PREPAYMENTS IN FULL

~~8,897,669.40~~

5,380,893.97

LESS FEE STRIPS PAID BY SERVICER

~~0.00~~

0.00

~~PPIS SUMMARY~~

PPIS SUMMARY

~~LIQUIDATION PROCEEDS~~

LIQUIDATION PROCEEDS

~~0.00~~

0.00

LESS MISC. FEES & EXPENSES

~~0.00~~

0.00

~~GROSS PPIS~~

GROSS PPIS

~~0.00~~

0.00

~~REPURCHASE PROCEEDS~~

REPURCHASE PROCEEDS

~~0.00~~

0.00

LESS NON RECOVERABLE ADVANCES

~~0.00~~

0.00

~~REDUCED BY PPIE~~

REDUCED BY PPIE

~~0.00~~

0.00

~~OTHER PRINCIPAL PROCEEDS~~

OTHER PRINCIPAL PROCEEDS

~~0.00~~

0.00

INTEREST DUE TRUST

~~445,559.20~~

351,532.51

~~REDUCED BY SHORTFALLS IN FEES~~

REDUCED BY SHORTFALLS IN FEES

~~0.00~~

0.00

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~8,917,501.87~~

5,386,614.95

LESS TRUSTEE FEE

~~(708.25)~~

(559.36)

~~REDUCED BY OTHER AMOUNTS~~

REDUCED BY OTHER AMOUNTS

~~0.00~~

0.00

~~REMITTANCE PRINCIPAL~~

REMITTANCE PRINCIPAL

~~8,966,092.68~~

5,427,013.07

LESS FEE STRIPS PAID BY TRUST

~~0.00~~

0.00

~~NET PPIS~~

NET PPIS

~~0.00~~

0.00

LESS MISC. FEES PAID BY TRUST

~~0.00~~

0.00

~~PPIS REDUCING SERVICING FEE~~

PPIS REDUCING SERVICING FEE

~~0.00~~

0.00

~~SERVICER WIRE AMOUNT~~

SERVICER WIRE AMOUNT

~~9,411,651.88~~

5,778,545.58

LESS INTEREST RESERVE WITHHOLDING

~~0.00~~

0.00

~~PPIS ALLOCATED TO CERTIFICATES~~

PPIS ALLOCATED TO CERTIFICATES

~~0.00~~

0.00

PLUS INTEREST RESERVE DEPOSIT

~~0.00~~

0.00

REMITTANCE INTEREST

~~444,850.95~~

350,973.15

~~POOL BALANCE SUMMARY~~

POOL BALANCE SUMMARY

~~BALANCE/AMOUNT~~

BALANCE/AMOUNT

~~COUNT~~

COUNT

~~BEGINNING POOL~~

BEGINNING POOL

~~67,991,715.88~~

53,698,139.75

~~196~~

153

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~48,590.81~~

40,398.12

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~8,917,501.87~~

5,386,614.95

~~DEFERRED INTEREST~~

DEFERRED INTEREST

~~0.00~~

0.00

~~LIQUIDATIONS~~

LIQUIDATIONS

~~0.00~~

0.00

~~REPURCHASES~~

REPURCHASES

~~0.00~~

0.00

~~ENDING POOL~~

ENDING POOL

~~59,025,623.20~~

48,271,126.68

~~170~~

137

~~ADVANCES~~

ADVANCES

~~PRIOR OUTSTANDING~~

PRIOR OUTSTANDING

~~CURRENT PERIOD~~

CURRENT PERIOD

~~RECOVERED~~

RECOVERED

~~ENDING OUTSTANDING~~

ENDING OUTSTANDING

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

MADE BY: SERVICER

1417,~~643~~007.0129

~~134,374.00~~

150,051.74

~~6,423.42~~

5,826.59

~~55,499.85~~

49,190.71

~~5,293.29~~

7,714.28

~~45,871.81~~

66,395.79

~~15,773.14~~

15,119.60

~~144,002.04~~

132,846.66

03/19/2002 - 17:28 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 5 OF 11

05/20/2002 - 11:59 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 5 OF 11

	ABN AMRO
	LASALLE BANK	N.A.
		N.A.
				ABN AMRO MORTGAGE CORPORATION
																ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																														STATEMENT DATE:				0305/2528/2002
																																																														PAYMENT DATE:				0305/2528/2002
																MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																														PRIOR PAYMENT:					0204/25/2002
																SERIES 2000-2
																																																														NEXT PAYMENT:						0406/25/2002
																																																													RECORD DATE:								0204/2830/2002
																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%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						4.25%						15.50%
		R-1					30/360		30	0.000000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.01			0.00						NA						NA
		A-2					30/360		30	8.000000000%									19,968.10								0.00					0.00			0.00		0.00						0.00		0.00				0.00				19,968.10		19,968.10			0.00						4.25%						15.50%
		A-3					30/360		30	8.000000000%									7,146.38								0.00					0.00			0.00		0.00						0.00		0.00				0.00				7,146.38		7,146.38			0.00						NA						NA
		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%									794.04								0.00					0.00			0.00		0.00						0.00		0.00				0.00				794.04		794.04			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%									119,106.25								0.00					0.00			0.00		0.00						0.00		0.00				0.00				119,106.25		119,106.25			0.00						4.25%						18.93%
		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%						15.50%
		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%						18.93%
		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%						15.50%
		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%						18.93%
		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%						15.50%
		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%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						4.25%						15.50%
		A-X					30/360		30	8.000000000%									2,982.24								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,982.24		2,982.24			0.00						NA						NA
		A-10					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%						15.50%
		M					30/360		30	8.000000000%									30,825.64								0.00					0.00			0.00		0.00						0.00		0.00				0.00				30,825.64		30,825.64			0.00						2.10%						9.35%
		A-X					30/360		30	8.000000000%									3,849.61								0.00					0.00			0.00		0.00						0.00		0.00				0.00				3,849.61		3,849.61			0.00						NA						NA
		B-1					30/360		30	8.000000000%									13,623.83								0.00					0.00			0.00		0.00						0.00		0.00				0.00				13,623.83		13,623.83			0.00						1.15%						5.12%
		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%						15.50%
		B-2					30/360		30	8.000000000%									6,454.77								0.00					0.00			0.00		0.00						0.00		0.00				0.00				6,454.77		6,454.77			0.00						0.70%						3.12%
		M					30/360		30	8.000000000%									30,870.76								0.00					0.00			0.00		0.00						0.00		0.00				0.00				30,870.76		30,870.76			0.00						2.10%						7.66%
		B-3					30/360		30	8.000000000%									4,298.81								0.00					0.00			0.00		0.00						0.00		0.00				0.00				4,298.81		4,298.81			0.00						0.40%						1.78%
		B-1					30/360		30	8.000000000%									13,643.78								0.00					0.00			0.00		0.00						0.00		0.00				0.00				13,643.78		13,643.78			0.00						1.15%						4.19%
		B-4					30/360		30	8.000000000%									2,870.24								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,870.24		2,870.24			0.00						0.20%						0.89%
		B-2					30/360		30	8.000000000%									6,464.22								0.00					0.00			0.00		0.00						0.00		0.00				0.00				6,464.22		6,464.22			0.00						0.70%						2.55%
		B-5					30/360		30	8.000000000%									2,870.72								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,870.72		2,870.72			0.00						0.00%						0.00%
		B-3					30/360		30	8.000000000%									4,305.11								0.00					0.00			0.00		0.00						0.00		0.00				0.00				4,305.11		4,305.11			0.00						0.40%						1.46%
		R					30/360		30	0.000000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.23			0.00						4.25%						18.93%
		B-4					30/360		30	8.000000000%									2,874.45								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,874.45		2,874.45			0.00						0.20%						0.73%
																				350,972.92						0.00				0.00				0.00			0.00					0.00				0.00				0.00			350,972.92		350,973.16				0.00
		B-5					30/360		30	8.000000000%									2,874.93								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,874.93		2,874.93			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%						15.50%
																				444,850.96						0.00				0.00				0.00			0.00					0.00				0.00				0.00			444,850.96		444,850.96				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
	03/19/2002 - 17:28 (D616-D634) 2002 LASALLE BANK N.A.
	05/20/2002 - 11:59 (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:

0305/2528/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0305/2528/2002

PRIOR PAYMENT:

0204/25/2002

SERIES 2000-2

NEXT PAYMENT:

0406/25/2002

RECORD DATE:

0204/2830/2002

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:

2616

AGGREGATE PAYOFF AMOUNTS:

85,~~897~~380,~~669~~893.4097

NUMBER OF CURTAILMENTS:

2412

AGGREGATE CURTAILMENT AMOUNTS:

455,~~566~~692.4772

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

~~420,914~~0.4500

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

03/19/2002 - 17:28 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 7 OF 11

05/20/2002 - 11:59 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 7 OF 11

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0305/2528/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0305/2528/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0204/25/2002
												SERIES 2000-2
																																											NEXT PAYMENT:						0406/25/2002
																																											RECORD DATE:							0204/2830/2002
												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
					5/28/02		1		313,236						0	0				5		2,048,783			0	0				1	472,717		0			0			0	0					0		0
						0.73%				0.65%			0.00%				0.00%			3.65%			4.24%	0.00%			0.00%	0.73%				0.98%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/25/02		2		854,498						1	431,728				5		1,934,561			1	420,615				1	473,056		0			0			0	0					0		0
						1.31%				1.59%			0.65%				0.80%			3.27%			3.60%	0.65%			0.78%	0.65%				0.88%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					3/25/02		1		432,069						3	1,170,876				4		1,708,737			1	420,914				1	473,393		0			0			0	0					0		0
						0.59%				0.73%			1.76%				1.98%			2.35%			2.89%	0.59%			0.71%	0.59%				0.80%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				03/19/2002 - 17:28 (D616-D634) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 11
				05/20/2002 - 11:59 (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:				0305/2528/2002
																																										PAYMENT DATE:				0305/2528/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					0204/25/2002
											SERIES 2000-2
																																										NEXT PAYMENT:						0406/25/2002
																																										RECORD DATE:							0204/2830/2002
											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
				5/28/02		137			48,271,127				16		5,380,894				0	0			0	0			0			0			0		0					328		333		8.09%					7.84%
					22.31%					22.06%		10.46%				10.02%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				4/25/02		153			53,698,140				17		5,270,787				0	0			0	0			0			0			0		0					329		334		8.09%					7.84%
					24.92%					24.54%		10.00%				8.93%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				3/25/02		170			59,025,623				26		8,897,669				0	0			0	0			0			0			0		0					330		335		8.10%					7.85%
					27.69%					26.98%		13.27%				13.09%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				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%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 9 OF 11
			03/19/2002 - 17:28 (D616-D634) 2002 LASALLE BANK N.A.
			05/20/2002 - 11:59 (D616-D634) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0305/2528/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0305/2528/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0204/25/2002

SERIES 2000-2

NEXT PAYMENT:

0406/25/2002

RECORD DATE:

0204/2830/2002

ABN AMRO ACCT: 67-8509-90-2

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

03/19/2002 - 17:28 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

05/20/2002 - 11:59 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0305/2528/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0305/2528/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0204/25/2002

SERIES 2000-2

NEXT PAYMENT:

0406/25/2002

RECORD DATE:

0204/2830/2002

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..

03/19/2002 - 17:28 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

05/20/2002 - 11:59 (D616-D634) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2000-2