8-K 1 abn99007_200208.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: October 21, 1999
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under the Pooling and
Servicing Agreement, dated as of October 1, 1999 providing for
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 1999-7)

Delaware (State or other jurisdiction of organization)
333-85443-01 (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 August 26, 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

Dated: August 26, 2002

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0708/2526/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

0708/2526/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0607/25/2002

SERIES 1999-7

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8366-90-7

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

STEFANIE EDWARDS 312-904-8975

LESLIE SANCHO (714) 238-6713

STEFANIE.EDWARDS@ABNAMRO.COM

LESLIE.SANCHO@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN99007

CLOSING DATE:

10/26/1999

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

11/26/1999

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

10/25/2029

ABN99007_200207_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ABN99007_200208_3.ZIP

OTHER RELATED INFORMATION

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: LEHMAN BROTHERS INC./ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/FITCH RATINGS

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

07/19/2002 - 08:21 (C912-C926) 2002 LASALLE BANK N.A.

PAGE 1 OF 11

08/20/2002 - 08:24 (C912-C926) 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:									0708/2526/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0708/2526/2002
WAC:						6.~~759420~~754110%				SERIES 1999-7																										PRIOR PAYMENT:							0607/25/2002
																																				NEXT PAYMENT:								0809/2625/2002
WAMM:						~~139~~138
																																				RECORD DATE:									0607/2831/2002
										REMIC II
										ABN AMRO ACCT: 67-8366-90-7
									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)
	A1						10,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BLC5													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A2						41,700,000.00					2827,~~047~~608,~~078~~508.57					438,570.00			0.00			0.00				27,~~608~~169,~~508~~938.57				~~151~~149,~~921~~546.6809				0.00				6.50000000%
	00077BLD3													~~672~~662.~~591812230~~074546043			10.517266187			0.000000000			0.000000000				~~662~~651.~~074546043~~557279856					3.~~643205755~~586237170			0.000000000						FIXED
	A3						29,601,000.00					43,~~418~~131,~~943~~479.6798					12,~~287~~349,~~463~~100.6924			0.00			0.00				3782,~~131,479~~379.9874				2316,~~935~~962.9418				0.00				6.50000000%
	00077BLE1													~~149~~105.~~283594135~~789668592			4379.~~493925543~~358813554			0.000000000			0.000000000				~~105~~26.~~789668592~~430855039					0.~~808619303~~573027263			0.000000000						FIXED
	A4						15,400,000.00					15,400,000.00					0.00			0.00			0.00				15,400,000.00				83,416.67				0.00				6.50000000%
	00077BLF8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666883			0.000000000						FIXED
	A5						24,875,000.00					21,~~949~~845,~~459~~773.4436					~~103~~102,~~686~~483.0841			0.00			0.00				21,~~845~~743,~~773~~289.3695				118,~~892~~331.9127				0.00				6.50000000%
	00077BLG6													~~882~~878.~~390329246~~222044623			4.~~168284623~~119936080			0.000000000			0.000000000				~~878~~874.~~222044623~~102108543					4.~~779614472~~757035980			0.000000000						FIXED
	AP						2,086,885.00					1,~~436~~407,~~907~~221.6578					2917,~~685~~797.8793			0.00			0.00				1,~~407~~389,~~221~~423.7885				0.00				0.00				N/A
	00077BLH4													~~688~~674.~~541845861~~316878985			148.~~224966876~~528467069			0.000000000			0.000000000				~~674~~665.~~316878985~~788411915					0.000000000			0.000000000
	AX						3,563,995.00				N	1,~~543~~452,~~809~~685.6000					0.00			0.00			0.00				1,~~452~~317,~~685~~052.0062				87,~~362~~868.3071				0.00				6.50000000%
	00077BLJ0													~~433~~407.~~168284467~~600179013			0.000000000			0.000000000			0.000000000				~~407~~369.~~600179013~~543902278					2.~~346327646~~207834186			0.000000000						FIXED
	M						1,327,000.00					1,~~170~~165,~~931~~400.9159					5,~~531~~467.3216			0.00			0.00				1,~~165~~159,~~400~~933.5943				6,~~342~~312.5559				0.00				6.50000000%
	00077BLK7													~~882~~878.~~390286360~~221996986			4.~~168289375~~119939714			0.000000000			0.000000000				~~878~~874.~~221996986~~102057272					4.~~779615674~~757038433			0.000000000						FIXED
	B1						380,000.00					~~335~~333,~~308~~724.3540					1,~~583~~565.9558			0.00			0.00				~~333~~332,~~724~~158.4082				1,~~816~~807.2567				0.00				6.50000000%
	00077BLM3													~~882~~878.~~390394737~~222105263			4.~~168289474~~119947368			0.000000000			0.000000000				~~878~~874.~~222105263~~102157895					4.~~779605263~~757026316			0.000000000						FIXED
	B2						380,000.00					~~335~~333,~~308~~724.3540					1,~~583~~565.9558			0.00			0.00				~~333~~332,~~724~~158.4082				1,~~816~~807.2567				0.00				6.50000000%
	00077BLN1													~~882~~878.~~390394737~~222105263			4.~~168289474~~119947368			0.000000000			0.000000000				~~878~~874.~~222105263~~102157895					4.~~779605263~~757026316			0.000000000						FIXED
	B3						380,000.00					~~335~~333,~~308~~724.3540					1,~~583~~565.9558			0.00			0.00				~~333~~332,~~724~~158.4082				1,~~816~~807.2567				0.00				6.50000000%
	00077BLP6													~~882~~878.~~390394737~~222105263			4.~~168289474~~119947368			0.000000000			0.000000000				~~878~~874.~~222105263~~102157895					4.~~779605263~~757026316			0.000000000						FIXED
	B4						189,500.00					~~167~~166,~~212~~423.9506					~~789~~780.8973			0.00			0.00				~~166~~165,~~423~~642.0633				~~905~~901.7446				0.00				6.50000000%
	00077BLQ4													~~882~~878.~~390237467~~221952507			4.~~168284960~~119947230			0.000000000			0.000000000				~~878~~874.~~221952507~~102005277					4.~~779630607~~757044855			0.000000000						FIXED
	B5						190,104.00					~~167~~166,~~745~~953.9453					~~792~~783.4122			0.00			0.00				166,~~953~~170.5331				~~908~~904.6233				0.00				6.50000000%
	00077BLR2													~~882~~878.~~390375794~~222078441			4.~~168297353~~119955393			0.000000000			0.000000000				~~878~~874.~~222078441~~102123048					4.~~779594327~~757027732			0.000000000						FIXED
	R2						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				6.50000000%
	00077BLL5													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
		TOTAL			126,509,589.00								7371,~~764~~892,~~205~~934.1807				12,~~871~~919,~~271~~679.1143			0.00			0.00				7168,~~892~~973,~~934~~254.0764				~~400~~389,~~135~~666.1631				0.00
																										TOTAL P&I PAYMENT				23,~~271~~309,~~406~~345.2774
	REG						126,509,589.00					7371,~~764~~892,~~205~~933.0696					12,~~871~~919,~~271~~679.1041			0.00			0.00				7168,~~892~~973,~~933~~254.9655				~~400~~389,~~135~~666.1632				0.00				6.~~50942004~~50411042%
	NONE													~~583~~568.~~072047290~~280511606			1423.~~791535684~~078720223			0.000000000			0.000000000				~~568~~545.~~280511606~~201791384					3.~~162884040~~080132685			0.000000000						6.~~504110422~~493179768%
	R1						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			126,509,589.00								7371,~~764~~892,~~205~~933.0696				12,~~871~~919,~~271~~679.1041			0.00			0.00				7168,~~892~~973,~~933~~254.9655				~~400~~389,~~135~~666.1632				0.00
																										TOTAL P&I PAYMENT				23,~~271~~309,~~406~~345.2673
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
07/19/2002 - 08:21 (C912-C926) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 11
08/20/2002 - 08:24 (C912-C926) 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:

0708/2526/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0708/2526/2002

PRIOR PAYMENT:

0607/25/2002

SERIES 1999-7

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8366-90-7

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~381~~382,~~515~~968.1859

CURRENT SERVICING FEES

14,~~152~~187.5655

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~319~~320,~~355~~206.4675

PLUS ADVANCE INTEREST

3220,~~772~~885.5529

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

2917,~~312~~455.5610

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

~~1,214~~790.9814

SCHEDULED PRINCIPAL DISTRIBUTION

~~348~~337,~~668~~661.0285

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

1514,~~367~~977.5469

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(14,~~152~~187.5655)

CURTAILMENTS

~~292~~34,~~032~~990.6569

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

12,~~230~~547,~~570~~026.4387

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

~~400~~390,~~903~~415.5421

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

12,~~522~~582,~~603~~017.0856

LESS TRUSTEE FEE

(~~768~~748.3888)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

12,~~871~~919,~~271~~679.1041

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

23,~~272~~310,~~174~~094.6462

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

~~400~~389,~~135~~666.1732

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

7371,~~764~~892,~~205~~934.9686

~~238~~233

SCHEDULED PRINCIPAL DISTRIBUTION

~~348~~337,~~668~~661.0285

UNSCHEDULED PRINCIPAL DISTRIBUTION

12,~~522~~582,~~603~~017.0856

510

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

7168,~~892~~973,~~934~~255.8645

~~233~~223

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

829,~~072~~312.2756

932,~~705~~772.5155

2917,~~312~~455.5610

3220,~~772~~885.5529

829,~~072~~312.2756

932,~~705~~772.5155

2917,~~312~~455.5610

3220,~~772~~885.5529

07/19/2002 - 08:21 (C912-C926) 2002 LASALLE BANK N.A.

PAGE 5 OF 11

08/20/2002 - 08:24 (C912-C926) 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:				0708/2526/2002
																																																																PAYMENT DATE:				0708/2526/2002
																		MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																																PRIOR PAYMENT:					0607/25/2002
																		SERIES 1999-7
																																																																NEXT PAYMENT:						0809/2625/2002
																																																															RECORD DATE:								0607/2831/2002
																		ABN AMRO ACCT: 67-8366-90-7
																		BOND INTEREST RECONCILIATION
																										DEDUCTIONS																ADDITIONS
																																																											REMAINING
											ACCRUAL				PASS							ACCRUED
DEFERRED &
							PRIOR		~~PRIOR~~					PREPAY-					OTHER	DISTRIBUTABLE							INTEREST				CURRENT PERIOD		OUTSTANDING
																																																																			CREDIT SUPPORT
																THRU								CERTIFICATE						ALLOCABLE					ACCRETION			INTEREST	INT. SHORT-		~~INT. SHORT-~~						MENT				INTEREST		CERTIFICATE			PAYMENT		(SHORTFALL)/				INTEREST
				CLASS				METHOD DAYS									RATE						INTEREST						PPIS					INTEREST			~~LOSSES~~LOSS/EXP		~~FALLS DUE~~		FALLS DUE (3)					PENALTIES				PROCEEDS (1)
INTEREST (2)
					AMOUNT				RECOVERY				SHORTFALLS				ORIGINAL								CURRENT(34)
			A1							30/360		30	N/A							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%						3.4861%
			A2							30/360		30	6.500000000%							~~151~~149,~~921~~546.6809								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				~~151~~149,~~921~~546.6809			~~151~~149,~~921~~546.6809		0.00			0.00						2.25%						3.4861%
			A3							30/360		30	6.500000000%							2316,~~935~~962.9418								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				2316,~~935~~962.9418			2316,~~935~~962.9418		0.00			0.00						2.25%						3.4861%
			A4							30/360		30	6.500000000%							83,416.67								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				83,416.67			83,416.67		0.00			0.00						2.25%						3.4861%
			A5							30/360		30	6.500000000%							118,~~892~~331.9127								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				118,~~892~~331.9127			118,~~892~~331.9127		0.00			0.00						2.25%						3.4861%
			AP									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		0.00			0.00						2.25%						3.4861%
			AX							30/360		30	6.500000000%							87,~~362~~868.3071								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				87,~~362~~868.3071			87,~~362~~868.3071		0.00			0.00						NA						NA
			M							30/360		30	6.500000000%							6,~~342~~312.5559								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				6,~~342~~312.5559			6,~~342~~312.5559		0.00			0.00						1.20%						1.8693%
			B1							30/360		30	6.500000000%							1,~~816~~807.2567								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				1,~~816~~807.2567			1,~~816~~807.2567		0.00			0.00						0.90%						1.3944%
			B2							30/360		30	6.500000000%							1,~~816~~807.2567								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				1,~~816~~807.2567			1,~~816~~807.2567		0.00			0.00						0.60%						0.9396%
			B3							30/360		30	6.500000000%							1,~~816~~807.2567								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				1,~~816~~807.2567			1,~~816~~807.2567		0.00			0.00						0.30%						0.4648%
			B4							30/360		30	6.500000000%							~~905~~901.7446								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				~~905~~901.7446			~~905~~901.7446		0.00			0.00						0.15%						0.2324%
			B5							30/360		30	6.500000000%							~~908~~904.6233								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				~~908~~904.6233			~~908~~904.6233		0.00			0.00						0.00%						0.00%
																					400,135.16						0.00					0.00				0.00					0.00				0.00				0.00			400,135.16		400,135.16			0.00				0.00
																					389,666.31						0.00					0.00				0.00			0.00						0.00				0.00			389,666.31		389,666.31			0.00				0.00
	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.	~~(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.~~
	(2) ACCRUED - DEDUCTIONS + ADDITIONS 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).
	(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
	(4) 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
	07/19/2002 - 08:21 (C912-C926) 2002 LASALLE BANK N.A.
	08/20/2002 - 08:24 (C912-C926) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

0708/2526/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0708/2526/2002

PRIOR PAYMENT:

0607/25/2002

SERIES 1999-7

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8366-90-7

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

1,876,409.00

0.00

1,876,409.00

1,265,096.00

0.00

1,265,096.00

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

510

AGGREGATE PAYOFF AMOUNTS:

12,~~230~~547,~~570~~026.4387

NUMBER OF CURTAILMENTS:

5655

AGGREGATE CURTAILMENT AMOUNTS:

~~290~~34,~~579~~868.6635

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

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

07/19/2002 - 08:21 (C912-C926) 2002 LASALLE BANK N.A.

PAGE 7 OF 11

08/20/2002 - 08:24 (C912-C926) 2002 LASALLE BANK N.A.

PAGE 7 OF 11

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0708/2526/2002
												ABN AMRO MORTGAGE GROUP INC., AS SERVICER																															PAYMENT DATE:					0708/2526/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0607/25/2002
												SERIES 1999-7
																																											NEXT PAYMENT:						0809/2625/2002
																																											RECORD DATE:							0607/2831/2002
												ABN AMRO ACCT: 67-8366-90-7
												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
					8/26/02		0		0						1	295,036				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.45%				0.43%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/02		2		540,293						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.86%				0.75%			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%
					6/25/02		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%
					5/28/02		1		361,162						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.40%				0.47%			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		2		569,052						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.75%				0.67%			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		0		0						1	284,480				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.36%				0.32%			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						1	285,670				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.35%				0.31%			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		1		286,853						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.34%				0.30%			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%
					11/26/01		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%
					10/25/01		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%
					9/25/01		0		0						0	0				1		309,172			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.32%			0.30%	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						1	310,411				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.32%				0.30%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/01		1		311,643						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.31%				0.29%			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%
					6/25/01		1		302,164						0	0				1		312,868			0	0				0	0		0			0			0	0					0		0
						0.31%				0.28%			0.00%				0.00%			0.31%			0.29%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/25/01		0		0						0	0				1		314,085			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.30%			0.28%	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
				07/19/2002 - 08:21 (C912-C926) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 11
				08/20/2002 - 08:24 (C912-C926) 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:				0708/2526/2002
																																										PAYMENT DATE:				0708/2526/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					0607/25/2002
											SERIES 1999-7
																																										NEXT PAYMENT:						0809/2625/2002
																																										RECORD DATE:							0607/2831/2002
											ABN AMRO ACCT: 67-8366-90-7
											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
				8/26/02		223			68,973,255				10		2,547,027				0	0			0	0			0			0			0		0					138		142		6.75%					6.50%
					63.71%					54.52%		4.29%				3.54%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/02		233			71,892,935				5		1,230,570				0	0			0	0			0			0			0		0					139		143		6.76%					6.51%
					66.57%					56.83%		2.10%				1.67%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		238			73,764,206				9		3,208,660				0	0			0	0			0			0			0		0					140		144		6.77%					6.52%
					68.00%					58.31%		3.64%				4.15%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		247			77,370,806				6		2,054,268				0	0			0	0			0			0			0		0					141		145		6.77%					6.52%
					70.57%					61.16%		2.37%				2.57%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/02		253			79,884,695				13		4,591,504				0	0			0	0			0			0			0		0					142		146		6.78%					6.53%
					72.29%					63.15%		4.89%				5.41%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				3/25/02		266			84,899,474				11		3,683,792				0	0			0	0			0			0			0		0					143		147		6.79%					6.54%
					76.00%					67.11%		3.97%				4.13%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				2/25/02		277			89,146,265				9		3,156,508				0	0			0	0			0			0			0		0					145		148		6.80%					6.55%
					79.14%					70.47%		3.15%				3.40%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				1/25/02		286			92,747,252				6		1,975,212				0	0			0	0			0			0			0		0					146		149		6.80%					6.55%
					81.71%					73.31%		2.05%				2.07%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/01		292			95,197,526				10		3,369,971				0	0			0	0			0			0			0		0					147		150		6.81%					6.56%
					83.43%					75.25%		3.31%				3.40%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/26/01		302			99,060,671				8		2,348,579				0	0			0	0			0			0			0		0					148		151		6.82%					6.57%
					86.29%					78.30%		2.58%				2.30%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/01		310			101,921,538				2		515,431				0	0			0	0			0			0			0		0					149		152		6.82%					6.57%
					88.57%					80.56%		0.64%				0.50%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/01		312			103,222,477				3		1,054,689				0	0			0	0			0			0			0		0					151		153		6.82%					6.57%
					89.14%					81.59%		0.95%				1.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/27/01		315			105,068,072				8		2,179,632				0	0			0	0			0			0			0		0					152		154		6.82%					6.57%
					90.00%					83.05%		2.48%				2.02%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/01		323			107,752,937				2		706,081				0	0			0	0			0			0			0		0					153		155		6.83%					6.58%
					92.29%					85.17%		0.62%				0.65%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/01		325			108,961,454				3		1,067,428				0	0			0	0			0			0			0		0					154		156		6.82%					6.57%
					92.86%					86.13%		0.91%				0.97%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/25/01		328			110,521,626				1		279,126				0	0			0	0			0			0			0		0					155		157		6.82%					6.57%
					93.71%					87.36%		0.30%				0.25%						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
			07/19/2002 - 08:21 (C912-C926) 2002 LASALLE BANK N.A.
			08/20/2002 - 08:24 (C912-C926) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0708/2526/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

0708/2526/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0607/25/2002

SERIES 1999-7

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8366-90-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

07/19/2002 - 08:21 (C912-C926) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

08/20/2002 - 08:24 (C912-C926) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0708/2526/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

0708/2526/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0607/25/2002

SERIES 1999-7

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8366-90-7

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..

07/19/2002 - 08:21 (C912-C926) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

08/20/2002 - 08:24 (C912-C926) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 1999-7