8-K 1 abn00004_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: December 21, 2000
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of December 1, 2000 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2000-4)

Delaware (State or other jurisdiction of organization)
333-85443-06 (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 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
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: 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 2000-4

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8685-70-2

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

STEFANIE EDWARDS 312-904-8975

SOPHIE DOORBAR 714-238-6735

STEFANIE.EDWARDS@ABNAMRO.COM

SOPHIE.DOORBAR@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN00004

CLOSING DATE:

12/21/2000

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

1/25/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

1/25/2031

ABN00004_200207_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ABN00004_200208_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

MODIFIED LOAN DETAIL

PAGE 9

REALIZED LOSS DETAIL

PAGE 10

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO INC.

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

07/22/2002 - 06:02 (E815-E833) 2002 LASALLE BANK N.A.

PAGE 1 OF 10

08/20/2002 - 06:51 (E815-E833) 2002 LASALLE BANK N.A.

PAGE 1 OF 10

	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:						8.~~054504~~051797%				SERIES 2000-4																										PRIOR PAYMENT:							0607/25/2002
																																				NEXT PAYMENT:								0809/2625/2002
WAMM:						~~336~~335
																																				RECORD DATE:									0607/2831/2002
										REMIC II
										ABN AMRO ACCT: 67-8685-70-2
									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						15,300,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BQT3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-2						75,000,000.00					1612,~~587~~006,~~223~~877.1987					43,~~580~~405,~~345~~388.3215			0.00			0.00				128,~~006~~601,~~877~~489.8772				9468,~~685~~539.4026				0.00				6.85000000%
	00077BQU0													~~221~~160.~~162975867~~091704933			6145.~~071270933~~405175333			0.000000000			0.000000000				~~160~~114.~~091704933~~686529600					10.~~262472000~~913856800			0.000000000						FIXED
	A-3						15,000,000.00					15,000,000.00					0.00			0.00			0.00				15,000,000.00				82,500.00				0.00				6.60000000%
	00077BQV8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.500000000			0.000000000						FIXED
	A-4						11,177,419.00				N	1,~~926~~394,~~258~~347.1811					0.00			0.00			0.00				1998,~~394,347~~882.1168				129,~~440~~005.4216				0.00				7.75000000%
	00077BQW6													~~172~~124.~~334792138~~746787250			0.000000000			0.000000000			0.000000000				~~124~~89.~~746787250~~366130052					10.~~112995764~~805656476			0.000000000						7.750000000%
	A-5						5,787,096.00				N	0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BQX4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						N/A
	A-6						74,700,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BQY2													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-7						44,603,660.00					5,~~716~~701,~~188~~275.4012					1429,~~913~~264.2893			0.00			0.00				5,~~701~~672,~~275~~010.1219				51,~~545~~268.1938				0.00				10.~~82088738~~79092859%
	00077BQZ9													~~128~~127.~~155142426~~820791388			0.~~334351038~~656110508			0.000000000			0.000000000				127.~~820791388~~164680880					1.~~155626915~~149420922			0.000000000						FIXED
	A-8						4,973,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BRA3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-9						3,600,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BRB1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-10						25,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BRC9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-X						2,620,515.00				N	~~302~~282,~~780~~978.0443					0.00			0.00			0.00				~~282~~259,~~978~~728.4358				1,~~955~~827.4557				0.00				7.75000000%
	00077BRD7													~~115~~107.~~542189226~~985808133			0.000000000			0.000000000			0.000000000				~~107~~99.~~985808133~~113563555					0.~~746208283~~697408715			0.000000000						7.750000000%
	M						5,123,000.00					5,~~061~~058,~~681~~065.1420					3,~~615~~720.9474			0.00			0.00				5,~~058~~054,~~065~~344.2046				30,~~580~~559.9914				0.00				7.25000000%
	00077BRE5													~~988~~987.~~030673434~~324848721			0.~~705824712~~726281476			0.000000000			0.000000000				~~987~~986.~~324848721~~598567246					5.~~969351942~~965086863			0.000000000						FIXED
	B-X						426,193.00				N	~~421~~420,~~092~~791.3048					0.00			0.00			0.00				420,~~791~~481.4894				2,~~719~~717.5561				0.00				7.75000000%
	00077BRF2													~~988~~987.~~031947967~~326117510			0.000000000			0.000000000			0.000000000				~~987~~986.~~326117510~~599826839					6.~~381029252~~376477324			0.000000000						7.750000000%
	B-1						2,966,000.00					2,~~930~~928,~~498~~405.9749					2,~~093~~154.4815			0.00			0.00				2,~~928~~926,~~405~~251.4934				18,~~315~~302.6253				0.00				7.50000000%
	00077BRG0													~~988~~987.~~030670937~~324844909			0.~~705826028~~726281187			0.000000000			0.000000000				~~987~~986.~~324844909~~598563722					6.~~175192178~~170778827			0.000000000						FIXED
	B-2						1,348,000.00					1,~~331~~330,~~865~~913.3691					~~951~~979.4503			0.00			0.00				1,~~330~~329,~~913~~934.9188				8,~~601~~595.6349				0.00				7.75000000%
	00077BRH8													~~988~~987.~~030682493~~324859050			0.~~705823442~~726283383			0.000000000			0.000000000				~~987~~986.~~324859050~~598575668					6.~~381031157~~376476261			0.000000000						FIXED
	B-3						808,000.00					~~798~~797,~~328~~758.7746					~~570~~586.3184			0.00			0.00				797,~~758~~171.4662				5,~~155~~152.8719				0.00				7.75000000%
	00077BRK1													~~988~~987.~~030655941~~324826733			0.~~705829208~~726287129			0.000000000			0.000000000				~~987~~986.~~324826733~~598539604					6.~~381027228~~376472772			0.000000000						FIXED
	B-4						539,000.00					532,~~548~~168.5410					~~380~~391.4447			0.00			0.00				~~532~~531,~~168~~776.1063				3,~~439~~436.3892				0.00				7.75000000%
	00077BRL9													~~988~~987.~~030686456~~324860853			0.~~705825603~~726289425			0.000000000			0.000000000				~~987~~986.~~324860853~~598571429					6.~~381038961~~376474954			0.000000000						FIXED
	B-5						676,114.00					~~668~~667,~~021~~544.3614					~~477~~491.2205			0.00			0.00				667,~~544~~053.1409				4,~~314~~311.3022				0.00				7.75000000%
	00077BRM7													~~988~~987.~~030657552~~324829836			0.~~705827715~~726282846			0.000000000			0.000000000				~~987~~986.~~324829836~~598546991					6.~~381024502~~376469057			0.000000000						FIXED
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BRJ4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	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			269,636,874.00								4844,~~626~~023,~~355~~008.7329				43,~~603~~442,~~347~~976.4436			0.00			0.00				4440,~~023~~580,~~008~~031.2993				~~316~~286,~~253~~215.8047				0.00
																										TOTAL P&I PAYMENT				43,~~919~~729,~~601~~191.2483
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
07/22/2002 - 06:02 (E815-E833) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 10
08/20/2002 - 06:51 (E815-E833) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 10

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 2000-4

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8685-70-2

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~284~~255,~~065~~464.7690

CURRENT SERVICING FEES

87,~~836~~954.0833

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

3027,~~092~~996.8625

PLUS ADVANCE INTEREST

4138,~~024~~704.1492

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

4,~~724~~446.7891

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

1,~~294~~217.4113

SCHEDULED PRINCIPAL DISTRIBUTION

3432,~~817~~443.6416

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

109,~~130~~171.4946

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(87,~~836~~954.0833)

CURTAILMENTS

43,~~441~~613.7381

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

43,~~564~~406,~~088~~919.0638

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

~~316~~286,~~659~~582.0434

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

43,~~568~~410,~~529~~533.7919

LESS TRUSTEE FEE

(~~405~~366.2286)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

43,~~603~~442,~~347~~976.4335

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

43,~~920~~729,~~006~~558.4769

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

~~316~~286,~~253~~215.8248

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

4844,~~626~~023,~~356~~008.0360

~~131~~119

SCHEDULED PRINCIPAL DISTRIBUTION

3432,~~817~~443.6416

UNSCHEDULED PRINCIPAL DISTRIBUTION

43,~~568~~410,~~529~~533.7919

1211

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

4440,~~023~~580,~~008~~032.6025

~~119~~108

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

56,~~453~~341.2188

5056,~~008~~498.2141

4,~~724~~446.7891

4138,~~024~~704.1492

3,~~836~~593.1149

3430,~~533~~513.9401

67,~~341~~195.8830

5664,~~498~~690.4132

07/22/2002 - 06:02 (E815-E833) 2002 LASALLE BANK N.A.

PAGE 4 OF 10

08/20/2002 - 06:51 (E815-E833) 2002 LASALLE BANK N.A.

PAGE 4 OF 10

	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 2000-4
																																																																NEXT PAYMENT:						0809/2625/2002
																																																															RECORD DATE:								0607/2831/2002
																		ABN AMRO ACCT: 67-8685-70-2
																		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)
			A-1							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						4.25%						2527.7086%
			A-2							30/360		30	6.850000000%							9468,~~685~~539.4026								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				9468,~~685~~539.4026			9468,~~685~~539.4026		0.00			0.00						4.25%						2527.7086%
			A-3							30/360		30	6.600000000%							82,500.00								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				82,500.00			82,500.00		0.00			0.00						4.25%						2527.7086%
			A-4							30/360		30	7.750000000%							129,~~440~~005.4216								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				129,~~440~~005.4216			129,~~440~~005.4216		0.00			0.00						4.25%						2527.7086%
			A-5							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						4.25%						2527.7086%
			A-6							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						4.25%						2527.7086%
			A-7							30/360		30	10.~~820887385~~790928591%							51,~~545~~268.1938								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				51,~~545~~268.1938			51,~~545~~268.1938		0.00			0.00						4.25%						2527.7086%
			A-8							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						4.25%						2527.7086%
			A-9							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						4.25%						2527.7086%
			A-10							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						4.25%						2527.7086%
			A-X							30/360		30	7.750000000%							1,~~955~~827.4557								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				1,~~955~~827.4557			1,~~955~~827.4557		0.00			0.00						4.25%						2527.7086%
			M							30/360		30	7.250000000%							30,~~580~~559.9914								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				30,~~580~~559.9914			30,~~580~~559.9914		0.00			0.00						2.35%						1415.2141%
			B-X							30/360		30	7.750000000%							2,~~719~~717.5561								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				2,~~719~~717.5561			2,~~719~~717.5561		0.00			0.00						2.35%						1415.2141%
			B-1							30/360		30	7.500000000%							18,~~315~~302.6253								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				18,~~315~~302.6253			18,~~315~~302.6253		0.00			0.00						1.25%						78.5620%
			B-2							30/360		30	7.750000000%							8,~~601~~595.6349								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				8,~~601~~595.6349			8,~~601~~595.6349		0.00			0.00						0.75%						4.5492%
			B-3							30/360		30	7.750000000%							5,~~155~~152.8719								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				5,~~155~~152.8719			5,~~155~~152.8719		0.00			0.00						0.45%						2.7395%
			B-4							30/360		30	7.750000000%							3,~~439~~436.3892								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				3,~~439~~436.3892			3,~~439~~436.3892		0.00			0.00						0.25%						1.5264%
			B-5							30/360		30	7.750000000%							4,~~314~~311.3022								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				4,~~314~~311.3022			4,~~314~~311.3022		0.00			0.00						0.00%						0.00%
																					316,253.80						0.00					0.00				0.00					0.00				0.00				0.00			316,253.80		316,253.80			0.00				0.00
																					286,215.47						0.00					0.00				0.00			0.00						0.00				0.00			286,215.47		286,215.47			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 5 OF 10
	07/22/2002 - 06:02 (E815-E833) 2002 LASALLE BANK N.A.
	08/20/2002 - 06:51 (E815-E833) 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 2000-4

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8685-70-2

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

2,729,092.00

0.00

2,729,092.00

2,696,368.00

0.00

2,696,368.00

104,454.00

0.00

104,454.00

TOTAL

NUMBER OF PAYOFFS:

1211

AGGREGATE PAYOFF AMOUNTS:

43,~~564~~406,~~088~~919.0638

NUMBER OF CURTAILMENTS:

108

AGGREGATE CURTAILMENT AMOUNTS:

43,~~416~~600.7717

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0275,187.0049

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

07/22/2002 - 06:02 (E815-E833) 2002 LASALLE BANK N.A.

PAGE 6 OF 10

08/20/2002 - 06:51 (E815-E833) 2002 LASALLE BANK N.A.

PAGE 6 OF 10

		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 2000-4
																																											NEXT PAYMENT:						0809/2625/2002
																																											RECORD DATE:							0607/2831/2002
												ABN AMRO ACCT: 67-8685-70-2
												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
					8/26/02		2		642,002						2	628,565				0		0			1	275,187				0	0		0			0			0	0					0		0
						1.85%				1.58%			1.85%				1.55%			0.00%			0.00%	0.93%			0.68%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/02		0		0						1	296,110				1		275,382			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.84%				0.67%			0.84%			0.63%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		2		629,436						0	0				1		275,575			0	0				0	0		0			0			0	0					0		0
						1.53%				1.29%			0.00%				0.00%			0.76%			0.57%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/28/02		2		628,962						2	278,163				0		0			0	0				0	0		0			0			0	0					0		0
						1.37%				1.18%			1.37%				0.52%			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		5		1,241,338						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						2.98%				2.00%			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		1		276,147						1	312,025				0		0			0	0				0	0		0			0			0	0					0		0
						0.54%				0.41%			0.54%				0.46%			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		3		1,184,584						1	297,134				0		0			1	312,253				0	0		0			0			0	0					0		0
						1.42%				1.49%			0.47%				0.37%			0.00%			0.00%	0.47%			0.39%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/25/02		2		683,693						1	276,522				0		0			1	312,480				0	0		0			0			0	0					0		0
						0.81%				0.74%			0.40%				0.30%			0.00%			0.00%	0.40%			0.34%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					12/26/01		2		574,241						1	334,649				0		0			1	312,705				0	0		0			0			0	0					0		0
						0.68%				0.52%			0.34%				0.30%			0.00%			0.00%	0.34%			0.28%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/26/01		1		276,891						1	334,862				1		312,929			0	0				0	0		0			0			0	0					0		0
						0.29%				0.21%			0.29%				0.25%			0.29%			0.24%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/01		2		641,585						1	335,074				1		313,151			0	0				0	0		0			0			0	0					0		0
						0.50%				0.43%			0.25%				0.22%			0.25%			0.21%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/01		2		918,784						1	335,284				1		313,372			0	0				0	0		0			0			0	0					0		0
						0.46%				0.56%			0.23%				0.21%			0.23%			0.19%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/27/01		3		1,009,467						0	0				1		313,591			0	0				0	0		0			0			0	0					0		0
						0.65%				0.58%			0.00%				0.00%			0.22%			0.18%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/01		0		0						1	277,100				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.20%				0.15%			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		277,281						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%
					5/25/01		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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				07/22/2002 - 06:02 (E815-E833) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 10
				08/20/2002 - 06:51 (E815-E833) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 10

	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 2000-4
																																										NEXT PAYMENT:						0809/2625/2002
																																										RECORD DATE:							0607/2831/2002
											ABN AMRO ACCT: 67-8685-70-2
											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
				8/26/02		108			40,580,032				11		3,406,919				0	0			0	0			0			0			0		0					335		339		8.05%					7.80%
					15.41%					15.05%		9.24%				7.74%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/02		119			44,023,009				12		4,564,088				0	0			0	0			0			0			0		0					336		340		8.05%					7.80%
					16.98%					16.33%		9.16%				9.39%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		131			48,626,356				15		4,699,532				0	0			0	0			0			0			0		0					337		341		8.07%					7.82%
					18.69%					18.03%		10.27%				8.81%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		146			53,370,970				22		8,647,797				0	0			0	0			0			0			0		0					338		342		8.09%					7.84%
					20.83%					19.79%		13.10%				13.93%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/02		168			62,062,428				16		5,587,763				0	0			0	0			0			0			0		0					340		343		8.09%					7.84%
					23.97%					23.02%		8.70%				8.25%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				3/25/02		184			67,708,376				28		11,127,101				0	0			0	0			0			0			0		0					341		344		8.10%					7.85%
					26.25%					25.11%		13.21%				14.03%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				2/25/02		212			79,295,845				35		13,468,302				0	0			0	0			0			0			0		0					342		345		8.11%					7.86%
					30.24%					29.41%		14.17%				14.51%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				1/25/02		247			92,838,927				47		17,826,204				0	0			0	0			0			0			0		0					344		346		8.11%					7.86%
					35.24%					34.43%		15.99%				16.10%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/01		294			110,749,573				56		20,664,371				0	0			0	0			0			0			0		0					344		347		8.10%					7.85%
					41.94%					41.07%		16.00%				15.71%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/26/01		350			131,508,249				48		17,338,670				0	0			0	0			0			0			0		0					345		348		8.11%					7.86%
					49.93%					48.77%		12.06%				11.64%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/01		398			148,963,937				35		13,680,014				0	0			0	0			0			0			0		0					346		349		8.11%					7.86%
					56.78%					55.25%		8.08%				8.40%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/01		433			162,774,726				28		10,188,913				0	0			0	0			0			0			0		0					348		350		8.12%					7.87%
					61.77%					60.37%		6.07%				5.89%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/27/01		461			173,113,050				28		9,916,624				0	0			0	0			0			0			0		0					349		351		8.13%					7.88%
					65.76%					64.20%		5.73%				5.41%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/01		489			183,236,753				32		12,444,531				0	0			0	0			0			0			0		0					350		352		8.14%					7.89%
					69.76%					67.96%		6.14%				6.35%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/01		521			195,867,522				41		16,958,296				0	0			0	0			0			0			0		0					351		353		8.15%					7.90%
					74.32%					72.64%		7.30%				7.96%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/25/01		562			213,052,245				39		15,780,773				0	0			0	0			0			0			0		0					352		354		8.16%					7.91%
					80.17%					79.01%		6.49%				6.88%						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 8 OF 10
			07/22/2002 - 06:02 (E815-E833) 2002 LASALLE BANK N.A.
			08/20/2002 - 06:51 (E815-E833) 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 2000-4

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8685-70-2

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

07/22/2002 - 06:02 (E815-E833) 2002 LASALLE BANK N.A.

PAGE 9 OF 10

08/20/2002 - 06:51 (E815-E833) 2002 LASALLE BANK N.A.

PAGE 9 OF 10

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 2000-4

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8685-70-2

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..

07/22/2002 - 06:02 (E815-E833) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

08/20/2002 - 06:51 (E815-E833) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2000-4