8-K 1 abn99002_200209.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: September 25, 2001
(Date of earliest event reported)

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

Delaware (State or other jurisdiction of organization)
333-42127-06 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

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

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

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

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

(c) Exhibits

Exhibit No. Description

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

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

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

By:

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

Date: September 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

09/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

09/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

08/26/2002

SERIES 1999-2

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8119-50-4

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

CARRIE NORMAN (714)238-6706

MEGAN.OLSON@ABNAMRO.COM

CARRIE.NORMAN@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN99002

CLOSING DATE:

3/24/1999

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

4/26/1999

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

4/25/2029

ABN99002_200209_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8-10

REALIZED LOSS DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO INC./ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S 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

09/20/2002 - 13:44 (C323-C344) 2002 LASALLE BANK N.A.

PAGE 1 OF 11





	ABN AMRO

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

										*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																										STATEMENT DATE:								09/25/2002

										*MORTGAGE PASS-THROUGH CERTIFICATES*																										PAYMENT DATE:						09/25/2002

WAC:						6.782168%				*SERIES 1999-2*																										PRIOR PAYMENT:							08/26/2002
																																	NEXT PAYMENT:							10/25/2002
WAMM:						250
																																	RECORD DATE:								08/30/2002
										*REMIC II*
										*ABN AMRO ACCT: 67-8119-50-4*


									ORIGINAL						OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST				INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)							BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)				ADJUSTMENT				RATE

			CUSIP											PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000		NEXT RATE(3)
	IA-1						42,900,000.00				11,839,719.83					1,096,345.54			0.00			0.00				10,743,374.29				60,678.56					0.00				6.15000000%
	00077BFQ1												275.984145221			25.555840093			0.000000000			0.000000000				250.428305128					1.414418648				0.000000000						FIXED

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

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

	IA-4						60,800,000.00				23,093,352.71					1,049,372.52			0.00			0.00				22,043,980.19				123,164.55					0.00				6.40000000%
	00077BFT5												379.824880099			17.259416447			0.000000000			0.000000000				362.565463651					2.025732730				0.000000000						FIXED

	IA-5						33,260,620.00				37,622,872.61					117,520.58			0.00			171,588.00				37,676,940.03				59,401.97					0.00				7.36753858%
	00077BFU2												1131.153676931			3.533324995			0.000000000			5.158893611				1132.779245546					1.785954982				0.000000000						FIXED

	IA-6						5,007,000.00				2,331,589.18					2,344,704.37			0.00			13,115.19				0.00				0.00					0.00				N/A
	00077BFV0												465.665903735			468.285274616			0.000000000			2.619370881				0.000000000					0.000000000				0.000000000						FIXED

	IA-7						1,886,509.00				2,374,309.89					2,387,665.38			0.00			13,355.49				0.00				0.00					0.00				N/A
	00077BFW8												1258.573317169			1265.652790419			0.000000000			7.079473249				0.000000000					0.000000000				0.000000000						FIXED

	IA-8						2,000,000.00				1,244,335.85					76,847.68			0.00			0.00				1,167,488.17				6,999.39					0.00				6.75000000%
	00077BFX6												622.167925000			38.423840000			0.000000000			0.000000000				583.744085000					3.499695000				0.000000000						FIXED

	IM						4,030,000.00				3,868,325.26					4,424.85			0.00			0.00				3,863,900.41				21,759.33					0.00				6.75000000%
	00077BFZ1												959.882198511			1.097977667			0.000000000			0.000000000				958.784220844					5.399337469				0.000000000						FIXED

	IB-1						1,593,000.00				1,529,092.33					1,749.08			0.00			0.00				1,527,343.25				8,601.14					0.00				6.75000000%
	00077BGA5												959.882190835			1.097978657			0.000000000			0.000000000				958.784212178					5.399334589				0.000000000						FIXED

	IB-2						843,000.00				809,180.71					925.59			0.00			0.00				808,255.12				4,551.64					0.00				6.75000000%
	00077BGB3												959.882218268			1.097971530			0.000000000			0.000000000				958.784246738					5.399335706				0.000000000						FIXED

	IB-3						656,000.00				629,682.75					720.27			0.00			0.00				628,962.48				3,541.97					0.00				6.75000000%
	00077BGG2												959.882240854			1.097972561			0.000000000			0.000000000				958.784268293					5.399344512				0.000000000						FIXED

	IB-4						375,000.00				359,955.83					411.74			0.00			0.00				359,544.09				2,024.75					0.00				6.75000000%
	00077BGH0												959.882213333			1.097973333			0.000000000			0.000000000				958.784240000					5.399333333				0.000000000						FIXED

	IB-5						469,701.00				450,858.10					515.72			0.00			0.00				450,342.38				2,536.08					0.00				6.75000000%
	00077BGJ6												959.883202293			1.097975095			0.000000000			0.000000000				958.785227198					5.399349799				0.000000000						FIXED

	IIA-1						101,508,000.00				54,927,831.02					3,326,245.03			0.00			0.00				51,601,585.99				283,612.36					0.00				6.19603632%
	00077BGC1												541.118247035			32.768304272			0.000000000			0.000000000				508.349942763					2.793990227				0.000000000						6.189446909%

	IIM						934,000.00				784,790.13					4,013.76			0.00			0.00				780,776.37				4,052.16					0.00				6.19603632%
	00077BGD9												840.246391863			4.297387580			0.000000000			0.000000000				835.949004283					4.338501071				0.000000000						6.189446909%

	IIB-1						415,000.00				348,702.25					1,783.42			0.00			0.00				346,918.83				1,800.48					0.00				6.19603632%
	00077BGE7												840.246385542			4.297397590			0.000000000			0.000000000				835.948987952					4.338506024				0.000000000						6.189446909%

	IIB-2						259,000.00				217,623.79					1,113.02			0.00			0.00				216,510.77				1,123.67					0.00				6.19603632%
	00077BGF4												840.246293436			4.297374517			0.000000000			0.000000000				835.948918919					4.338494208				0.000000000						6.189446909%

	IIB-3						312,000.00				262,156.89					1,340.78			0.00			0.00				260,816.11				1,353.61					0.00				6.19603632%
	00077BGK3												840.246442308			4.297371795			0.000000000			0.000000000				835.949070513					4.338493590				0.000000000						6.189446909%

	IIB-4						208,000.00				174,771.24					893.86			0.00			0.00				173,877.38				902.41					0.00				6.19603632%
	00077BGL1												840.246346154			4.297403846			0.000000000			0.000000000				835.948942308					4.338509615				0.000000000						6.189446909%

	IIB-5						156,119.00				131,178.63					670.90			0.00			0.00				130,507.73				677.32					0.00				6.19603632%
	00077BGM9												840.247695668			4.297362909			0.000000000			0.000000000				835.950332759					4.338485386				0.000000000						6.189446909%

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



		TOTAL			291,235,049.00							176,622,329.00				10,417,264.09			0.00			198,058.68				166,403,123.59				763,380.22					0.00

																									TOTAL P&I PAYMENT				11,180,644.31


	REG						291,235,050.70				176,622,328.98					10,219,205.41			0.00			0.00				166,403,123.57				961,438.91					0.00				6.53216779%
	NONE												606.459725763			35.089201610			0.000000000			0.000000000				571.370524152					3.301247249				0.000000000						6.527090709%

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



		TOTAL			291,235,050.70							176,622,328.98				10,219,205.41			0.00			0.00				166,403,123.57				961,438.91					0.00

																									TOTAL P&I PAYMENT				11,180,644.32


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
09/20/2002 - 13:44 (C323-C344) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

09/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

09/25/2002

PRIOR PAYMENT:

08/26/2002

SERIES 1999-2

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8119-50-4

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

939,309.75

CURRENT SERVICING FEES

34,674.00

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

410,321.62

PLUS ADVANCE INTEREST

56,803.16

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

17,504.08

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

2,122.31

SCHEDULED PRINCIPAL DISTRIBUTION

427,825.70

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

36,796.32

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(34,674.00)

CURTAILMENTS

119,833.78

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

9,671,545.93

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

963,278.72

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

9,791,379.71

LESS TRUSTEE FEE

(1,839.82)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

10,219,205.41

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

11,182,484.13

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

961,438.91

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

176,622,329.13

555

SCHEDULED PRINCIPAL DISTRIBUTION

427,825.70

UNSCHEDULED PRINCIPAL DISTRIBUTION

9,791,379.71

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

166,403,123.72

525

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

28,115.46

123,154.14

17,504.08

56,803.16

19,404.87

52,933.06

26,214.67

127,024.23

09/20/2002 - 13:44 (C323-C344) 2002 LASALLE BANK N.A.

PAGE 5 OF 11





	ABN AMRO

	LASALLE BANK	N.A.

					*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																																			STATEMENT DATE:					09/25/2002
																																																		PAYMENT DATE:					09/25/2002
															*MORTGAGE PASS-THROUGH CERTIFICATES*
																																																		PRIOR PAYMENT:						08/26/2002
															*SERIES 1999-2*
																																																		NEXT PAYMENT:							10/25/2002
																																		RECORD DATE:									08/30/2002


															*ABN AMRO ACCT: 67-8119-50-4*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																			ADDITIONS
																																		REMAINING
															ACCRUAL						PASS								ACCRUED
DEFERRED &

						PRIOR						PREPAY-			OTHER	DISTRIBUTABLE								INTEREST				CURRENT PERIOD		OUTSTANDING
																																		CREDIT SUPPORT
													THRU							CERTIFICATE								ALLOCABLE					ACCRETION				INTEREST		INT. SHORT-						MENT				INTEREST			CERTIFICATE					PAYMENT		(SHORTFALL)/			INTEREST
			CLASS				METHOD DAYS							RATE					INTEREST								PPIS					INTEREST				LOSS/EXP					FALLS DUE (3)			PENALTIES				PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		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				0.00		0.00			NA	NA
		IA-1							30/360	30	6.150000000%						60,678.56									0.00					0.00				0.00					0.00			0.00			0.00					60,678.56			60,678.56				0.00		0.00			3.52%	5.74%
		IA-2							30/360	30	6.300000000%						166,015.50									0.00					0.00				0.00					0.00			0.00			0.00					166,015.50			166,015.50				0.00		0.00			3.52%	5.74%
		IA-3							30/360	30	6.350000000%						10,583.33									0.00					0.00				0.00					0.00			0.00			0.00					10,583.33			10,583.33				0.00		0.00			3.52%	5.74%
		IA-4							30/360	30	6.400000000%						123,164.55									0.00					0.00				0.00					0.00			0.00			0.00					123,164.55			123,164.55				0.00		0.00			3.52%	5.74%
		IA-5							30/360	30	7.367538582%						230,989.97									0.00					171,588.00				0.00					0.00			0.00			0.00					59,401.97			59,401.97				0.00		0.00			3.52%	5.74%
		IA-6							30/360	30	6.750000000%						13,115.19									0.00					13,115.19				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			3.52%	5.74%
		IA-7							30/360	30	6.750000000%						13,355.49									0.00					13,355.49				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			3.52%	5.74%
		IA-8							30/360	30	6.750000000%						6,999.39									0.00					0.00				0.00					0.00			0.00			0.00					6,999.39			6,999.39				0.00		0.00			3.52%	5.74%
		IM							30/360	30	6.750000000%						21,759.33									0.00					0.00				0.00					0.00			0.00			0.00					21,759.33			21,759.33				0.00		0.00			2.14%	3.42%
		IB-1							30/360	30	6.750000000%						8,601.14									0.00					0.00				0.00					0.00			0.00			0.00					8,601.14			8,601.14				0.00		0.00			1.59%	2.50%
		IB-2							30/360	30	6.750000000%						4,551.64									0.00					0.00				0.00					0.00			0.00			0.00					4,551.64			4,551.64				0.00		0.00			1.30%	2.01%
		IB-3							30/360	30	6.750000000%						3,541.97									0.00					0.00				0.00					0.00			0.00			0.00					3,541.97			3,541.97				0.00		0.00			1.07%	1.63%
		IB-4							30/360	30	6.750000000%						2,024.75									0.00					0.00				0.00					0.00			0.00			0.00					2,024.75			2,024.75				0.00		0.00			0.95%	1.42%
		IB-5							30/360	30	6.750000000%						2,536.08									0.00					0.00				0.00					0.00			0.00			0.00					2,536.08			2,536.08				0.00		0.00			0.78%	1.15%
		IIA-1							30/360	30	6.196036319%						283,612.36									0.00					0.00				0.00					0.00			0.00			0.00					283,612.36			283,612.36				0.00		0.00			3.52%	5.74%
		IIM							30/360	30	6.196036319%						4,052.16									0.00					0.00				0.00					0.00			0.00			0.00					4,052.16			4,052.16				0.00		0.00			2.14%	3.42%
		IIB-1							30/360	30	6.196036319%						1,800.48									0.00					0.00				0.00					0.00			0.00			0.00					1,800.48			1,800.48				0.00		0.00			1.59%	2.50%
		IIB-2							30/360	30	6.196036319%						1,123.67									0.00					0.00				0.00					0.00			0.00			0.00					1,123.67			1,123.67				0.00		0.00			1.30%	2.01%
		IIB-3							30/360	30	6.196036319%						1,353.61									0.00					0.00				0.00					0.00			0.00			0.00					1,353.61			1,353.61				0.00		0.00			1.07%	1.63%
		IIB-4							30/360	30	6.196036319%						902.41									0.00					0.00				0.00					0.00			0.00			0.00					902.41			902.41				0.00		0.00			0.95%	1.42%
		IIB-5							30/360	30	6.196036319%						677.32									0.00					0.00				0.00					0.00			0.00			0.00					677.32			677.32				0.00		0.00			0.78%	1.15%
		R (COMPONENT R-2)							30/360	30	6.750000000%						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			NA	NA
																		961,438.90							0.00					198,058.68					0.00			0.00					0.00				0.00				763,380.22		763,380.22					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.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(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
	09/20/2002 - 13:44 (C323-C344) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																									STATEMENT DATE:				09/25/2002
									*MORTGAGE PASS-THROUGH CERTIFICATES*																										PAYMENT DATE:			09/25/2002
																								PRIOR PAYMENT:					08/26/2002
									*SERIES 1999-2*																										NEXT PAYMENT:					10/25/2002
																								RECORD DATE:							08/30/2002
									*ABN AMRO ACCT: 67-8119-50-4*
									*OTHER RELATED INFORMATION*


							SPECIAL HAZARD COVERAGE							FRAUD LOSS COVERAGE																		BANKRUPTCY LOSS COVERAGE


BEGINNING
BALANCE

CURRENT
REDUCTION

ENDING
BALANCE

BEGINNING
BALANCE

CURRENT
REDUCTION

ENDING
BALANCE

BEGINNING
BALANCE

CURRENT
REDUCTION

ENDING
BALANCE

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


																						GROUP I							GROUP II					TOTAL
								NUMBER OF PAYOFFS:											0									0						0
								AGGREGATE PAYOFF AMOUNTS:													0.00					0.00								0.00
								NUMBER OF CURTAILMENTS:												0											0			0
								AGGREGATE CURTAILMENT AMOUNTS:												0.00							0.00							0.00
								NUMBER OF LOANS IN FORECLOSURE:												0											0			0
								BOOK VALUE OF LOANS IN FORECLOSURE:												0.00											0.00			0.00
								PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.07								0.00						0.07
								CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.00					0.00									0.00
								CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:												0.07				0.00										0.07
								BEGINNING PRINCIPLE BALANCE:										0.00					0.00										0.00
								ENDING PRINCIPLE BALANCE:									0.00						0.00										0.00









			09/20/2002 - 13:44 (C323-C344) 2002 LASALLE BANK N.A.																																					PAGE 7 OF 11





		ABN AMRO

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

																																	STATEMENT DATE:							09/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							09/25/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									08/26/2002
												*SERIES 1999-2*
																																											NEXT PAYMENT:									10/25/2002
																																	RECORD DATE:									08/30/2002

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

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

																				*GROUP 1 AND GROUP 2*

											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					9/25/02		2		493,083						1	551,829				0		0			1	571,443				1	246,148			0			0				0		0					0			0
						0.38%				0.30%			0.19%				0.33%			0.00%			0.00%	0.19%			0.34%	0.19%				0.15%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		2		800,359						0	0				0		0			1	572,057				1	246,453			0			0				0		0					0			0
						0.36%				0.45%			0.00%				0.00%			0.00%			0.00%	0.18%			0.32%	0.18%				0.14%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		4		1,297,745						1	272,076				0		0			1	572,668				1	246,757			0			0				0		0					0			0
						0.71%				0.72%			0.18%				0.15%			0.00%			0.00%	0.18%			0.32%	0.18%				0.14%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		1		272,383						2	511,294				0		0			2	820,333				0	0			0			0				0		0					0			0
						0.17%				0.15%			0.35%				0.28%			0.00%			0.00%	0.35%			0.45%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		4		1,511,816						1	248,715				0		0			1	573,878				1	247,359			0			0				0		0					0			0
						0.69%				0.81%			0.17%				0.13%			0.00%			0.00%	0.17%			0.31%	0.17%				0.13%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		1		447,520						1	248,975				0		0			1	574,477				1	247,657			0			0				0		0					0			0
						0.17%				0.23%			0.17%				0.13%			0.00%			0.00%	0.17%			0.30%	0.17%				0.13%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		3		1,123,778						0	0				1		575,074			0	0				1	247,954			0			0				0		0					0			0
						0.49%				0.57%			0.00%				0.00%			0.16%			0.29%	0.00%			0.00%	0.16%				0.13%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		2		579,572						0	0				1		575,666			0	0				1	248,249			0			0				0		0					0			0
						0.32%				0.29%			0.00%				0.00%			0.16%			0.28%	0.00%			0.00%	0.16%				0.12%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		2		620,870						1	249,746				1		576,255			1	248,542				0	0			0			0				0		0					0			0
						0.31%				0.30%			0.16%				0.12%			0.16%			0.28%	0.16%			0.12%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/26/01		1		274,190						1	250,000				2		970,934			1	248,834				0	0			0			0				0		0					1			394,093
						0.15%				0.13%			0.15%				0.12%			0.30%			0.45%	0.15%			0.12%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.15%				0.18%
					11/26/01		1		279,242						2	646,180				4		1,596,440			1	249,124				0	0			0			0				0		0					0			0
						0.15%				0.13%			0.29%				0.29%			0.58%			0.72%	0.15%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/01		0		0						2	648,254				1		578,002			1	249,412				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.29%				0.28%			0.14%			0.25%	0.14%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/01		2		615,204						1	250,752				2		1,027,118			1	249,698				0	0			0			0				0		0					0			0
						0.28%				0.27%			0.14%				0.11%			0.28%			0.44%	0.14%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/27/01		1		275,535						2	699,975				2		980,517			1	249,983				0	0			0			0				0		0					1			401,368
						0.14%				0.12%			0.28%				0.30%			0.28%			0.42%	0.14%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.14%				0.17%
					7/25/01		2		689,415						1	251,247				3		1,233,145			1	250,227				0	0			0			0				0		0					1			403,160
						0.28%				0.29%			0.14%				0.11%			0.42%			0.52%	0.14%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.14%				0.17%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				09/20/2002 - 13:44 (C323-C344) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 11





		ABN AMRO

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

																																	STATEMENT DATE:							09/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							09/25/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									08/26/2002
												*SERIES 1999-2*
																																											NEXT PAYMENT:									10/25/2002
																																	RECORD DATE:									08/30/2002

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

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

																				*GROUP 1*

											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					9/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					8/26/02		2		800,359						0	0				0		0			1	572,057				1	246,453			0			0				0		0					0			0
						0.56%				0.67%			0.00%				0.00%			0.00%			0.00%	0.28%			0.48%	0.28%				0.21%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		4		1,297,745						1	272,076				0		0			1	572,668				1	246,757			0			0				0		0					0			0
						1.10%				1.06%			0.27%				0.22%			0.00%			0.00%	0.27%			0.47%	0.27%				0.20%			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


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


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


					7/25/01		2		689,415						1	251,247				2		829,984			0	0				0	0			0			0				0		0					0			0
						0.43%				0.44%			0.22%				0.16%			0.43%			0.53%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				09/20/2002 - 13:44 (C323-C344) 2002 LASALLE BANK N.A.																																											PAGE 9 OF 11





		ABN AMRO

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

																																	STATEMENT DATE:							09/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							09/25/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									08/26/2002
												*SERIES 1999-2*
																																											NEXT PAYMENT:									10/25/2002
																																	RECORD DATE:									08/30/2002

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

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

																				*GROUP 2*

											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					9/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					8/26/02		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%
					7/25/02		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%
					6/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


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


					9/25/01		2		615,204						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.79%				0.79%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/27/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					7/25/01		0		0						0	0				1		403,160			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.39%			0.50%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				09/20/2002 - 13:44 (C323-C344) 2002 LASALLE BANK N.A.																																											PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

09/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

09/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

08/26/2002

SERIES 1999-2

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8119-50-4

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

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

09/20/2002 - 13:44 (C323-C344) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

ABN AMRO MORTGAGE CORP SERIES 1999-2 8-K