8-K 1 abn99002_200210.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 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
October 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: October 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

10/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

10/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

09/25/2002

SERIES 1999-2

NEXT PAYMENT:

11/25/2002

RECORD DATE:

09/30/2002

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_200210_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8-10

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 11-13

REALIZED LOSS DETAIL

PAGE 14

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

10/22/2002 - 07:40 (C323-C344) 2002 LASALLE BANK N.A.

PAGE 1 OF 14





	ABN AMRO

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

										*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																										STATEMENT DATE:								10/25/2002

										*MORTGAGE PASS-THROUGH CERTIFICATES*																										PAYMENT DATE:						10/25/2002

WAC:						6.777091%				*SERIES 1999-2*																										PRIOR PAYMENT:							09/25/2002
																																	NEXT PAYMENT:							11/25/2002
WAMM:						247
																																	RECORD DATE:								09/30/2002
										*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				10,743,374.29					1,089,036.36			0.00			0.00				9,654,337.93				55,059.79					0.00				6.15000000%
	00077BFQ1												250.428305128			25.385462937			0.000000000			0.000000000				225.042842191					1.283444988				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				22,043,980.19					7,803,361.58			0.00			0.00				14,240,618.61				117,567.89					0.00				6.40000000%
	00077BFT5												362.565463651			128.344762829			0.000000000			0.000000000				234.220700822					1.933682401				0.000000000						FIXED

	IA-5						33,260,620.00				37,676,940.03					139,848.11			0.00			172,413.92				37,709,505.84				57,930.76					0.00				7.33641354%
	00077BFU2												1132.779245546			4.204615248			0.000000000			5.183725379				1133.758355677					1.741722193				0.000000000						FIXED

	IA-6						5,007,000.00				0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BFV0												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-7						1,886,509.00				0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BFW8												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-8						2,000,000.00				1,167,488.17					100,211.88			0.00			0.00				1,067,276.29				6,567.12					0.00				6.75000000%
	00077BFX6												583.744085000			50.105940000			0.000000000			0.000000000				533.638145000					3.283560000				0.000000000						FIXED

	IM						4,030,000.00				3,863,900.41					4,353.40			0.00			0.00				3,859,547.01				21,734.44					0.00				6.75000000%
	00077BFZ1												958.784220844			1.080248139			0.000000000			0.000000000				957.703972705					5.393161290				0.000000000						FIXED

	IB-1						1,593,000.00				1,527,343.25					1,720.83			0.00			0.00				1,525,622.42				8,591.31					0.00				6.75000000%
	00077BGA5												958.784212178			1.080244821			0.000000000			0.000000000				957.703967357					5.393163842				0.000000000						FIXED

	IB-2						843,000.00				808,255.12					910.65			0.00			0.00				807,344.47				4,546.44					0.00				6.75000000%
	00077BGB3												958.784246738			1.080249110			0.000000000			0.000000000				957.703997628					5.393167260				0.000000000						FIXED

	IB-3						656,000.00				628,962.48					708.64			0.00			0.00				628,253.84				3,537.91					0.00				6.75000000%
	00077BGG2												958.784268293			1.080243902			0.000000000			0.000000000				957.704024390					5.393155488				0.000000000						FIXED

	IB-4						375,000.00				359,544.09					405.09			0.00			0.00				359,139.00				2,022.44					0.00				6.75000000%
	00077BGH0												958.784240000			1.080240000			0.000000000			0.000000000				957.704000000					5.393173333				0.000000000						FIXED

	IB-5						469,701.00				450,342.38					507.39			0.00			0.00				449,834.99				2,533.18					0.00				6.75000000%
	00077BGJ6												958.785227198			1.080240408			0.000000000			0.000000000				957.704986789					5.393175659				0.000000000						FIXED

	IIA-1						101,508,000.00				51,601,585.99					2,772,690.27			0.00			0.00				48,828,895.72				266,154.40					0.00				6.18944691%
	00077BGC1												508.349942763			27.314992611			0.000000000			0.000000000				481.034950152					2.622004177				0.000000000						6.184158611%

	IIM						934,000.00				780,776.37					4,081.71			0.00			0.00				776,694.66				4,027.14					0.00				6.18944691%
	00077BGD9												835.949004283			4.370139186			0.000000000			0.000000000				831.578865096					4.311713062				0.000000000						6.184158611%

	IIB-1						415,000.00				346,918.83					1,813.61			0.00			0.00				345,105.22				1,789.36					0.00				6.18944691%
	00077BGE7												835.948987952			4.370144578			0.000000000			0.000000000				831.578843373					4.311710843				0.000000000						6.184158611%

	IIB-2						259,000.00				216,510.77					1,131.87			0.00			0.00				215,378.90				1,116.73					0.00				6.18944691%
	00077BGF4												835.948918919			4.370154440			0.000000000			0.000000000				831.578764479					4.311698842				0.000000000						6.184158611%

	IIB-3						312,000.00				260,816.11					1,363.48			0.00			0.00				259,452.63				1,345.26					0.00				6.18944691%
	00077BGK3												835.949070513			4.370128205			0.000000000			0.000000000				831.578942308					4.311730769				0.000000000						6.184158611%

	IIB-4						208,000.00				173,877.38					908.99			0.00			0.00				172,968.39				896.84					0.00				6.18944691%
	00077BGL1												835.948942308			4.370144231			0.000000000			0.000000000				831.578798077					4.311730769				0.000000000						6.184158611%

	IIB-5						156,119.00				130,507.73					682.26			0.00			0.00				129,825.47				673.14					0.00				6.18944691%
	00077BGM9												835.950332759			4.370127915			0.000000000			0.000000000				831.580204844					4.311710938				0.000000000						6.184158611%

	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							166,403,123.59				11,923,736.12			0.00			172,413.92				154,651,801.39				732,692.98					0.00

																									TOTAL P&I PAYMENT				12,656,429.10


	REG						291,235,050.70				166,403,123.57					11,751,322.22			0.00			0.00				154,651,801.35				905,106.90					0.00				6.52709071%
	NONE												571.370524152			40.349958536			0.000000000			0.000000000				531.020565616					3.107822695				0.000000000						6.517588979%

	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							166,403,123.57				11,751,322.22			0.00			0.00				154,651,801.35				905,106.90					0.00

																									TOTAL P&I PAYMENT				12,656,429.12


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
10/22/2002 - 07:40 (C323-C344) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 14

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

10/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

10/25/2002

PRIOR PAYMENT:

09/25/2002

SERIES 1999-2

NEXT PAYMENT:

11/25/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-8119-50-4

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

853,064.24

CURRENT SERVICING FEES

31,496.76

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

371,289.99

PLUS ADVANCE INTEREST

83,539.42

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

35,750.60

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

3,170.56

SCHEDULED PRINCIPAL DISTRIBUTION

407,040.59

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

34,667.32

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(31,496.76)

CURTAILMENTS

132,692.90

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

11,211,588.73

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

906,840.27

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

11,344,281.63

LESS TRUSTEE FEE

(1,733.37)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

11,751,322.22

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

12,658,162.49

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

905,106.90

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

166,403,123.72

525

SCHEDULED PRINCIPAL DISTRIBUTION

407,040.59

UNSCHEDULED PRINCIPAL DISTRIBUTION

11,344,281.63

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

154,651,801.50

491

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

26,214.67

127,024.23

35,750.60

83,539.42

17,182.47

55,251.77

44,782.80

155,311.89

10/22/2002 - 07:40 (C323-C344) 2002 LASALLE BANK N.A.

PAGE 5 OF 14





	ABN AMRO

	LASALLE BANK		N.A.

					*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																																	STATEMENT DATE:					10/25/2002
																																																PAYMENT DATE:					10/25/2002
															*MORTGAGE PASS-THROUGH CERTIFICATES*
																																																PRIOR PAYMENT:						09/25/2002
															*SERIES 1999-2*
																																																NEXT PAYMENT:							11/25/2002
																																RECORD DATE:												09/30/2002


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


																					DEDUCTIONS																				ADDITIONS
																																REMAINING
															ACCRUAL					PASS						ACCRUED
DEFERRED &

						PRIOR					INT ACCRUAL			PREPAY-				OTHER			DISTRIBUTABLE						INTEREST				CURRENT PERIOD					OUTSTANDING
																																CREDIT SUPPORT
													THRU						CERTIFICATE						ALLOCABLE					ACCRETION					INTEREST			INT. SHORT-					ON PRIOR			MENT						INTEREST					CERTIFICATE			PAYMENT		(SHORTFALL)/	INTEREST
			CLASS			METHOD DAYS								RATE				INTEREST						PPIS					INTEREST					LOSS/EXP						FALLS DUE			SHORTFALL (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		0.00	NA	NA
		IA-1					30/360		30	6.150000000%							55,059.79						0.00					0.00					0.00						0.00			0.00				0.00				0.00						55,059.79			55,059.79		0.00		0.00	3.52%	6.16%
		IA-2					30/360		30	6.300000000%							166,015.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00						166,015.50			166,015.50		0.00		0.00	3.52%	6.16%
		IA-3					30/360		30	6.350000000%							10,583.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00						10,583.33			10,583.33		0.00		0.00	3.52%	6.16%
		IA-4					30/360		30	6.400000000%							117,567.89						0.00					0.00					0.00						0.00			0.00				0.00				0.00						117,567.89			117,567.89		0.00		0.00	3.52%	6.16%
		IA-5					30/360		30	7.336413535%							230,344.68						0.00					172,413.92					0.00						0.00			0.00				0.00				0.00						57,930.76			57,930.76		0.00		0.00	3.52%	6.16%
		IA-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	3.52%	6.16%
		IA-7					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	3.52%	6.16%
		IA-8					30/360		30	6.750000000%							6,567.12						0.00					0.00					0.00						0.00			0.00				0.00				0.00						6,567.12			6,567.12		0.00		0.00	3.52%	6.16%
		IM					30/360		30	6.750000000%							21,734.44						0.00					0.00					0.00						0.00			0.00				0.00				0.00						21,734.44			21,734.44		0.00		0.00	2.14%	3.67%
		IB-1					30/360		30	6.750000000%							8,591.31						0.00					0.00					0.00						0.00			0.00				0.00				0.00						8,591.31			8,591.31		0.00		0.00	1.59%	2.68%
		IB-2					30/360		30	6.750000000%							4,546.44						0.00					0.00					0.00						0.00			0.00				0.00				0.00						4,546.44			4,546.44		0.00		0.00	1.30%	2.16%
		IB-3					30/360		30	6.750000000%							3,537.91						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,537.91			3,537.91		0.00		0.00	1.07%	1.75%
		IB-4					30/360		30	6.750000000%							2,022.44						0.00					0.00					0.00						0.00			0.00				0.00				0.00						2,022.44			2,022.44		0.00		0.00	0.95%	1.52%
		IB-5					30/360		30	6.750000000%							2,533.18						0.00					0.00					0.00						0.00			0.00				0.00				0.00						2,533.18			2,533.18		0.00		0.00	0.78%	1.23%
		IIA-1					30/360		30	6.189446909%							266,154.40						0.00					0.00					0.00						0.00			0.00				0.00				0.00						266,154.40			266,154.40		0.00		0.00	3.52%	6.16%
		IIM					30/360		30	6.189446909%							4,027.14						0.00					0.00					0.00						0.00			0.00				0.00				0.00						4,027.14			4,027.14		0.00		0.00	2.14%	3.67%
		IIB-1					30/360		30	6.189446909%							1,789.36						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,789.36			1,789.36		0.00		0.00	1.59%	2.68%
		IIB-2					30/360		30	6.189446909%							1,116.73						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,116.73			1,116.73		0.00		0.00	1.30%	2.16%
		IIB-3					30/360		30	6.189446909%							1,345.26						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,345.26			1,345.26		0.00		0.00	1.07%	1.75%
		IIB-4					30/360		30	6.189446909%							896.84						0.00					0.00					0.00						0.00			0.00				0.00				0.00						896.84			896.84		0.00		0.00	0.95%	1.52%
		IIB-5					30/360		30	6.189446909%							673.14						0.00					0.00					0.00						0.00			0.00				0.00				0.00						673.14			673.14		0.00		0.00	0.78%	1.23%
		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		0.00	NA	NA
																905,106.90						0.00					172,413.92						0.00				0.00					0.00			0.00						0.00					732,692.98		732,692.98			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) 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 14
	10/22/2002 - 07:40 (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:				10/25/2002
									*MORTGAGE PASS-THROUGH CERTIFICATES*																										PAYMENT DATE:			10/25/2002
																								PRIOR PAYMENT:					09/25/2002
									*SERIES 1999-2*																										NEXT PAYMENT:					11/25/2002
																								RECORD DATE:							09/30/2002
									*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:											25									9						34
								AGGREGATE PAYOFF AMOUNTS:													8,788,498.29					2,423,090.44								11,211,588.73
								NUMBER OF CURTAILMENTS:												52											43			95
								AGGREGATE CURTAILMENT AMOUNTS:												52,603.98							79,507.84							132,692.90
								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:										112,892,130.42					53,510,993.30										166,403,123.72
								ENDING PRINCIPLE BALANCE:									103,923,480.40						50,728,321.10										154,651,801.50









			10/22/2002 - 07:40 (C323-C344) 2002 LASALLE BANK N.A.																																					PAGE 7 OF 14





		ABN AMRO

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

																																	STATEMENT DATE:							10/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							10/25/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									09/25/2002
												*SERIES 1999-2*
																																											NEXT PAYMENT:									11/25/2002
																																	RECORD DATE:									09/30/2002

												*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


					10/25/02		3		955,063						0	0				1		570,825			0	0				1	245,841			0			0				0		0					1			570,825
						0.61%				0.62%			0.00%				0.00%			0.20%			0.37%	0.00%			0.00%	0.20%				0.16%			0.00%			0.00%			0.00%				0.00%				0.20%				0.37%
					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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/22/2002 - 07:40 (C323-C344) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 14





		ABN AMRO

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

																																	STATEMENT DATE:							10/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							10/25/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									09/25/2002
												*SERIES 1999-2*
																																											NEXT PAYMENT:									11/25/2002
																																	RECORD DATE:									09/30/2002

												*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


					10/25/02		2		492,561						0	0				1		570,825			0	0				1	245,841			0			0				0		0					1			570,825
						0.64%				0.47%			0.00%				0.00%			0.32%			0.55%	0.00%			0.00%	0.32%				0.24%			0.00%			0.00%			0.00%				0.00%				0.32%				0.55%
					9/25/02		2		493,083						1	551,829				0		0			1	571,443				1	246,148			0			0				0		0					0			0
						0.60%				0.44%			0.30%				0.49%			0.00%			0.00%	0.30%			0.51%	0.30%				0.22%			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
						0.56%				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


			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/22/2002 - 07:40 (C323-C344) 2002 LASALLE BANK N.A.																																											PAGE 9 OF 14





		ABN AMRO

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

																																	STATEMENT DATE:							10/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							10/25/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									09/25/2002
												*SERIES 1999-2*
																																											NEXT PAYMENT:									11/25/2002
																																	RECORD DATE:									09/30/2002

												*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


					10/25/02		1		462,502						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.56%				0.91%			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%
					9/25/02		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%
					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


			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/22/2002 - 07:40 (C323-C344) 2002 LASALLE BANK N.A.																																											PAGE 10 OF 14





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																																STATEMENT DATE:						10/25/2002
																													PAYMENT DATE:								10/25/2002
											*MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					09/25/2002
											*SERIES 1999-2*
																													NEXT PAYMENT:										11/25/2002
																													RECORD DATE:											09/30/2002
											*ABN AMRO ACCT: 67-8119-50-4*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP 1 AND GROUP 2*
							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
				10/25/02		491			154,651,801				34		11,211,589					0	0			0	0			0				0			0			0						247		256		6.78%		6.53%
					58.94%					53.10%		6.48%				6.74%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		525			166,403,124				30		9,671,546					0	0			0	0			0				0			0			0						250		258		6.78%		6.53%
					63.03%					57.14%		5.41%				5.48%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		555			176,622,329				12		3,742,892					0	0			0	0			0				0			0			0						251		259		6.78%		6.53%
					66.63%					60.65%		2.12%				2.07%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		567			180,905,863				8		2,421,866					0	0			0	0			0				0			0			0						252		260		6.79%		6.54%
					68.07%					62.12%		1.39%				1.32%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		575			183,865,214				6		1,898,283					0	0			0	0			0				0			0			0						253		260		6.79%		6.54%
					69.03%					63.13%		1.03%				1.02%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		581			186,338,886				12		4,259,067					0	0			0	0			0				0			0			0						254		261		6.79%		6.54%
					69.75%					63.98%		2.02%				2.23%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		593			191,149,951				17		5,099,149					0	0			0	0			0				0			0			0						256		263		6.79%		6.54%
					71.19%					65.63%		2.79%				2.59%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		610			196,776,328				19		5,610,607					0	0			0	0			0				0			0			0						257		264		6.80%		6.55%
					73.23%					67.57%		3.02%				2.76%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		629			203,090,557				14		4,139,213					0	0			0	0			0				0			0			0						257		264		6.80%		6.55%
					75.51%					69.73%		2.18%				1.99%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		643			207,842,492				21		6,910,272					0	0			0	0			0				0			0			0						258		265		6.81%		6.56%
					77.19%					71.37%		3.16%				3.21%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		664			215,389,441				20		6,060,846					0	0			0	0			0				0			0			0						259		266		6.81%		6.56%
					79.71%					73.96%		2.92%				2.73%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		684			222,109,025				16		4,960,769					0	0			0	0			0				0			0			0						260		266		6.81%		6.56%
					82.11%					76.26%		2.29%				2.18%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/01		700			227,821,706				7		2,600,641					0	0			0	0			0				0			0			0						260		267		6.81%		6.56%
					84.03%					78.23%		0.99%				1.13%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/01		707			231,100,018				10		3,036,627					0	0			0	0			0				0			0			0						261		267		6.81%		6.56%
					84.87%					79.35%		1.39%				1.29%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/27/01		717			234,829,468				3		921,717					0	0			0	0			0				0			0			0						262		268		6.81%		6.56%
					86.07%					80.63%		0.42%				0.39%							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 11 OF 14
			10/22/2002 - 07:40 (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:						10/25/2002
																													PAYMENT DATE:								10/25/2002
											*MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					09/25/2002
											*SERIES 1999-2*
																													NEXT PAYMENT:										11/25/2002
																													RECORD DATE:											09/30/2002
											*ABN AMRO ACCT: 67-8119-50-4*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP 1*
							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
				10/25/02		311			103,923,480				25		8,788,498					0	0			0	0			0				0			0			0						305		315		6.94%		6.69%
					37.33%					35.68%		7.44%				7.78%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		336			112,892,130				21		6,698,643					0	0			0	0			0				0			0			0						306		316		6.94%		6.69%
					40.34%					38.76%		5.88%				5.59%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		357			119,775,275				8		2,596,658					0	0			0	0			0				0			0			0						307		317		6.94%		6.69%
					42.86%					41.13%		2.19%				2.12%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		365			122,558,621				5		1,605,976					0	0			0	0			0				0			0			0						309		318		6.95%		6.70%
					43.82%					42.08%		1.35%				1.29%							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
					0.00%					0.00%
				5/28/02		375			126,144,968				10		3,498,602					0	0			0	0			0				0			0			0						311		320		6.95%		6.70%
					45.02%					43.31%		2.60%				2.69%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		385			129,832,207				12		3,589,299					0	0			0	0			0				0			0			0						313		321		6.96%		6.71%
					46.22%					44.58%		3.02%				2.69%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		397			133,602,278				10		2,974,115					0	0			0	0			0				0			0			0						314		322		6.96%		6.71%
					47.66%					45.87%		2.46%				2.17%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		407			136,787,502				10		3,222,740					0	0			0	0			0				0			0			0						315		323		6.97%		6.72%
					48.86%					46.97%		2.40%				2.30%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		417			140,242,000				12		4,601,899					0	0			0	0			0				0			0			0						316		324		6.97%		6.72%
					50.06%					48.15%		2.80%				3.17%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		429			145,033,919				12		3,762,936					0	0			0	0			0				0			0			0						317		325		6.98%		6.73%
					51.50%					49.80%		2.72%				2.53%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		441			149,000,546				9		2,560,143					0	0			0	0			0				0			0			0						319		326		6.98%		6.73%
					52.94%					51.16%		2.00%				1.69%							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
					0.00%					0.00%
				9/25/01		454			153,402,750				5		1,798,662					0	0			0	0			0				0			0			0						321		328		6.98%		6.73%
					54.50%					52.67%		1.09%				1.16%							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
					0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																													PAGE 12 OF 14
			10/22/2002 - 07:40 (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:						10/25/2002
																													PAYMENT DATE:								10/25/2002
											*MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					09/25/2002
											*SERIES 1999-2*
																													NEXT PAYMENT:										11/25/2002
																													RECORD DATE:											09/30/2002
											*ABN AMRO ACCT: 67-8119-50-4*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP 2*
							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
				10/25/02		180			50,728,321				9		2,423,090					0	0			0	0			0				0			0			0						129		134		6.44%		6.19%
					21.61%					17.42%		4.76%				4.53%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		189			53,510,993				9		2,972,903					0	0			0	0			0				0			0			0						130		135		6.45%		6.20%
					22.69%					18.37%		4.55%				5.23%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		198			56,847,054				4		1,146,234					0	0			0	0			0				0			0			0						131		136		6.45%		6.20%
					23.77%					19.52%		1.98%				1.96%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		202			58,347,241				3		815,890					0	0			0	0			0				0			0			0						132		137		6.45%		6.20%
					24.25%					20.03%		1.46%				1.37%							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
					0.00%					0.00%
				5/28/02		206			60,193,918				2		760,465					0	0			0	0			0				0			0			0						134		139		6.45%		6.20%
					24.73%					20.67%		0.96%				1.24%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		208			61,317,744				5		1,509,851					0	0			0	0			0				0			0			0						135		140		6.45%		6.20%
					24.97%					21.05%		2.35%				2.39%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		213			63,174,049				9		2,636,492					0	0			0	0			0				0			0			0						136		141		6.46%		6.21%
					25.57%					21.69%		4.05%				3.98%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		222			66,303,055				4		916,473					0	0			0	0			0				0			0			0						137		142		6.46%		6.21%
					26.65%					22.77%		1.77%				1.36%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		226			67,600,493				9		2,308,373					0	0			0	0			0				0			0			0						138		143		6.46%		6.21%
					27.13%					23.21%		3.83%				3.28%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		235			70,355,522				8		2,297,910					0	0			0	0			0				0			0			0						139		144		6.47%		6.22%
					28.21%					24.16%		3.29%				3.14%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		243			73,108,479				7		2,400,626					0	0			0	0			0				0			0			0						140		145		6.47%		6.22%
					29.17%					25.10%		2.80%				3.16%							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
					0.00%					0.00%
				9/25/01		253			77,697,268				5		1,237,965					0	0			0	0			0				0			0			0						142		147		6.48%		6.23%
					30.37%					26.68%		1.94%				1.56%							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
					0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																													PAGE 13 OF 14
			10/22/2002 - 07:40 (C323-C344) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

10/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

10/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

09/25/2002

SERIES 1999-2

NEXT PAYMENT:

11/25/2002

RECORD DATE:

09/30/2002

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..

10/22/2002 - 07:40 (C323-C344) 2002 LASALLE BANK N.A.

PAGE 14 OF 14

ABN AMRO MORTGAGE CORP SERIES 1999-2 8-K