8-K 1 abn99003_200211.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: April 26, 1999
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under the Pooling and
Servicing Agreement, dated as of April 1, 1999 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 1999-3)

Delaware (State or other jurisdiction of organization)
333-42127-07 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

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

Registrants 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 November 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
thereunto 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: November 25, 2002

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

1011/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

1011/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0910/25/2002

SERIES 1999-3

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8128-00-0

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

STEFANIE EDWARDS 312-904-8975

LESLIE SANCHO (714) 238-6713

STEFANIE.EDWARDS@ABNAMRO.COM

LESLIE.SANCHO@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN99003

CLOSING DATE:

4/28/1999

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

5/25/1999

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

5/25/2029

ABN99003_200210_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ABN99003_200211_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

MODIFIED LOAN DETAIL

PAGE 10

REALIZED LOSS DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

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

10/22/2002 - 10:15 (C423-C440) 2002 LASALLE BANK N.A.

PAGE 1 OF 11

11/20/2002 - 12:06 (C423-C440) 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:									1011/25/2002
										MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						1011/25/2002
WAC:						6.~~929851~~925322%				SERIES 1999-3																										PRIOR PAYMENT:							0910/25/2002
																																				NEXT PAYMENT:								1112/2526/2002
WAMM:						~~310~~309
																																				RECORD DATE:									0910/3031/2002
										REMIC II
										ABN AMRO ACCT: 67-8128-00-0
									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						54,559,000.00					1312,~~658~~203,~~329~~199.2899					1,~~455~~445,~~129~~426.2952			0.00			0.00				1210,~~203~~757,~~199~~773.9947				7163,~~137~~558.1333				0.00				6.25000000%
	00077BGN7													~~250~~223.~~340535567~~669788486			26.~~670747081~~492907128			0.000000000			0.000000000				~~223~~197.~~669788486~~176881358					1.~~303856926~~164946755			0.000000000						FIXED
	A-2						48,235,000.00					48,235,000.00					0.00			0.00			0.00				48,235,000.00				253,233.75				0.00				6.30000000%
	00077BGP2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.250000000			0.000000000						FIXED
	A-3						4,950,000.00					4,950,000.00					0.00			0.00			0.00				4,950,000.00				26,812.50				0.00				6.50000000%
	00077BGQ0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666667			0.000000000						FIXED
	A-4						40,500,000.00					115,~~473~~445,~~602~~321.5544					65,~~028~~248,~~281~~524.1190			0.00			0.00				5196,~~445,321~~796.4454				6129,~~192~~041.5571				0.00				6.40000000%
	00077BGR8													~~283~~134.~~298828395~~452381235			~~148~~129.~~846447160~~593207407			0.000000000			0.000000000				~~134~~4.~~452381235~~859173827					10.~~510927160~~717079259			0.000000000						FIXED
	A-5						38,512,121.00					39,~~679~~574,~~329~~300.0405					~~311~~299,~~812~~480.9052			0.00			~~206~~207,~~783~~336.9156				39,~~574~~482,~~300~~156.0509				3934,~~358~~596.2172				0.00				7.~~44394002~~33607265%
	00077BGS6													~~1030~~1027.~~307550187~~580383070			87.~~096487337~~776266594			0.000000000			5.~~369320220~~383670248				~~1027~~1025.~~580383070~~187786723					10.~~021969421~~898333281			0.000000000						FIXED
	A-6						5,420,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BGT4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-7						464,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BGU1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	A-8						9,528,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BGV9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-9						3,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BGW7													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-10						2,000,000.00					1967,~~069,755~~106.7548					~~102~~90,~~649~~749.2715			0.00			0.00				~~967~~876,~~106~~357.4833				65,~~017~~439.3897				0.00				6.75000000%
	00077BGX5													~~534~~483.~~877875000~~553240000			5145.~~324635000~~374575000			0.000000000			0.000000000				~~483~~438.~~553240000~~178665000					32.~~008690000~~719985000			0.000000000						FIXED
	A-11						30,061,000.00					84,~~516~~041,~~246~~773.0702					43,~~474~~895,~~473~~701.0540			0.00			0.00				4146,~~041,773~~071.0262				4521,~~065~~387.1472				0.00				6.35000000%
	00077BGY3													~~283~~134.~~298828050~~452380826			~~148~~129.~~846447224~~593207145			0.000000000			0.000000000				~~134~~4.~~452380826~~859173680					10.~~499123116~~711477329			0.000000000						FIXED
	M						5,574,000.00					5,~~355~~350,~~873~~094.8453					5,~~779~~858.3143			0.00			0.00				5,~~350~~344,~~094~~236.5310				30,~~126~~094.7928				0.00				6.75000000%
	00077BHA4													~~960~~959.~~867212056~~830378543			1.~~036833513~~051027987			0.000000000			0.000000000				~~959~~958.~~830378543~~779350556					5.~~404878005~~399045569			0.000000000						FIXED
	B-1						1,983,000.00					1,~~905~~903,~~399~~343.6763					2,~~056~~084.0419			0.00			0.00				1,~~903~~901,~~343~~259.6344				10,~~717~~706.8731				0.00				6.75000000%
	00077BHB2													~~960~~959.~~867206253~~830373172			1.~~036833081~~051028744			0.000000000			0.000000000				~~959~~958.~~830373172~~779344428					5.~~404876450~~399046899			0.000000000						FIXED
	B-2						992,000.00					~~953~~952,~~180~~151.2369					1,~~028~~042.5462			0.00			0.00				~~952~~951,~~151~~109.6907				5,~~361~~355.6485				0.00				6.75000000%
	00077BHC0													~~960~~959.~~867167339~~830332661			1.~~036834677~~051028226			0.000000000			0.000000000				~~959~~958.~~830332661~~779304435					5.~~404879032~~399042339			0.000000000						FIXED
	B-3						867,000.00					~~833~~832,~~071~~172.8794					~~898~~911.9324			0.00			0.00				~~832~~831,~~172~~261.9470				4,~~686~~680.0397				0.00				6.75000000%
	00077BHD8													~~960~~959.~~867208766~~830380623			1.~~036828143~~051026528			0.000000000			0.000000000				~~959~~958.~~830380623~~779354095					5.~~404878893~~399042676			0.000000000						FIXED
	B-4						496,000.00					476,~~590~~075.1386					~~514~~521.2731			0.00			0.00				~~476~~475,~~075~~554.8655				2,~~680~~677.8293				0.00				6.75000000%
	00077BHE6													~~960~~959.~~867197581~~830362903			1.~~036834677~~051028226			0.000000000			0.000000000				~~959~~958.~~830362903~~779334677					5.~~404879032~~399052419			0.000000000						FIXED
	B-5						619,570.00					~~595~~594,~~324~~682.5213					~~642~~651.3919			0.00			0.00				594,~~682~~030.1394				3,~~348~~345.7009				0.00				6.75000000%
	00077BHF3													~~960~~959.~~867246639~~830414642			1.~~036831996~~051035396			0.000000000			0.000000000				~~959~~958.~~830414642~~779379247					5.~~404877576~~399050955			0.000000000						FIXED
	R-2						100.00					0.00					0.00			0.00			0.00				0.00				0.01				0.01				N/A
	00077BGZ0													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.100000000			0.100000000
	ROUNDING						999.99				N	999.99					0.00			0.00			0.00				999.99				0.00				0.00				N/A
														1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.000000000			0.000000000
		TOTAL			247,760,791.00								~~137~~125,~~701~~525,~~702~~221.9576				1210,~~383~~990,~~265~~951.1047			0.00			~~206~~207,~~783~~336.9156				~~125~~114,~~525~~741,~~221~~606.7685				~~559~~490,~~738~~931.5214				0.01
																										TOTAL P&I PAYMENT				1211,~~943~~481,~~003~~882.6261
	REG						247,760,791.00					~~137~~125,~~701~~525,~~704~~222.0788					1210,~~176~~783,~~481~~614.1989			0.00			0.00				~~125~~114,~~525~~741,~~222~~607.8899				~~766~~698,~~522~~267.4271				0.00				6.~~67985126~~67532172%
	NONE													~~555~~506.~~784890395~~638771911			4943.~~146118483~~524299573			0.000000000			0.000000000				~~506~~463.~~638771911~~114472338					32.~~093800342~~818314016			0.000000000						6.~~675321718~~671272549%
	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.01				0.01				N/A
	NONE													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000040			0.000000040
		TOTAL			247,760,791.00								~~137~~125,~~701~~525,~~704~~222.0788				1210,~~176~~783,~~481~~614.1989			0.00			0.00				~~125~~114,~~525~~741,~~222~~607.8899				~~766~~698,~~522~~267.4372				0.01
																										TOTAL P&I PAYMENT				1211,~~943~~481,~~003~~882.6261
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 - 10:15 (C423-C440) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 11
11/20/2002 - 12:06 (C423-C440) 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:

1011/25/2002

MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/25/2002

PRIOR PAYMENT:

0910/25/2002

SERIES 1999-3

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8128-00-0

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~712~~710,~~867~~254.3412

CURRENT SERVICING FEES

25,~~728~~648.6704

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~132~~134,~~443~~932.8615

PLUS ADVANCE INTEREST

7913,~~383~~661.7663

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

162,~~307~~647.1037

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

2,~~959~~299.1891

SCHEDULED PRINCIPAL DISTRIBUTION

~~148~~137,~~750~~579.9652

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

2827,~~687~~947.8695

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(25,~~728~~648.6704)

CURTAILMENTS

4122,~~128~~766.5672

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

1110,~~986~~623,~~601~~268.6765

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

~~767~~699,~~956~~575.8227

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

1210,~~027~~646,~~730~~035.2337

LESS TRUSTEE FEE

(1,~~434~~307.3955)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

1210,~~176~~783,~~481~~614.1989

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

1211,~~944~~483,~~438~~190.0116

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

~~766~~698,~~522~~267.4271

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~137~~125,~~701~~525,~~705~~223.0788

~~416~~381

SCHEDULED PRINCIPAL DISTRIBUTION

~~148~~137,~~750~~579.9652

UNSCHEDULED PRINCIPAL DISTRIBUTION

1210,~~027~~658,~~730~~289.2304

3533

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~125~~114,~~525~~741,~~223~~608.8899

~~381~~348

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

814,~~058~~352.1916

3766,~~322~~694.7312

1614,~~307~~901.1004

7962,~~383~~028.7604

1015,~~013~~573.1395

5075,~~012~~581.3630

1413,~~352~~679.1625

6653,~~694~~140.1287

10/22/2002 - 10:15 (C423-C440) 2002 LASALLE BANK N.A.

PAGE 5 OF 11

11/20/2002 - 12:06 (C423-C440) 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:				1011/25/2002
																																																													PAYMENT DATE:				1011/25/2002
																	MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																													PRIOR PAYMENT:					0910/25/2002
																	SERIES 1999-3
																																																													NEXT PAYMENT:						1112/2526/2002
																																																										RECORD DATE:										0910/3031/2002
																	ABN AMRO ACCT: 67-8128-00-0
																	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			0.01		0.00				0.00				NA					NA
		A-1					30/360			30	6.250000000%								7163,~~137~~558.1333						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7163,~~137~~558.1333			7163,~~137~~558.1333		0.00				0.00				4.25%					8.0580%
		A-2					30/360			30	6.300000000%								253,233.75						0.00				0.00				0.00						0.00			0.00			0.00			0.00			253,233.75			253,233.75		0.00				0.00				4.25%					8.0580%
		A-3					30/360			30	6.500000000%								26,812.50						0.00				0.00				0.00						0.00			0.00			0.00			0.00			26,812.50			26,812.50		0.00				0.00				4.25%					8.0580%
		A-4					30/360			30	6.400000000%								6129,~~192~~041.5571						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6129,~~192~~041.5571			6129,~~192~~041.5571		0.00				0.00				4.25%					8.0580%
		A-5					30/360			30	7.~~443940017~~336072651%								~~246~~241,~~142~~933.1228						0.00				~~206~~207,~~783~~336.9156				0.00						0.00			0.00			0.00			0.00			3934,~~358~~596.2172			3934,~~358~~596.2172		0.00				0.00				4.25%					8.0580%
		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				4.25%					8.0580%
		A-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				4.25%					8.0580%
		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				4.25%					8.0580%
		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				4.25%					8.0580%
		A-10					30/360			30	6.750000000%								65,~~017~~439.3897						0.00				0.00				0.00						0.00			0.00			0.00			0.00			65,~~017~~439.3897			65,~~017~~439.3897		0.00				0.00				4.25%					8.0580%
		A-11					30/360			30	6.350000000%								4521,~~065~~387.1472						0.00				0.00				0.00						0.00			0.00			0.00			0.00			4521,~~065~~387.1472			4521,~~065~~387.1472		0.00				0.00				4.25%					8.0580%
		M					30/360			30	6.750000000%								30,~~126~~094.7928						0.00				0.00				0.00						0.00			0.00			0.00			0.00			30,~~126~~094.7928			30,~~126~~094.7928		0.00				0.00				2.00%					34.7914%
		B-1					30/360			30	6.750000000%								10,~~717~~706.8731						0.00				0.00				0.00						0.00			0.00			0.00			0.00			10,~~717~~706.8731			10,~~717~~706.8731		0.00				0.00				1.20%					2.2749%
		B-2					30/360			30	6.750000000%								5,~~361~~355.6485						0.00				0.00				0.00						0.00			0.00			0.00			0.00			5,~~361~~355.6485			5,~~361~~355.6485		0.00				0.00				0.80%					1.5266%
		B-3					30/360			30	6.750000000%								4,~~686~~680.0397						0.00				0.00				0.00						0.00			0.00			0.00			0.00			4,~~686~~680.0397			4,~~686~~680.0397		0.00				0.00				0.45%					0.8593%
		B-4					30/360			30	6.750000000%								2,~~680~~677.8293						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2,~~680~~677.8293			2,~~680~~677.8293		0.00				0.00				0.25%					0.4752%
		B-5					30/360			30	6.750000000%								3,~~348~~345.7009						0.00				0.00				0.00						0.00			0.00			0.00			0.00			3,~~348~~345.7009			3,~~348~~345.7009		0.00				0.00				0.00%					0.00%
		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			0.01		0.00				0.00				4.25%					8.0580%
																		766,522.42						0.00				206,783.91					0.00				0.00					0.00		0.00					0.00		559,738.51		559,738.53			0.00				0.00
																		698,267.69						0.00				207,336.56					0.00				0.00					0.00		0.00					0.00		490,931.13		490,931.15			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 11
	10/22/2002 - 10:15 (C423-C440) 2002 LASALLE BANK N.A.
	11/20/2002 - 12:06 (C423-C440) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

1011/25/2002

MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/25/2002

PRIOR PAYMENT:

0910/25/2002

SERIES 1999-3

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8128-00-0

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

2,458,163.24

0.00

2,458,163.24

2,477,608.00

0.00

2,477,608.00

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

3533

AGGREGATE PAYOFF AMOUNTS:

1110,~~986~~623,~~601~~268.6765

NUMBER OF CURTAILMENTS:

4846

AGGREGATE CURTAILMENT AMOUNTS:

4022,~~898~~766.3772

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0593,291.0063

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

10/22/2002 - 10:15 (C423-C440) 2002 LASALLE BANK N.A.

PAGE 7 OF 11

11/20/2002 - 12:06 (C423-C440) 2002 LASALLE BANK N.A.

PAGE 7 OF 11

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					1011/25/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					1011/25/2002
																																											MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0910/25/2002
												SERIES 1999-3
																																											NEXT PAYMENT:						1112/2526/2002
																																											RECORD DATE:							0910/3031/2002
												ABN AMRO ACCT: 67-8128-00-0
												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
					11/25/02		2		726,381						1	353,941				1		282,857			2	593,292				0	0		0			0			0	0					0		0
						0.57%				0.63%			0.29%				0.31%			0.29%			0.25%	0.57%			0.52%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		1		354,342						0	0				3		877,082			0	0				0	0		0			0			0	0					0		0
						0.26%				0.28%			0.00%				0.00%			0.79%			0.70%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/02		1		410,549						3	884,607				1		283,468			0	0				0	0		0			0			0	0					0		0
						0.24%				0.30%			0.72%				0.64%			0.24%			0.21%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/26/02		4		1,299,619						0	0				2		574,156			0	0				0	0		0			0			0	0					0		0
						0.90%				0.88%			0.00%				0.00%			0.45%			0.39%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/02		1		288,647						1	290,704				0		0			2	672,854				0	0		0			0			0	0					0		0
						0.22%				0.19%			0.22%				0.19%			0.00%			0.00%	0.43%			0.44%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		1		411,945						2	546,829				2		847,198			1	284,370				0	0		0			0			0	0					0		0
						0.21%				0.26%			0.42%				0.35%			0.42%			0.54%	0.21%			0.18%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/28/02		2		668,537						3	1,139,428				1		238,180			1	284,668				0	0		0			0			0	0					0		0
						0.42%				0.42%			0.63%				0.71%			0.21%			0.15%	0.21%			0.18%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/25/02		4		1,246,671						2	651,289				2		702,517			1	284,963				0	0		0			0			0	0					0		0
						0.82%				0.77%			0.41%				0.40%			0.41%			0.43%	0.20%			0.18%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					3/25/02		4		1,334,362						1	459,453				2		529,039			0	0				0	0		0			0			0	0					0		0
						0.79%				0.79%			0.20%				0.27%			0.39%			0.31%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					2/25/02		4		1,441,532						1	244,019				1		285,549			0	0				0	0		0			0			0	0					0		0
						0.77%				0.83%			0.19%				0.14%			0.19%			0.16%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/25/02		3		835,635						0	0				1		285,839			0	0				0	0		0			0			0	0					0		0
						0.55%				0.46%			0.00%				0.00%			0.18%			0.16%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					12/26/01		4		1,276,476						0	0				1		286,128			0	0				0	0		0			0			0	0					0		0
						0.71%				0.67%			0.00%				0.00%			0.18%			0.15%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/26/01		2		709,657						0	0				2		747,760			0	0				0	0		0			0			0	0					0		0
						0.34%				0.36%			0.00%				0.00%			0.34%			0.38%	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						2	748,512				1		293,490			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.34%				0.37%			0.17%			0.15%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/01		2		749,259						1	293,790				0		0			0	0				0	0		0			0			0	0					0		0
						0.33%				0.37%			0.17%				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%
					8/27/01		1		294,089						2	750,001				1		307,918			0	0				0	0		0			0			0	0					0		0
						0.16%				0.14%			0.33%				0.36%			0.16%			0.15%	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
				10/22/2002 - 10:15 (C423-C440) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 11
				11/20/2002 - 12:06 (C423-C440) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 11

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																			STATEMENT DATE:				1011/25/2002
																																										PAYMENT DATE:				1011/25/2002
											MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					0910/25/2002
											SERIES 1999-3
																																										NEXT PAYMENT:						1112/2526/2002
																																										RECORD DATE:							0910/3031/2002
											ABN AMRO ACCT: 67-8128-00-0
											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
				11/25/02		348			114,741,609				33		10,623,269				0	0			0	0			0			0			0		0					309		318		6.93%					6.68%
					48.81%					46.31%		8.66%				8.46%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		381			125,525,224				35		11,986,602				0	0			0	0			0			0			0		0					310		319		6.93%					6.68%
					53.44%					50.66%		8.41%				8.70%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		416			137,701,705				29		9,880,881				0	0			0	0			0			0			0		0					311		320		6.93%					6.68%
					58.35%					55.58%		6.52%				6.69%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		445			147,801,341				16		5,345,070				0	0			0	0			0			0			0		0					312		321		6.94%					6.69%
					62.41%					59.65%		3.47%				3.49%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/02		461			153,347,824				11		3,673,452				0	0			0	0			0			0			0		0					314		322		6.94%					6.69%
					64.66%					61.89%		2.33%				2.34%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		472			157,224,875				8		2,524,545				0	0			0	0			0			0			0		0					315		323		6.94%					6.69%
					66.20%					63.46%		1.67%				1.58%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		480			159,953,935				8		2,630,900				0	0			0	0			0			0			0		0					316		324		6.94%					6.69%
					67.32%					64.56%		1.64%				1.62%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/02		488			162,789,165				21		6,951,033				0	0			0	0			0			0			0		0					317		325		6.94%					6.69%
					68.44%					65.70%		4.13%				4.09%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				3/25/02		509			169,950,891				9		3,121,865				0	0			0	0			0			0			0		0					318		326		6.95%					6.70%
					71.39%					68.59%		1.74%				1.80%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				2/25/02		518			173,321,229				23		7,843,946				0	0			0	0			0			0			0		0					319		327		6.95%					6.70%
					72.65%					69.96%		4.25%				4.32%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				1/25/02		541			181,398,186				24		7,592,794				0	0			0	0			0			0			0		0					320		328		6.96%					6.71%
					75.88%					73.22%		4.25%				4.01%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/01		565			189,477,747				17		5,124,258				0	0			0	0			0			0			0		0					321		329		6.97%					6.72%
					79.24%					76.48%		2.92%				2.63%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/26/01		582			194,867,384				13		4,655,809				0	0			0	0			0			0			0		0					322		330		6.97%					6.72%
					81.63%					78.65%		2.18%				2.33%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/01		595			199,765,825				9		2,831,731				0	0			0	0			0			0			0		0					323		331		6.98%					6.73%
					83.45%					80.63%		1.49%				1.40%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/01		604			202,884,387				8		2,572,124				0	0			0	0			0			0			0		0					325		332		6.98%					6.73%
					84.71%					81.89%		1.31%				1.25%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/27/01		612			205,694,668				5		1,524,539				0	0			0	0			0			0			0		0					326		333		6.98%					6.73%
					85.83%					83.02%		0.81%				0.73%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 9 OF 11
			10/22/2002 - 10:15 (C423-C440) 2002 LASALLE BANK N.A.
			11/20/2002 - 12:06 (C423-C440) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

1011/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

1011/25/2002

MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0910/25/2002

SERIES 1999-3

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8128-00-0

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

10/22/2002 - 10:15 (C423-C440) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

11/20/2002 - 12:06 (C423-C440) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

1011/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

1011/25/2002

MULTI CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0910/25/2002

SERIES 1999-3

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8128-00-0

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 - 10:15 (C423-C440) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

11/20/2002 - 12:06 (C423-C440) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 1999-3