8-K 1 abn00002_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: November 25, 2002
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of April 1, 2000 providing for,
inter alia, the issuance of ABn AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2000-2)

Delaware (State or other jurisdiction of organization)
333-42127-05 (Commission File No.)
363886007 (I.R.S. Employer Indentification 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 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.
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 2000-2

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8509-90-2

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

STEFANIE EDWARDS 312-904-8975

CARRIE NORMAN (714)238-6706

STEFANIE.EDWARDS@ABNAMRO.COM

CARRIE.NORMAN@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN00002

CLOSING DATE:

4/25/2000

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

5/25/2000

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

5/25/2030

ABN00002_200210_3.ZIP

OTHER RELATED INFORMATION - RESERVE BALANCE REPORTING

PAGE 7

ABN00002_200211_3.ZIP

OTHER RELATED INFORMATION - RESERVE BALANCE REPORTING

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 MORTGAGE CORP.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

10/22/2002 - 07:49 (D616-D634,J178) 2002 LASALLE BANK N.A.

PAGE 1 OF 11

11/22/2002 - 10:24 (D616-D634,J178) 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:						8.~~083028~~081334%				SERIES 2000-2																										PRIOR PAYMENT:							0910/25/2002
																																				NEXT PAYMENT:								1112/2526/2002
WAMM:						~~321~~320
																																				RECORD DATE:									0910/3031/2002
										REMIC II
										ABN AMRO ACCT: 67-8509-90-2
									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST			INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)			ADJUSTMENT				RATE
			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000					PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						126,700,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BNT6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-2						13,906,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BNU3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-3						1,687,500.00				N	~~39,881~~0.2500					0.00			0.00			0.00				0.00				~~265~~0.8800				0.00				~~8.00000000%~~N/A
	00077BNV1													230.~~633333333~~000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.~~157558519~~000000000			0.000000000						N/A
	A-4						30,000,000.00				N	~~709,000~~0.00					0.00			0.00			0.00				0.00				290.5400				0.00				~~0.05000000%~~N/A
	00077BNW9													230.~~633333333~~000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.~~000984667~~000000000			0.000000000						N/A
	A-5						30,000,000.00					~~709,000~~0.00					~~709,000~~0.00			0.00			0.00				0.00				~~4,431~~0.2500				0.00				~~7.50000000%~~N/A
	00077BNX7													230.~~633333333~~000000000			230.~~633333333~~000000000			0.000000000			0.000000000				0.000000000					0.~~147708333~~000000000			0.000000000						FIXED
	A-6						18,000,000.00					1816,~~000~~486,~~000~~791.0045					12,~~513~~695,~~208~~285.5515			0.00			0.00				1613,~~486,~~791,506.4530				~~120~~109,~~000~~911.0094				0.00				8.00000000%
	00077BNY5													~~1000~~915.~~000000000~~932858333			84149.~~067141667~~738063889			0.000000000			0.000000000				~~915~~766.~~932858333~~194794444					6.~~666666667~~106218889			0.000000000						FIXED
	A-7						6,000,000.00					65,~~000~~495,~~000~~597.0015					~~504~~898,~~402~~428.8538			0.00			0.00				54,~~495,~~597,168.1577				3936,~~500~~179.0035				0.00				7.90000000%
	00077BNZ2													~~1000~~915.~~000000000~~932858333			84149.~~067141667~~738063333			0.000000000			0.000000000				~~915~~766.~~932858333~~194795000					6.~~583333333~~029891667			0.000000000						FIXED
	A-8						75,000.00				N	7568,~~000~~694.0096					0.00			0.00			0.00				6857,~~694~~464.9661				~~500~~457.0097				0.00				8.00000000%
	00077BPA5													~~1000~~915.~~000000000~~932800000			0.000000000			0.000000000			0.000000000				~~915~~766.~~932800000~~194800000					6.~~666666667~~106266667			0.000000000						8.000000000%
	A-9						9,200,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BPB3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-10						1,518,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BPC1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-X						2,676,944.00				N	~~301~~281,~~999~~184.1853					0.00			0.00			0.00				~~281~~243,~~184~~882.5361				21,~~013~~874.3356				0.00				8.00000000%
	00077BPD9													~~112~~105.~~814903861~~039376991			0.000000000			0.000000000			0.000000000				~~105~~91.~~039376991~~104860617					0.~~752100156~~700261193			0.000000000						8.000000000%
	A-P						4,190,773.00					1956,~~029,247~~632.3424					7273,~~615~~547.1047			0.00			0.00				~~956~~883,~~632~~084.2477				0.00				0.00				0.00000000%
	00077BPE7													~~245~~228.~~598446874~~271070755			17.~~327376119~~549857747			0.000000000			0.000000000				~~228~~210.~~271070755~~721213008					0.000000000			0.000000000						N/A
	M						4,704,000.00					4,~~605~~601,~~696~~887.3193					341,~~808~~274.3878			0.00			0.00				4,~~601~~560,~~887~~613.9315				30,~~704~~679.6425				0.00				8.00000000%
	00077BPF4													~~979~~978.~~102106718~~292502126			08.~~809604592~~774400510			0.000000000			0.000000000				~~978~~969.~~292502126~~518101616					6.~~527346939~~521949405			0.000000000						FIXED
	B-1						2,079,000.00					2,~~035~~033,~~553~~870.2912					118,~~683~~241.1798			0.00			0.00				2,~~033~~015,~~870~~628.1214				13,~~570~~559.3613				0.00				8.00000000%
	00077BPG2													~~979~~978.~~102111592~~292506013			08.~~809605580~~774401154			0.000000000			0.000000000				~~978~~969.~~292506013~~518104858					6.~~527349687~~521948052			0.000000000						FIXED
	B-2						985,000.00					~~964~~963,~~415~~618.5610					~~797~~8,642.4678			0.00			0.00				~~963~~954,~~618~~975.1032				6,~~429~~424.4412				0.00				8.00000000%
	00077BPH0													~~979~~978.~~102091371~~292487310			08.~~809604061~~774395939			0.000000000			0.000000000				~~978~~969.~~292487310~~518091371					6.~~527350254~~521949239			0.000000000						FIXED
	B-3						656,000.00					~~642~~641,~~290~~759.9989					~~531~~5,756.1001			0.00			0.00				~~641~~636,~~759~~003.8988				4,~~281~~278.9440				0.00				8.00000000%
	00077BPK3													~~979~~978.~~102118902~~292515244			08.~~809603659~~774405488			0.000000000			0.000000000				~~978~~969.~~292515244~~518109756					6.~~527347561~~521951220			0.000000000						FIXED
	B-4						438,000.00					428,~~846~~492.7211					~~354~~3,843.6119			0.00			0.00				~~428~~424,~~492~~648.1192				2,~~858~~856.9861				0.00				8.00000000%
	00077BPL1													~~979~~978.~~102100457~~292488584			08.~~809611872~~774406393			0.000000000			0.000000000				~~978~~969.~~292488584~~518082192					6.~~527351598~~521940639			0.000000000						FIXED
	B-5						438,073.00					428,~~918~~563.2154					~~354~~3,268.6742			064,154.0082			0.00				~~428~~361,~~563~~140.5430				2,~~859~~857.4509				0.00				8.00000000%
	00077BPM9													~~979~~978.~~102135945~~292522023			07.~~809613923~~460902635			0146.~~000000000~~447783817			0.000000000				~~978~~824.~~292522023~~383835571					6.~~527336768~~521949538			0.000000000						FIXED
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.4400				0.4400				~~0.00000000%~~N/A
	00077BPJ6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					40.~~400000000~~000000000			40.~~400000000~~000000000						FIXED
	ROUNDING						999.99					~~934~~999.0599					0.00			0.00			0.00				999.99				0.00				0.00				0.00000000%
														934.059340593			0.000000000			0.000000000			0.000000000				1000.000000000					0.000000000			0.000000000						FIXED
														1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.000000000			0.000000000						FIXED
		TOTAL			218,815,945.99								3432,~~844~~038,~~902~~212.4752				23,~~806~~748,~~755~~288.8916			064,154.0082			0.00				3228,~~038~~225,~~212~~769.5254				~~227~~209,~~445~~078.2542				0.4400
																										TOTAL P&I PAYMENT				3,~~034~~957,~~201~~366.1458
	REG						218,814,946.00					3432,~~844~~037,~~034~~212.3452					23,~~806~~748,~~821~~288.8214			064,154.0004			0.00				3228,~~037~~224,~~212~~770.5234				~~227~~209,~~445~~078.2443				0.00				7.~~83302771~~83133412%
	NONE													~~159~~146.~~239736485~~412359419			1217.~~827377066~~129945685			0.~~000000000~~293188565			0.000000000				~~146~~128.~~412359419~~989225169					10.~~039441063~~955503423			0.000000000						7.~~831334121~~818825084%
	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.01				0.01				N/A
	9ABSJ178													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000046			0.000000046
		TOTAL			218,814,946.00								3432,~~844~~037,~~034~~212.3452				23,~~806~~748,~~821~~288.8214			064,154.0004			0.00				3228,~~037~~224,~~212~~770.5234				~~227~~209,~~445~~078.2544				0.01
																										TOTAL P&I PAYMENT				3,~~034~~957,~~267~~366.0758
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 - 07:49 (D616-D634,J178) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 11
11/22/2002 - 10:24 (D616-D634,J178) 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 2000-2

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8509-90-2

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~190~~181,~~424~~013.5410

CURRENT SERVICING FEES

5,~~923~~622.1464

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

2321,~~063~~720.7095

PLUS ADVANCE INTEREST

4233,~~943~~687.8498

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

54,~~852~~149.0919

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

1,~~336~~051.0477

SCHEDULED PRINCIPAL DISTRIBUTION

2825,~~915~~870.7914

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

76,~~259~~674.1742

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(5,~~923~~622.1464)

CURTAILMENTS

23,~~088~~101.9825

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

23,~~775~~312,~~817~~489.0532

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0406,827.0043

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

~~227~~209,~~808~~412.2016

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

23,~~777~~722,~~906~~418.0300

LESS TRUSTEE FEE

(~~362~~333.9672)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

23,~~806~~748,~~821~~288.8214

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

3,~~034~~957,~~630~~700.0230

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

~~227~~209,~~445~~078.2443

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

3432,~~844~~037,~~035~~213.1230

9991

SCHEDULED PRINCIPAL DISTRIBUTION

2825,~~915~~870.7914

UNSCHEDULED PRINCIPAL DISTRIBUTION

23,~~777~~315,~~906~~590.0357

811

DEFERRED INTEREST

0.00

LIQUIDATIONS

0470,982.0025

REPURCHASES

0.00

ENDING POOL

3228,~~037~~224,~~213~~770.3034

9179

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

1719,~~833~~499.4004

~~152~~162,~~781~~187.9306

54,~~852~~149.0919

4233,~~943~~687.8498

411,~~186~~502.4523

3391,~~538~~542.7261

1912,~~499~~146.0400

~~162~~104,~~187~~332.0642

10/22/2002 - 07:49 (D616-D634,J178) 2002 LASALLE BANK N.A.

PAGE 5 OF 11

11/22/2002 - 10:24 (D616-D634,J178) 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 2000-2
																																																													NEXT PAYMENT:						1112/2526/2002
																																																										RECORD DATE:										0910/3031/2002
																	ABN AMRO ACCT: 67-8509-90-2
																	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	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%					2831.4072%
		A-2					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%					2831.4072%
		A-3					30/360			30	~~8.000000000%~~N/A								~~265~~0.8800						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~265~~0.8800			~~265~~0.8800		0.00				0.00				NA					NA
		A-4					30/360			30	~~0.050000000%~~N/A								290.5400						0.00				0.00				0.00						0.00			0.00			0.00			0.00			290.5400			290.5400		0.00				0.00				NA					NA
		A-5					30/360			30	~~7.500000000%~~N/A								~~4,431~~0.2500						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~4,431~~0.2500			~~4,431~~0.2500		0.00				0.00				4.25%					2831.4072%
		A-6					30/360			30	8.000000000%								~~120~~109,~~000~~911.0094						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~120~~109,~~000~~911.0094			~~120~~109,~~000~~911.0094		0.00				0.00				4.25%					2831.4072%
		A-7					30/360			30	7.900000000%								3936,~~500~~179.0035						0.00				0.00				0.00						0.00			0.00			0.00			0.00			3936,~~500~~179.0035			3936,~~500~~179.0035		0.00				0.00				4.25%					2831.4072%
		A-8					30/360			30	8.000000000%								~~500~~457.0097						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~500~~457.0097			~~500~~457.0097		0.00				0.00				NA					NA
		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%					2831.4072%
		A-10					30/360			30	N/A								0.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00				0.00				4.25%					2831.4072%
		A-X					30/360			30	8.000000000%								21,~~013~~874.3356						0.00				0.00				0.00						0.00			0.00			0.00			0.00			21,~~013~~874.3356			21,~~013~~874.3356		0.00				0.00				NA					NA
		A-P					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				4.25%					2831.4072%
		M					30/360			30	8.000000000%								30,~~704~~679.6425						0.00				0.00				0.00						0.00			0.00			0.00			0.00			30,~~704~~679.6425			30,~~704~~679.6425		0.00				0.00				2.10%					1415.0356%
		B-1					30/360			30	8.000000000%								13,~~570~~559.3613						0.00				0.00				0.00						0.00			0.00			0.00			0.00			13,~~570~~559.3613			13,~~570~~559.3613		0.00				0.00				1.15%					78.6942%
		B-2					30/360			30	8.000000000%								6,~~429~~424.4412						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6,~~429~~424.4412			6,~~429~~424.4412		0.00				0.00				0.70%					45.6804%
		B-3					30/360			30	8.000000000%								4,~~281~~278.9440						0.00				0.00				0.00						0.00			0.00			0.00			0.00			4,~~281~~278.9440			4,~~281~~278.9440		0.00				0.00				0.40%					2.6878%
		B-4					30/360			30	8.000000000%								2,~~858~~856.9861						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2,~~858~~856.9861			2,~~858~~856.9861		0.00				0.00				0.20%					1.3428%
		B-5					30/360			30	8.000000000%								2,~~859~~857.4509						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2,~~859~~857.4509			2,~~859~~857.4509		0.00				0.00				0.00%					0.00%
		R					30/360			30	N/A								0.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			0.00			0.44		0.00				0.00				4.25%					28.40%
																		209,078.42						0.00				0.00					0.00				0.00					0.00		0.00					0.00		209,078.42		209,078.43			0.00				0.00
																		227,444.81						0.00				0.00					0.00				0.00					0.00		0.00					0.00		227,444.81		227,445.26			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 - 07:49 (D616-D634,J178) 2002 LASALLE BANK N.A.
	11/22/2002 - 10:24 (D616-D634,J178) 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 2000-2

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8509-90-2

OTHER RELATED INFORMATION

SPECIAL HAZARD COVERAGE

FRAUD LOSS COVERAGE

BANKRUPTCY LOSS COVERAGE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

1,372,969.16

0.00

1,372,969.16

2,188,149.00

0.00

2,188,149.00

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

812

AGGREGATE PAYOFF AMOUNTS:

23,~~775~~783,~~817~~471.0557

NUMBER OF CURTAILMENTS:

AGGREGATE CURTAILMENT AMOUNTS:

3,101.25

~~1,717.18~~

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

064,154.0082

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

064,154.0082

BEGINNING RESERVE FUND BALANCE:

22,000.00

DEPOSITS/ INTEREST ON INVESTED BALANCE:

0.00

WITHDRAWALS:

0.00

ENDING RESERVE FUND BALANCE:

22,000.00

10/22/2002 - 07:49 (D616-D634,J178) 2002 LASALLE BANK N.A.

PAGE 7 OF 11

11/22/2002 - 10:24 (D616-D634,J178) 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 2000-2
																																											NEXT PAYMENT:						1112/2526/2002
																																											RECORD DATE:							0910/3031/2002
												ABN AMRO ACCT: 67-8509-90-2
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE						# BALANCE					# BALANCE
					11/25/02		1		281,019						0	0				4		1,773,087			0	0				0	0		0			0			0	0					0		0
						1.27%				1.00%			0.00%				0.00%			5.06%			6.28%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		2		615,359						1	281,221				6		2,533,553			0	0				0	0		0			0			0	0					0		0
						2.20%				1.92%			1.10%				0.88%			6.59%			7.91%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/02		1		351,581						2	593,705				5		2,064,300			0	0				1	471,334		0			0			0	0					0		0
						1.01%				1.01%			2.02%				1.70%			5.05%			5.92%	0.00%			0.00%	1.01%				1.35%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/26/02		1		281,621						0	0				5		2,066,017			0	0				1	471,684		0			0			0	0					0		0
						0.92%				0.74%			0.00%				0.00%			4.59%			5.41%	0.00%			0.00%	0.92%				1.23%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/02		2		594,581						0	0				5		2,067,724			0	0				1	472,030		0			0			0	0					0		0
						1.75%				1.47%			0.00%				0.00%			4.39%			5.12%	0.00%			0.00%	0.88%				1.17%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		0		0						0	0				5		2,062,203			1	289,230				1	472,375		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			3.88%			4.55%	0.78%			0.64%	0.78%				1.04%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/28/02		1		313,236						0	0				5		2,048,783			0	0				1	472,717		0			0			0	0					0		0
						0.73%				0.65%			0.00%				0.00%			3.65%			4.24%	0.00%			0.00%	0.73%				0.98%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/25/02		2		854,498						1	431,728				5		1,934,561			1	420,615				1	473,056		0			0			0	0					0		0
						1.31%				1.59%			0.65%				0.80%			3.27%			3.60%	0.65%			0.78%	0.65%				0.88%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					3/25/02		1		432,069						3	1,170,876				4		1,708,737			1	420,914				1	473,393		0			0			0	0					0		0
						0.59%				0.73%			1.76%				1.98%			2.35%			2.89%	0.59%			0.71%	0.59%				0.80%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					2/25/02		3		1,146,024						1	590,731				3		1,119,257			1	421,212				1	473,728		0			0			0	0					1		282,785
						1.53%				1.69%			0.51%				0.87%			1.53%			1.65%	0.51%			0.62%	0.51%				0.70%		0.00%			0.00%		0.00%			0.00%				0.51%					0.42%
					1/25/02		0		0						3	1,428,256				1		282,974			1	421,508				1	474,060		0			0			0	0					1		282,974
						0.00%				0.00%			1.29%				1.77%			0.43%			0.35%	0.43%			0.52%	0.43%				0.59%		0.00%			0.00%		0.00%			0.00%				0.43%					0.35%
					12/26/01		3		1,407,408						1	283,162				2		953,848			0	0				1	474,390		0			0			0	0					0		0
						1.15%				1.54%			0.38%				0.31%			0.77%			1.04%	0.00%			0.00%	0.38%				0.52%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/26/01		3		904,326						2	838,315				1		422,092			0	0				1	474,718		0			0			0	0					0		0
						1.01%				0.87%			0.68%				0.80%			0.34%			0.40%	0.00%			0.00%	0.34%				0.46%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/01		4		1,421,593						1	422,381				1		287,339			0	0				1	475,043		0			0			0	0					0		0
						1.22%				1.23%			0.30%				0.37%			0.30%			0.25%	0.00%			0.00%	0.30%				0.41%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/01		5		1,802,029						0	0				1		287,544			0	0				1	475,366		0			0			0	0					0		0
						1.44%				1.46%			0.00%				0.00%			0.29%			0.23%	0.00%			0.00%	0.29%				0.39%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/27/01		3		1,085,251						3	1,105,231				0		0			1	475,687				0	0		0			0			0	0					0		0
						0.80%				0.81%			0.80%				0.82%			0.00%			0.00%	0.27%			0.35%	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 - 07:49 (D616-D634,J178) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 11
				11/22/2002 - 10:24 (D616-D634,J178) 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 2000-2
																																										NEXT PAYMENT:						1112/2526/2002
																																										RECORD DATE:							0910/3031/2002
											ABN AMRO ACCT: 67-8509-90-2
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM						CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE		AMORT		COUPON REMIT
				11/25/02		79			28,224,770				11		3,312,489				0	0			0	0			1			470,982			1		64,155					320		326		8.08%					7.83%
					12.87%					12.90%		12.09%				10.34%						0.00%			0.00%			1.10%			1.47%			1.10%				0.20%
				10/25/02		91			32,037,213				8		2,775,817				0	0			0	0			0			0			0		0					321		327		8.08%					7.83%
					14.82%					14.64%		8.08%				7.97%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		99			34,844,035				10		3,267,485				0	0			0	0			0			0			0		0					322		328		8.07%					7.82%
					16.12%					15.92%		9.17%				8.55%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		109			38,199,395				5		2,038,344				0	0			0	0			0			0			0		0					323		329		8.08%					7.83%
					17.75%					17.46%		4.39%				5.05%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/02		114			40,353,824				15		4,848,253				0	0			0	0			0			0			0		0					325		331		8.10%					7.85%
					18.57%					18.44%		11.63%				10.71%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		129			45,286,297				8		2,897,716				0	0			0	0			0			0			0		0					326		332		8.10%					7.85%
					21.01%					20.70%		5.84%				6.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		137			48,271,127				16		5,380,894				0	0			0	0			0			0			0		0					328		333		8.09%					7.84%
					22.31%					22.06%		10.46%				10.02%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/02		153			53,698,140				17		5,270,787				0	0			0	0			0			0			0		0					329		334		8.09%					7.84%
					24.92%					24.54%		10.00%				8.93%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				3/25/02		170			59,025,623				26		8,897,669				0	0			0	0			0			0			0		0					330		335		8.10%					7.85%
					27.69%					26.98%		13.27%				13.09%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				2/25/02		196			67,991,716				36		12,625,414				0	0			0	0			0			0			0		0					331		336		8.11%					7.86%
					31.92%					31.07%		15.52%				15.64%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				1/25/02		232			80,707,574				28		10,691,034				0	0			0	0			0			0			0		0					332		337		8.10%					7.85%
					37.79%					36.88%		10.77%				11.69%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/01		260			91,478,534				36		12,727,196				0	0			0	0			0			0			0		0					333		338		8.11%					7.86%
					42.35%					41.81%		12.16%				12.20%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/26/01		296			104,306,355				32		10,833,227				0	0			0	0			0			0			0		0					334		339		8.10%					7.85%
					48.21%					47.67%		9.76%				9.40%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/01		328			115,233,388				19		7,747,951				0	0			0	0			0			0			0		0					335		340		8.10%					7.85%
					53.42%					52.66%		5.48%				6.29%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/01		347			123,104,645				29		10,788,978				0	0			0	0			0			0			0		0					336		341		8.12%					7.87%
					56.51%					56.26%		7.71%				8.05%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/27/01		376			134,020,880				31		10,714,413				0	0			0	0			0			0			0		0					337		342		8.13%					7.88%
					61.24%					61.25%		7.62%				7.40%						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 - 07:49 (D616-D634,J178) 2002 LASALLE BANK N.A.
			11/22/2002 - 10:24 (D616-D634,J178) 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 2000-2

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8509-90-2

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

10/22/2002 - 07:49 (D616-D634,J178) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

11/22/2002 - 10:24 (D616-D634,J178) 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 2000-2

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8509-90-2

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

200211

610444807

NOT AVAIL.

470,982.25

406,827.43

86.38%

0.00

406,827.43

86.38%

64,154.82

CUMULATIVE

CURRENT TOTAL

470,982.25

406,827.43

0.00

406,827.43

64,154.82

CUMULATIVE

470,982.25

406,827.43

0.00

406,827.43

64,154.82

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

10/22/2002 - 07:49 (D616-D634,J178) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

11/22/2002 - 10:24 (D616-D634,J178) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2000-2