8-K 1 abn00003_200202.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 22, 2000
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of November 1, 2000 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2000-3)

Delaware (State or other jurisdiction of organization)
333-85443-05 (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 February 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: February 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0102/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0102/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2000-3

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8654-60-9

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

SOPHIE DOORBAR 714-282-3980 (253)

RITA.LOPEZ@ABNAMRO.COM

SOPHIE.DOORBAR@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN00003

CLOSING DATE:

11/28/2000

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

12/26/2000

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6-7

ASSUMED FINAL PAYMENT: DATE:

12/25/2030

ABN00003_200201_3.ZIP

OTHER RELATED INFORMATION

PAGE 8

ABN00003_200202_3.ZIP

OTHER RELATED INFORMATION

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 9-11

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 12-14

MODIFIED LOAN DETAIL

PAGE 15

REALIZED LOSS DETAIL

PAGE 16

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: FITCH, INC./STANDARD & POOR'S CORPORATION

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 1 OF 16

02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 1 OF 16

	ABN AMRO
	LASALLE BANK		N.A.
ABN AMRO MORTGAGE CORPORATION
										ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																										STATEMENT DATE:									0102/25/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,																										PAYMENT DATE:						0102/25/2002
WAC:						7.~~847281~~850725%				SERIES 2000-3																										PRIOR PAYMENT:							1201/2625/~~2001~~2002
																																				NEXT PAYMENT:								0203/25/2002
WAMM:						~~312~~310
																																				RECORD DATE:									1201/31/~~2001~~2002
										REMIC II
										ABN AMRO ACCT: 67-8654-60-9
									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						20,000,000.00					85,~~315~~369,~~820~~502.3701					21,~~946~~650,~~318~~965.3676			0.00			0.00				53,~~369~~718,~~502~~536.0125				5032,~~241~~440.4174				0.00				7.25000000%
	00077BPN7													~~415~~268.~~791018500~~475100500			~~147~~82.~~315918000~~548288000			0.000000000			0.000000000				~~268~~185.~~475100500~~926812500					21.~~512070500~~622037000			0.000000000						FIXED
	IA-2						89,200,000.00					3420,~~562~~785,~~870~~404.2097					137,~~777~~720,~~465~~185.2320			0.00			0.00				2013,~~785~~065,~~404~~219.9777				~~208~~125,~~817~~578.3449				0.00				7.25000000%
	00077BPP2													~~387~~233.~~476123318~~020235090			~~154~~86.~~455888229~~549161435			0.000000000			0.000000000				~~233~~146.~~020235090~~471073655					21.~~341001570~~407830605			0.000000000						FIXED
	IA-3						27,260,000.00					1613,~~172~~377,~~816~~038.3431					21,~~795~~566,~~778~~610.0368			0.00			0.00				1311,~~377~~810,~~038~~427.3163				~~101~~83,~~080~~606.1049				0.00				7.50000000%
	00077BPQ0													~~593~~490.~~280129861~~720407557			~~102~~57.~~559722304~~469210565			0.000000000			0.000000000				~~490~~433.~~720407557~~251196992					3.~~708000734~~067002568			0.000000000						FIXED
	IA-4						940,000.00					~~557~~461,~~683~~277.3319					9654,~~406~~021.1406			0.00			0.00				~~461~~407,~~277~~256.1913				0.00				0.00				0.00000000%
	00077BPR8													~~593~~490.~~280138298~~720414894			~~102~~57.~~559723404~~469212766			0.000000000			0.000000000				~~490~~433.~~720414894~~251202128					0.000000000			0.000000000						N/A
	IA-5						15,187,000.00					16,~~424~~523,~~024~~252.2573					0.00			0.00			99,~~228~~827.4899				16,~~523~~623,~~252~~080.7372				0.00				0.00				7.25000000%
	00077BPS6													~~1081~~1087.~~452837954~~986615526			0.000000000			0.000000000			6.~~533777573~~573252782				~~1087~~1094.~~986615526~~559868308					0.000000000			0.000000000						FIXED
	IA-6						35,000,000.00					35,000,000.00					0.00			0.00			0.00				35,000,000.00				211,458.33				0.00				7.25000000%
	00077BPT4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.041666571			0.000000000						FIXED
	IA-7						9,300,000.00					87,~~062~~963,~~975~~747.7527					99,~~228~~827.4899			0.00			0.00				7,~~963~~863,~~747~~919.2728				48,~~713~~114.8131				0.00				7.25000000%
	00077BPU1													~~866~~856.~~986639785~~316910753			10.~~669729032~~734192473			0.000000000			0.000000000				~~856~~845.~~316910753~~582718280					5.~~238044086~~173581720			0.000000000						FIXED
	IA-8						13,950,000.00					13,950,000.00					0.00			0.00			0.00				13,950,000.00				84,281.25				0.00				7.25000000%
	00077BPV9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.041666667			0.000000000						FIXED
	IA-X						6,049,629.00				N	2,~~757~~318,~~972~~864.6141					0.00			0.00			0.00				2,~~318~~014,~~864~~606.4175				1614,~~662~~009.7581				0.00				7.25000000%
	00077BPW7													~~455~~383.~~891197626~~306878819			0.000000000			0.000000000			0.000000000				~~383~~333.~~306878819~~013272384					2.~~754342456~~315813085			0.000000000						7.250000000%
	IA-P						1,258,792.00					~~901~~808,~~968~~768.3476					9371,~~199~~420.5859			0.00			0.00				~~808~~737,~~768~~348.7617				0.00				0.00				0.00000000%
	00077BPX5													~~716~~642.~~534852462~~495948497			7456.~~038903965~~737403797			0.000000000			0.000000000				~~642~~585.~~495948497~~758544700					0.000000000			0.000000000						N/A
	IIA-1						46,800,000.00					2415,~~775~~212,~~067~~852.0473					910,~~562~~095,~~214~~054.3121			0.00			0.00				155,~~212~~117,~~852~~798.7352				~~144~~88,~~521~~741.2264				0.00				7.00000000%
	00077BPY3													~~529~~325.~~381774359~~060955769			~~204~~215.~~320818590~~706286538			0.000000000			0.000000000				~~325~~109.~~060955769~~354669231					31.~~088060256~~896188889			0.000000000						FIXED
	IIA-2						23,019,000.00					23,019,000.00					0.00			0.00			0.00				23,019,000.00				137,154.88				0.00				7.15000000%
	00077BPZ0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.958333551			0.000000000						FIXED
	IIA-3						11,050,000.00					11,050,000.00					0.00			0.00			0.00				11,050,000.00				59,854.17				0.00				6.50000000%
	00077BQA4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666968			0.000000000						FIXED
	IIA-4						8,295,768.00				N	54,~~542~~347,~~652~~375.1334					0.00			0.00			0.00				43,~~347~~085,~~375~~493.3457				3628,~~951~~982.0150				0.00				8.00000000%
	00077BQB2													~~668~~524.~~130079096~~047362462			0.000000000			0.000000000			0.000000000				~~524~~371.~~047362462~~935855728					43.~~454200021~~493648810			0.000000000						8.000000000%
	IIA-5						3,171,875.00				N	0.00					0.00			0.00			0.00				0.00				0.00				0.00				8.00000000%
	00077BQC0													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						8.000000000%
	IIA-6						25,300,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				7.25000000%
	00077BQD8													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	IIA-7						10,500,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				7.50000000%
	00077BQE6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	IIA-8						40,316,795.00					6,~~563~~319,~~747~~471.2870					~~244~~94,~~275~~455.5828			0.00			0.00				6,~~319~~225,~~471~~016.7042				5857,~~308~~459.2229				0.00				10.~~66004868~~91090311%
	00077BQF3													~~162~~156.~~804292355~~745388615			62.~~058903740~~342827102			0.000000000			0.000000000				~~156~~154.~~745388615~~402561513					1.~~446251370~~425194885			0.000000000						FIXED
	IIA-9						3,250,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				8.00000000%
	00077BQG1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	IIA-10						2,156,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				8.00000000%
	00077BQH9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	IIA-11						40,400,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				7.50000000%
	00077BQJ5													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	IIA-X						2,601,275.00				N	~~691~~605,~~484~~524.6766					0.00			0.00			0.00				~~605~~511,~~524~~483.6608				4,~~609~~036.9083				0.00				8.00000000%
	00077BQK2													~~265~~232.~~825285677~~779948295			0.000000000			0.000000000			0.000000000				~~232~~196.~~779948295~~627838272					1.~~772169417~~551865912			0.000000000						8.000000000%
	M						7,093,000.00					7,~~013~~007,~~601~~704.8600					56,~~897~~122.8606			0.00			0.00				7,~~007~~001,~~704~~581.0094				44,~~522~~485.9495				0.00				7.~~61770195~~61777890%
	00077BQL0													~~988~~987.~~806127168~~974622868			0.~~831504300~~863112928			0.000000000			0.000000000				987.~~974622868~~111509939					6.~~277025236~~271810235			0.000000000						7.~~617778902~~617871938%
	B-1						3,224,000.00					3,~~187~~185,~~910~~230.9518					2,~~680~~782.7768			0.00			0.00				3,~~185~~182,~~230~~447.1850				20,~~237~~220.1332				0.00				7.~~61770195~~61777890%
	00077BQM8													~~988~~987.~~806125931~~974621588			0.~~831504342~~863114144			0.000000000			0.000000000				987.~~974621588~~111507444					6.~~277025434~~271811414			0.000000000						7.~~617778902~~617871938%
	B-2						1,719,000.00					1,~~699~~698,~~757~~328.7337					1,~~429~~483.3669			0.00			0.00				1,~~698~~696,~~328~~844.3768				10,~~790~~781.2124				0.00				7.~~61770195~~61777890%
	00077BQN6													~~988~~987.~~806125654~~974618965			0.~~831506690~~863112275			0.000000000			0.000000000				987.~~974618965~~111506690					6.~~277027341~~271809191			0.000000000						7.~~617778902~~617871938%
	B-3						1,289,000.00					1,~~274~~273,~~571~~499.1029					1,~~071~~112.8155			0.00			0.00				1,~~273~~272,~~499~~386.2974				8,~~091~~084.0936				0.00				7.~~61770195~~61777890%
	00077BQQ9													~~988~~987.~~806128782~~974623739			0.~~831505043~~863110939			0.000000000			0.000000000				987.~~974623739~~111512801					6.~~277028704~~271807603			0.000000000						7.~~617778902~~617871938%
	B-4						859,000.00					~~849~~848,~~384~~670.4822					~~714~~741.2641			0.00			0.00				~~848~~847,~~670~~928.2281				5,~~391~~387.9649				0.00				7.~~61770195~~61777890%
	00077BQR7													~~988~~987.~~806146682~~974644936			0.~~831501746~~863108265			0.000000000			0.000000000				987.~~974644936~~111536671					6.~~277019790~~271816065			0.000000000						7.~~617778902~~617871938%
	B-5						864,448.00					854,~~771~~052.4970					~~718~~746.7912			0.00			0.00				~~854~~853,~~052~~306.7058				5,~~426~~421.1665				0.00				7.~~61770195~~61777890%
	00077BQS5													~~988~~987.~~806139872~~974638151			0.~~831501721~~863117273			0.000000000			0.000000000				987.~~974638151~~111520878					6.~~277023025~~271805823			0.000000000						7.~~617778902~~617871938%
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.01				0.01				7.25000000%
	00077BQP1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.100000000			0.100000000						FIXED
	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	NONE													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			429,936,135.00								~~214~~184,~~235~~707,~~970~~800.5143				2921,~~627~~365,~~398~~529.5628			0.00			99,~~228~~827.4899				~~184~~163,~~707~~442,~~800~~099.4314				1,~~257~~070,~~113~~099.8975				0.01
																										TOTAL P&I PAYMENT				3022,~~884~~435,~~512~~629.4503
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
01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 16
02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 16

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PAYMENT DATE:

0102/25/2002

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2000-3

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8654-60-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

1,~~272~~156,~~856~~502.7813

CURRENT SERVICING FEES

4036,~~687~~901.6194

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~176~~168,~~023~~822.1242

PLUS ADVANCE INTEREST

~~124~~50,~~173~~327.2153

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

176,~~389~~320.8056

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

31,~~944~~578.8985

SCHEDULED PRINCIPAL DISTRIBUTION

~~193~~175,~~412~~142.9298

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

4438,~~632~~480.4979

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(4036,~~687~~901.6194)

CURTAILMENTS

46,~~028~~787.6139

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

2921,~~288~~043,~~728~~770.5592

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

1,~~358~~171,~~127~~466.6895

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

2921,~~334~~090,~~757~~558.1631

LESS TRUSTEE FEE

(1,~~785~~539.3023)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

2921,~~528~~265,~~170~~701.0829

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

3022,~~886~~437,~~297~~168.7624

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,~~356~~169,~~342~~927.3872

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~214~~184,~~235~~707,~~971~~801.1911

~~637~~552

SCHEDULED PRINCIPAL DISTRIBUTION

~~193~~175,~~412~~142.9298

UNSCHEDULED PRINCIPAL DISTRIBUTION

2921,~~334~~090,~~757~~558.1631

8564

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~184~~163,~~707~~442,~~801~~099.1182

~~552~~488

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

2821,~~776~~960.3965

~~188~~152,~~938~~656.6772

176,~~389~~320.8056

~~124~~50,~~173~~327.2153

2417,~~205~~858.5435

~~160~~129,~~455~~313.1773

2110,~~960~~422.6586

~~152~~73,~~656~~670.7252

01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 5 OF 16

02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 5 OF 16

	ABN AMRO
	LASALLE BANK	N.A.
				ABN AMRO MORTGAGE CORPORATION
																ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																														STATEMENT DATE:				0102/25/2002
																																																														PAYMENT DATE:				0102/25/2002
																MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,
																																																														PRIOR PAYMENT:					1201/2625/~~2001~~2002
																SERIES 2000-3
																																																														NEXT PAYMENT:						0203/25/2002
																																																													RECORD DATE:								1201/31/~~2001~~2002
																ABN AMRO ACCT: 67-8654-60-9
																BOND INTEREST RECONCILIATION
																								DEDUCTIONS																				ADDITIONS
																																																									REMAINING
								ACCRUAL					PASS								ACCRUED										ADD.
DEFERRED &
					PRIOR						PREPAY-						OTHER	DISTRIBUTABLE							INTEREST			OUTSTANDING
																																																																	CREDIT SUPPORT
														THRU									CERTIFICATE						ALLOCABLE				TRUST			ACCRETION			INTEREST		INT. SHORT-						MENT					INTEREST		CERTIFICATE		PAYMENT				INTEREST
			CLASS			METHOD DAYS									RATE							INTEREST						PPIS					EXPENSE (1)		INTEREST			LOSSES		FALLS DUE								PENALTIES			PROCEEDS (2)
INTEREST
			AMOUNT					SHORTFALLS				ORIGINAL								CURRENT(3)
		IA-1					30/360		30	7.250000000%									5032,~~241~~440.4174								0.00					0.00			0.00		0.00						0.00		0.00				0.00				5032,~~241~~440.4174		5032,~~241~~440.4174			0.00						3.50%						89.0509%
		IA-2					30/360		30	7.250000000%									~~208~~125,~~817~~578.3449								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~208~~125,~~817~~578.3449		~~208~~125,~~817~~578.3449			0.00						3.50%						89.0509%
		IA-3					30/360		30	7.500000000%									~~101~~83,~~080~~606.1049								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~101~~83,~~080~~606.1049		~~101~~83,~~080~~606.1049			0.00						3.50%						89.0509%
		IA-4					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						3.50%						89.0509%
		IA-5					30/360		30	7.250000000%									99,~~228~~827.4899								0.00					0.00			99,~~228~~827.4899		0.00						0.00		0.00				0.00				99,~~228~~827.4899		0.00			0.00						3.50%						89.0509%
		IA-6					30/360		30	7.250000000%									211,458.33								0.00					0.00			0.00		0.00						0.00		0.00				0.00				211,458.33		211,458.33			0.00						3.50%						89.0509%
		IA-7					30/360		30	7.250000000%									48,~~713~~114.8131								0.00					0.00			0.00		0.00						0.00		0.00				0.00				48,~~713~~114.8131		48,~~713~~114.8131			0.00						3.50%						89.0509%
		IA-8					30/360		30	7.250000000%									84,281.25								0.00					0.00			0.00		0.00						0.00		0.00				0.00				84,281.25		84,281.25			0.00						3.50%						89.0509%
		IA-X					30/360		30	7.250000000%									1614,~~662~~009.7581								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1614,~~662~~009.7581		1614,~~662~~009.7581			0.00						NA						NA
		IA-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						3.50%						89.0509%
		IIA-1					30/360		30	7.000000000%									~~144~~88,~~521~~741.2264								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~144~~88,~~521~~741.2264		~~144~~88,~~521~~741.2264			0.00						3.50%						89.0509%
		IIA-2					30/360		30	7.150000000%									137,154.88								0.00					0.00			0.00		0.00						0.00		0.00				0.00				137,154.88		137,154.88			0.00						3.50%						89.0509%
		IIA-3					30/360		30	6.500000000%									59,854.17								0.00					0.00			0.00		0.00						0.00		0.00				0.00				59,854.17		59,854.17			0.00						3.50%						89.0509%
		IIA-4					30/360		30	8.000000000%									3628,~~951~~982.0150								0.00					0.00			0.00		0.00						0.00		0.00				0.00				3628,~~951~~982.0150		3628,~~951~~982.0150			0.00						NA						NA
		IIA-5					30/360		30	8.000000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						NA						NA
		IIA-6					30/360		30	7.250000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						3.50%						89.0509%
		IIA-7					30/360		30	7.500000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						3.50%						89.0509%
		IIA-8					30/360		30	10.~~660048679~~910903112%									5857,~~308~~459.2229								0.00					0.00			0.00		0.00						0.00		0.00				0.00				5857,~~308~~459.2229		5857,~~308~~459.2229			0.00						3.50%						89.0509%
		IIA-9					30/360		30	8.000000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						3.50%						89.0509%
		IIA-10					30/360		30	8.000000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						3.50%						89.0509%
		IIA-11					30/360		30	7.500000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						3.50%						89.0509%
		IIA-X					30/360		30	8.000000000%									4,~~609~~036.9083								0.00					0.00			0.00		0.00						0.00		0.00				0.00				4,~~609~~036.9083		4,~~609~~036.9083			0.00						NA						NA
		M					30/360		30	7.~~617701948~~617778902%									44,~~522~~485.9495								0.00					0.00			0.00		0.00						0.00		0.00				0.00				44,~~522~~485.9495		44,~~522~~485.9495			0.00						1.85%						4.2680%
		B-1					30/360		30	7.~~617701948~~617778902%									20,~~237~~220.1332								0.00					0.00			0.00		0.00						0.00		0.00				0.00				20,~~237~~220.1332		20,~~237~~220.1332			0.00						1.10%						2.5386%
		B-2					30/360		30	7.~~617701948~~617778902%									10,~~790~~781.2124								0.00					0.00			0.00		0.00						0.00		0.00				0.00				10,~~790~~781.2124		10,~~790~~781.2124			0.00						0.70%						1.6182%
		B-3					30/360		30	7.~~617701948~~617778902%									8,~~091~~084.0936								0.00					0.00			0.00		0.00						0.00		0.00				0.00				8,~~091~~084.0936		8,~~091~~084.0936			0.00						0.40%						01.9204%
		B-4					30/360		30	7.~~617701948~~617778902%									5,~~391~~387.9649								0.00					0.00			0.00		0.00						0.00		0.00				0.00				5,~~391~~387.9649		5,~~391~~387.9649			0.00						0.20%						0.4652%
		B-5					30/360		30	7.~~617701948~~617778902%									5,~~426~~421.1665								0.00					0.00			0.00		0.00						0.00		0.00				0.00				5,~~426~~421.1665		5,~~426~~421.1665			0.00						0.00%						0.00%
		R					30/360		30	7.250000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.01			0.00						3.50%						89.0509%
																				1,356,342.36						0.00				0.00				99,228.48			0.00					0.00				0.00				0.00			1,356,342.36		1,257,113.89				0.00
																				1,169,927.73						0.00				0.00				99,827.99			0.00					0.00				0.00				0.00			1,169,927.73		1,070,099.75				0.00
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
	(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																																															PAGE 6 OF 16
	01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.
	02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PAYMENT DATE:

0102/25/2002

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2000-3

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8654-60-9

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

4,299,361.00

0.00

4,299,361.00

0.00

4,299,361.00

119,094.00

0.00

119,094.00

TOTAL

NUMBER OF PAYOFFS:

8564

AGGREGATE PAYOFF AMOUNTS:

2921,~~288~~043,~~728~~770.5592

NUMBER OF CURTAILMENTS:

7767

AGGREGATE CURTAILMENT AMOUNTS:

4546,~~892~~578.4155

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:

0.00

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

0.00

01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 8 OF 16

02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 8 OF 16

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0102/25/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0102/25/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,
												PRIOR PAYMENT:									1201/2625/~~2001~~2002
												SERIES 2000-3
																																											NEXT PAYMENT:						0203/25/2002
																																											RECORD DATE:							1201/31/~~2001~~2002
												ABN AMRO ACCT: 67-8654-60-9
												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
					2/25/02		2		693,637						2	578,460				1		263,447			0	0				0	0		0			0			0	0					1		263,447
						0.41%				0.42%			0.41%				0.35%			0.20%			0.16%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.20%					0.16%
					1/25/02		6		1,940,066						1	266,481				2		583,651			0	0				0	0		0			0			0	0					1		263,846
						1.09%				1.05%			0.18%				0.14%			0.36%			0.32%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.18%					0.14%
					12/26/01		4		1,266,939						1	320,059				2		598,576			0	0				0	0		0			0			0	0					1		264,242
						0.63%				0.59%			0.16%				0.15%			0.31%			0.28%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.16%					0.12%
					11/26/01		3		1,051,305						0	0				2		524,070			0	0				0	0		0			0			0	0					1		259,434
						0.43%				0.45%			0.00%				0.00%			0.28%			0.22%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.14%					0.11%
					10/25/01		1		394,414						0	0				2		524,633			0	0				0	0		0			0			0	0					0		0
						0.13%				0.15%			0.00%				0.00%			0.26%			0.21%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/01		4		1,271,075						0	0				2		525,193			0	0				0	0		0			0			0	0					0		0
						0.50%				0.47%			0.00%				0.00%			0.25%			0.19%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/27/01		6		2,164,382						2	525,749				1		257,330			0	0				0	0		0			0			0	0					0		0
						0.70%				0.75%			0.23%				0.18%			0.12%			0.09%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/01		1		397,241						1	396,493				0		0			0	0				0	0		0			0			0	0					0		0
						0.11%				0.13%			0.11%				0.13%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/01		3		883,696						1	258,046				0		0			0	0				0	0		0			0			0	0					0		0
						0.31%				0.27%			0.10%				0.08%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/25/01		5		1,644,275						1	260,448				0		0			0	0				0	0		0			0			0	0					0		0
						0.48%				0.47%			0.10%				0.07%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/25/01		5		1,548,103						0	0				1		621,145			0	0				0	0		0			0			0	0					0		0
						0.46%				0.42%			0.00%				0.00%			0.09%			0.17%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					3/26/01		3		1,471,711						1	621,548				1		398,270			0	0				0	0		0			0			0	0					0		0
						0.26%				0.37%			0.09%				0.16%			0.09%			0.10%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					2/26/01		2		882,725						1	398,523				0		0			0	0				0	0		0			0			0	0					0		0
						0.17%				0.22%			0.08%				0.10%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/25/01		2		749,955						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.16%				0.18%			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%
					12/26/00		2		658,376						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.16%				0.15%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 16
				02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 16

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0102/25/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0102/25/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,
												PRIOR PAYMENT:									1201/2625/~~2001~~2002
												SERIES 2000-3
																																											NEXT PAYMENT:						0203/25/2002
																																											RECORD DATE:							1201/31/~~2001~~2002
												ABN AMRO ACCT: 67-8654-60-9
												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
					1/25/02		0		0						1	266,481				1		263,846			0	0				0	0		0			0			0	0					0		0
					2/25/02		1		345,288						0	0				1		263,447			0	0				0	0		0			0			0	0					1		263,447
						0.00%				0.00%			0.27%				0.22%			0.27%			0.22%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
						0.29%				0.31%			0.00%				0.00%			0.29%			0.24%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.29%					0.24%
					1/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					12/26/01		2		524,223						0	0				1		264,242			0	0				0	0		0			0			0	0					1		264,242
						0.46%				0.37%			0.00%				0.00%			0.23%			0.19%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.23%					0.19%
					11/26/01		01		0381,968						0	0				01		0264,636			0	0				0	0		0			0			0	0					0		0
						0.21%				0.25%			0.00%				0.00%			0.21%			0.17%	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				1		265,027			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.20%			0.16%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					8/27/01		2		510,599						1	265,803				1		257,330			0	0				0	0		0			0			0	0					0		0
						0.37%				0.29%			0.18%				0.15%			0.18%			0.15%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					6/25/01		2		486,943						1	258,046				0		0			0	0				0	0		0			0			0	0					0		0
						0.34%				0.26%			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%
					5/25/01		2		620,740						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.33%				0.32%			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%
					4/25/01		1		266,923						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.16%				0.13%			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%
					3/26/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					2/26/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/25/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					12/26/00		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.																																								PAGE 10 OF 16
				02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.																																								PAGE 10 OF 16

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0102/25/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0102/25/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,
												PRIOR PAYMENT:									1201/2625/~~2001~~2002
												SERIES 2000-3
																																											NEXT PAYMENT:						0203/25/2002
																																											RECORD DATE:							1201/31/~~2001~~2002
												ABN AMRO ACCT: 67-8654-60-9
												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
					1/25/02		6		1,940,066						0	0				1		319,805			0	0				0	0		0			0			0	0					0		0
					2/25/02		1		348,349						2	578,460				0		0			0	0				0	0		0			0			0	0					0		0
						3.43%				3.08%			0.00%				0.00%			0.57%			0.51%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
						0.68%				0.66%			1.37%				1.10%			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
					12/26/01		2		742,715						1	320,059				1		334,335			0	0				0	0		0			0			0	0					0		0
						0.99%				1.02%			0.50%				0.44%			0.50%			0.46%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/26/01		02		0669,338						0	0				01		0259,434			0	0				0	0		0			0			0	0					01		0259,434
						0.90%				0.84%			0.00%				0.00%			0.45%			0.33%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.45%					0.33%
					10/25/01		0		0						0	0				1		259,606			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.39%			0.29%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					8/27/01		4		1,653,782						1	259,947				0		0			0	0				0	0		0			0			0	0					0		0
						1.28%				1.47%			0.32%				0.23%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/01		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					6/25/01		1		396,753						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.26%				0.29%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/25/01		3		1,023,535						1	260,448				0		0			0	0				0	0		0			0			0	0					0		0
						0.70%				0.67%			0.23%				0.17%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/25/01		4		1,281,180						0	0				1		621,145			0	0				0	0		0			0			0	0					0		0
						0.85%				0.76%			0.00%				0.00%			0.21%			0.37%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					3/26/01		3		1,471,711						1	621,548				1		398,270			0	0				0	0		0			0			0	0					0		0
						0.59%				0.80%			0.20%				0.34%			0.20%			0.22%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					2/26/01		2		882,725						1	398,523				0		0			0	0				0	0		0			0			0	0					0		0
						0.37%				0.45%			0.18%				0.20%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/25/01		2		749,955						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.35%				0.37%			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%
					12/26/00		2		658,376						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.35%				0.32%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.																																								PAGE 11 OF 16
				02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.																																								PAGE 11 OF 16

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																		STATEMENT DATE:				0102/25/2002
																																										PAYMENT DATE:				0102/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,																															PRIOR PAYMENT:					1201/2625/~~2001~~2002
											SERIES 2000-3
																																										NEXT PAYMENT:						0203/25/2002
																																										RECORD DATE:							1201/31/~~2001~~2002
											ABN AMRO ACCT: 67-8654-60-9
											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
				2/25/02		488			163,442,100				64		21,043,771				0	0			0	0			0			0			0		0					310		318		7.85%					7.60%
					38.95%					38.02%		11.59%				11.39%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				1/25/02		552			184,707,801				85		29,288,729				0	0			0	0			0			0			0		0					312		320		7.85%					7.60%
					44.05%					42.96%		13.34%				13.67%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				12/26/01		637			214,235,971				65		20,645,293				0	0			0	0			0			0			0		0					314		322		7.85%					7.60%
					50.84%					49.83%		9.26%				8.78%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				11/26/01		702			235,190,996				60		20,134,712				0	0			0	0			0			0			0		0					315		323		7.87%					7.62%
					56.03%					54.70%		7.87%				7.87%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				10/25/01		762			255,840,713				44		15,052,810				0	0			0	0			0			0			0		0					317		325		7.89%					7.64%
					60.81%					59.51%		5.46%				5.55%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				9/25/01		806			271,364,629				52		17,443,161				0	0			0	0			0			0			0		0					320		327		7.91%					7.66%
					64.33%					63.12%		6.06%				6.03%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				8/27/01		858			289,135,842				52		18,553,303				0	0			0	0			0			0			0		0					321		328		7.93%					7.68%
					68.48%					67.25%		5.71%				6.02%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				7/25/01		910			308,132,651				56		18,646,620				0	0			0	0			0			0			0		0					323		330		7.94%					7.69%
					72.63%					71.67%		5.80%				5.70%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				6/25/01		966			327,210,835				66		21,682,191				0	0			0	0			0			0			0		0					325		332		7.96%					7.71%
					77.09%					76.11%		6.40%				6.21%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				5/25/01		1,032			349,401,370				60		20,730,376				0	0			0	0			0			0			0		0					327		333		7.98%					7.73%
					82.36%					81.27%		5.49%				5.59%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				4/25/01		1,092			370,766,392				66		22,096,808				0	0			0	0			0			0			0		0					329		335		8.00%					7.75%
					87.15%					86.24%		5.70%				5.62%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				3/26/01		1,158			393,322,767				42		13,947,238				0	0			0	0			0			0			0		0					331		336		8.01%					7.76%
					92.42%					91.48%		3.50%				3.42%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				2/26/01		1,200			407,815,704				28		11,136,686				0	0			0	0			0			0			0		0					332		338		8.03%					7.78%
					95.77%					94.85%		2.28%				2.65%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				1/25/01		1,228			419,467,904				16		6,423,609				0	0			0	0			0			0			0		0					334		339		8.04%					7.79%
					98.00%					97.57%		1.29%				1.51%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				12/26/00		1,244			426,739,523				9		2,827,667				0	0			0	0			0			0			0		0					304		340		8.04%					7.79%
					99.28%					99.26%		0.72%				0.66%						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 12 OF 16
			01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.
			02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																		STATEMENT DATE:				0102/25/2002
																																										PAYMENT DATE:				0102/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,																															PRIOR PAYMENT:					1201/2625/~~2001~~2002
											SERIES 2000-3
																																										NEXT PAYMENT:						0203/25/2002
																																										RECORD DATE:							1201/31/~~2001~~2002
											ABN AMRO ACCT: 67-8654-60-9
											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
				1/25/02		377			121,815,880				58		19,536,431				0	0			0	0			0			0			0		0					298		308		7.60%					7.35%
				2/25/02		342			110,744,215				35		10,906,792				0	0			0	0			0			0			0		0					296		306		7.59%					7.34%
					30.09%					28.33%		13.33%				13.80%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
					27.29%					25.76%		9.28%				8.95%						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
					0.00%					0.00%
				12/26/01		435			141,532,951				45		13,701,671				0	0			0	0			0			0			0		0					300		310		7.60%					7.35%
					34.72%					32.92%		9.38%				8.81%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				11/26/01		0480			0155,473,256				028		08,980,807				0	0			0	0			0			0			0		0					0301		0311		7.60%					7.35%
					0.00%					0.00%
					38.31%					36.16%		5.51%				5.45%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				10/25/01		508			164,902,189				17		5,591,025				0	0			0	0			0			0			0		0					303		313		7.61%					7.36%
					40.54%					38.36%		3.24%				3.27%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				9/25/01		0			0				0		0				0	0			0	0			0			0			0		0					0		0
					0.00%					0.00%
				8/27/01		545			176,767,596				17		5,631,289				0	0			0	0			0			0			0		0					306		315		7.62%					7.37%
					43.50%					41.11%		3.02%				3.08%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				7/25/01		0			0				0		0				0	0			0	0			0			0			0		0					0		0
					0.00%					0.00%
				6/25/01		580			188,404,715				26		7,271,987				0	0			0	0			0			0			0		0					308		318		7.63%					7.38%
					46.29%					43.82%		4.29%				3.71%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				5/25/01		606			196,039,816				18		4,968,954				0	0			0	0			0			0			0		0					309		319		7.63%					7.38%
					48.36%					45.60%		2.88%				2.47%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				4/25/01		624			201,480,062				25		8,660,715				0	0			0	0			0			0			0		0					311		320		7.65%					7.40%
					49.80%					46.86%		3.85%				4.11%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				3/26/01		649			210,473,258				9		2,464,940				0	0			0	0			0			0			0		0					313		321		7.65%					7.40%
					51.80%					48.95%		1.37%				1.16%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				2/26/01		658			213,336,952				6		3,104,649				0	0			0	0			0			0			0		0					314		322		7.66%					7.41%
					52.51%					49.62%		0.90%				1.43%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				1/25/01		664			216,806,224				4		1,317,712				0	0			0	0			0			0			0		0					315		324		7.66%					7.41%
					52.99%					50.43%		0.60%				0.60%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				12/26/00		668			218,507,952				4		1,045,576				0	0			0	0			0			0			0		0					255		325		7.66%					7.41%
					53.31%					50.82%		0.60%				0.48%						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 13 OF 16
			01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.
			02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																		STATEMENT DATE:				0102/25/2002
																																										PAYMENT DATE:				0102/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,																															PRIOR PAYMENT:					1201/2625/~~2001~~2002
											SERIES 2000-3
																																										NEXT PAYMENT:						0203/25/2002
																																										RECORD DATE:							1201/31/~~2001~~2002
											ABN AMRO ACCT: 67-8654-60-9
											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
				1/25/02		175			62,891,921				27		9,752,298				0	0			0	0			0			0			0		0					340		343		8.34%					8.09%
				2/25/02		146			52,697,885				29		10,136,979				0	0			0	0			0			0			0		0					338		342		8.36%					8.11%
					13.97%					14.63%		13.37%				13.41%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
					11.65%					12.26%		16.57%				16.12%						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
					0.00%					0.00%
				12/26/01		202			72,703,020				20		6,943,622				0	0			0	0			0			0			0		0					341		344		8.34%					8.09%
					16.12%					16.91%		9.01%				8.71%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				11/26/01		0222			079,717,740				032		011,153,905				0	0			0	0			0			0			0		0					0342		0345		8.34%					8.09%
					0.00%					0.00%
					17.72%					18.54%		12.60%				12.27%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				10/25/01		254			90,938,524				27		9,461,785				0	0			0	0			0			0			0		0					344		346		8.35%					8.10%
					20.27%					21.15%		9.61%				9.42%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				9/25/01		0			0				0		0				0	0			0	0			0			0			0		0					0		0
					0.00%					0.00%
				8/27/01		313			112,368,246				35		12,922,014				0	0			0	0			0			0			0		0					346		348		8.37%					8.12%
					24.98%					26.14%		10.06%				10.30%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				7/25/01		0			0				0		0				0	0			0	0			0			0			0		0					0		0
					0.00%					0.00%
				6/25/01		386			138,806,120				40		14,410,205				0	0			0	0			0			0			0		0					348		350		8.38%					8.13%
					30.81%					32.29%		9.39%				9.40%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				5/25/01		426			153,361,554				42		15,761,422				0	0			0	0			0			0			0		0					350		351		8.39%					8.14%
					34.00%					35.67%		8.97%				9.31%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				4/25/01		468			169,286,330				41		13,436,093				0	0			0	0			0			0			0		0					351		352		8.40%					8.15%
					37.35%					39.37%		8.06%				7.35%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				3/26/01		509			182,849,510				33		11,482,298				0	0			0	0			0			0			0		0					352		353		8.41%					8.16%
					40.62%					42.53%		6.09%				5.90%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				2/26/01		542			194,478,753				22		8,032,037				0	0			0	0			0			0			0		0					353		354		8.43%					8.18%
					43.26%					45.23%		3.90%				3.96%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				1/25/01		564			202,661,680				12		5,105,897				0	0			0	0			0			0			0		0					354		355		8.44%					8.19%
					45.01%					47.14%		2.08%				2.45%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				12/26/00		576			208,231,571				5		1,782,091				0	0			0	0			0			0			0		0					356		356		8.44%					8.19%
					45.97%					48.43%		0.86%				0.85%						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 14 OF 16
			01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.
			02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0102/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2000-3

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8654-60-9

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 15 OF 16

02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 15 OF 16

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0102/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2000-3

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8654-60-9

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..

01/23/2002 - 09:02 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 16 OF 16

02/21/2002 - 11:17 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 16 OF 16

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2000-3