8-K 1 abn00003_200205.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 May 28, 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: May 28, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

05/28/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

05/28/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PRIOR PAYMENT:

04/25/2002

SERIES 2000-3

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8654-60-9

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

MARC VER WAYNE 714-238-6719

RITA.LOPEZ@ABNAMRO.COM

MARC.VERWAYNE@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

ASSUMED FINAL PAYMENT: DATE:

12/25/2030

ABN00003_200205_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8-10

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 11-13

MODIFIED LOAN DETAIL

PAGE 14

REALIZED LOSS DETAIL

PAGE 15

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

05/24/2002 - 16:48 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 1 OF 15





	ABN AMRO

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

										*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																											STATEMENT DATE:								05/28/2002

										*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*																											PAYMENT DATE:						05/28/2002

WAC:						7.779364%				*SERIES 2000-3*																											PRIOR PAYMENT:							04/25/2002
																																		NEXT PAYMENT:							06/25/2002
WAMM:						302
																																		RECORD DATE:								04/30/2002
										*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					1,961,795.37					953,906.07			0.00			0.00				1,007,889.30				11,852.51					0.00				7.25000000%
	00077BPN7													98.089768500			47.695303500			0.000000000			0.000000000				50.394465000					0.592625500				0.000000000						FIXED

	IA-2						89,200,000.00					4,850,412.82					4,460,620.37			0.00			0.00				389,792.45				29,304.58					0.00				7.25000000%
	00077BPP2													54.376825336			50.006954821			0.000000000			0.000000000				4.369870516					0.328526682				0.000000000						FIXED

	IA-3						27,260,000.00					10,143,446.33					905,166.82			0.00			0.00				9,238,279.51				63,396.54					0.00				7.50000000%
	00077BPQ0													372.100012106			33.204945708			0.000000000			0.000000000				338.895066398					2.325625092				0.000000000						FIXED

	IA-4						940,000.00					349,774.02					31,212.65			0.00			0.00				318,561.37				0.00					0.00				0.00000000%
	00077BPR8													372.100021277			33.204946809			0.000000000			0.000000000				338.895074468					0.000000000				0.000000000						N/A

	IA-5						15,187,000.00					16,824,549.71					0.00			0.00			101,648.32				16,926,198.03				0.00					0.00				7.25000000%
	00077BPS6													1107.825752947			0.000000000			0.000000000			6.693113847				1114.518866794					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					7,662,450.29					101,648.32			0.00			0.00				7,560,801.97				46,293.97					0.00				7.25000000%
	00077BPU1													823.919386022			10.929926882			0.000000000			0.000000000				812.989459140					4.977846237				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	1,758,242.67					0.00			0.00			0.00				1,613,654.87				10,622.72					0.00				7.25000000%
	00077BPW7													290.636445640			0.000000000			0.000000000			0.000000000				266.736170102					1.755929165				0.000000000						7.250000000%

	IA-P						1,258,792.00					677,665.72					21,941.40			0.00			0.00				655,724.32				0.00					0.00				0.00000000%
	00077BPX5													538.346065116			17.430520690			0.000000000			0.000000000				520.915544427					0.000000000				0.000000000						N/A

	IIA-1						46,800,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BPY3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IIA-2						23,019,000.00					11,504,835.89					4,023,838.39			0.00			0.00				7,480,997.50				68,549.65					0.00				7.15000000%
	00077BPZ0													499.797379990			174.805091012			0.000000000			0.000000000				324.992288979					2.977959512				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	1,222,388.81					0.00			0.00			0.00				794,855.98				8,149.26					0.00				8.00000000%
	00077BQB2													147.350891442			0.000000000			0.000000000			0.000000000				95.814634643					0.982339429				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				N/A
	00077BQC0													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	IIA-6						25,300,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	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				N/A
	00077BQE6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IIA-8						40,316,795.00					6,112,597.26					49,743.06			0.00			0.00				6,062,854.20				54,762.00					0.00				10.75065199%
	00077BQF3													151.614166255			1.233804919			0.000000000			0.000000000				150.380361336					1.358292493				0.000000000						FIXED

	IIA-9						3,250,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	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				N/A
	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				N/A
	00077BQJ5													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IIA-X						2,601,275.00				N	332,407.99					0.00			0.00			0.00				283,072.88				2,216.05					0.00				8.00000000%
	00077BQK2													127.786562359			0.000000000			0.000000000			0.000000000				108.820820559					0.851909160				0.000000000						8.000000000%

	M						7,093,000.00					6,988,890.13					6,585.61			0.00			0.00				6,982,304.52				44,368.29					0.00				7.61808389%
	00077BQL0													985.322166925			0.928466093			0.000000000			0.000000000				984.393700832					6.255222050				0.000000000						7.618183640%

	B-1						3,224,000.00					3,176,678.66					2,993.37			0.00			0.00				3,173,685.29				20,166.84					0.00				7.61808389%
	00077BQM8													985.322165012			0.928464640			0.000000000			0.000000000				984.393700372					6.255223325				0.000000000						7.618183640%

	B-2						1,719,000.00					1,693,768.80					1,596.03			0.00			0.00				1,692,172.77				10,752.73					0.00				7.61808389%
	00077BQN6													985.322164049			0.928464223			0.000000000			0.000000000				984.393699825					6.255223967				0.000000000						7.618183640%

	B-3						1,289,000.00					1,270,080.27					1,196.79			0.00			0.00				1,268,883.48				8,062.98					0.00				7.61808389%
	00077BQQ9													985.322164469			0.928463926			0.000000000			0.000000000				984.393700543					6.255221102				0.000000000						7.618183640%

	B-4						859,000.00					846,391.76					797.55			0.00			0.00				845,594.21				5,373.24					0.00				7.61808389%
	00077BQR7													985.322188591			0.928463329			0.000000000			0.000000000				984.393725262					6.255227008				0.000000000						7.618183640%

	B-5						864,448.00					851,759.79					802.61			0.00			0.00				850,957.18				5,407.31					0.00				7.61808389%
	00077BQS5													985.322182479			0.928465333			0.000000000			0.000000000				984.393717147					6.255217202				0.000000000						7.618183640%

	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BQP1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						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								134,915,096.82				10,562,049.04			0.00			101,648.32				124,454,696.10				744,872.42					0.00

																										TOTAL P&I PAYMENT				11,306,921.46


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
05/24/2002 - 16:48 (E334-E359) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 15

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

05/28/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PAYMENT DATE:

05/28/2002

PRIOR PAYMENT:

04/25/2002

SERIES 2000-3

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8654-60-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

794,167.55

CURRENT SERVICING FEES

25,633.20

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

132,789.79

PLUS ADVANCE INTEREST

77,986.40

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

10,471.81

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

2,474.12

SCHEDULED PRINCIPAL DISTRIBUTION

143,261.60

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

28,107.31

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(25,633.20)

CURTAILMENTS

40,678.32

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

10,276,460.81

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

847,645.04

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

10,317,139.13

LESS TRUSTEE FEE

(1,124.29)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

10,460,400.73

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

11,308,045.77

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

846,520.75

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

134,915,097.51

402

SCHEDULED PRINCIPAL DISTRIBUTION

143,261.60

UNSCHEDULED PRINCIPAL DISTRIBUTION

10,317,139.13

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

124,454,696.78

371

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

18,714.75

130,225.30

10,471.81

77,986.40

10,247.68

72,247.27

18,938.88

135,964.43

05/24/2002 - 16:48 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 5 OF 15





	ABN AMRO

	LASALLE BANK	N.A.

				*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																																		STATEMENT DATE:								05/28/2002
																																																	PAYMENT DATE:								05/28/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*
																																																	PRIOR PAYMENT:									04/25/2002
															*SERIES 2000-3*
																																																	NEXT PAYMENT:										06/25/2002
																																	RECORD DATE:								04/30/2002


															*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%								11,852.51								0.00					0.00				0.00			0.00							0.00		0.00					0.00				11,852.51					11,852.51		0.00			3.50%	11.90%
		IA-2					30/360		30	7.250000000%								29,304.58								0.00					0.00				0.00			0.00							0.00		0.00					0.00				29,304.58					29,304.58		0.00			3.50%	11.90%
		IA-3					30/360		30	7.500000000%								63,396.54								0.00					0.00				0.00			0.00							0.00		0.00					0.00				63,396.54					63,396.54		0.00			3.50%	11.90%
		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%	11.90%
		IA-7					30/360		30	7.250000000%								46,293.97								0.00					0.00				0.00			0.00							0.00		0.00					0.00				46,293.97					46,293.97		0.00			3.50%	11.90%
		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%	11.90%
		IA-X					30/360		30	7.250000000%								10,622.72								0.00					0.00				0.00			0.00							0.00		0.00					0.00				10,622.72					10,622.72		0.00			NA	NA
		IIA-2					30/360		30	7.150000000%								68,549.65								0.00					0.00				0.00			0.00							0.00		0.00					0.00				68,549.65					68,549.65		0.00			3.50%	11.90%
		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%	11.90%
		IIA-4					30/360		30	8.000000000%								8,149.26								0.00					0.00				0.00			0.00							0.00		0.00					0.00				8,149.26					8,149.26		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-8					30/360		30	10.750651994%								54,762.00								0.00					0.00				0.00			0.00							0.00		0.00					0.00				54,762.00					54,762.00		0.00			3.50%	11.90%
		IIA-X					30/360		30	8.000000000%								2,216.05								0.00					0.00				0.00			0.00							0.00		0.00					0.00				2,216.05					2,216.05		0.00			NA	NA
		M					30/360		30	7.618083893%								44,368.29								0.00					0.00				0.00			0.00							0.00		0.00					0.00				44,368.29					44,368.29		0.00			1.85%	6.29%
		B-1					30/360		30	7.618083893%								20,166.84								0.00					0.00				0.00			0.00							0.00		0.00					0.00				20,166.84					20,166.84		0.00			1.10%	3.74%
		B-2					30/360		30	7.618083893%								10,752.73								0.00					0.00				0.00			0.00							0.00		0.00					0.00				10,752.73					10,752.73		0.00			0.70%	2.38%
		B-3					30/360		30	7.618083893%								8,062.98								0.00					0.00				0.00			0.00							0.00		0.00					0.00				8,062.98					8,062.98		0.00			0.40%	1.36%
		B-4					30/360		30	7.618083893%								5,373.24								0.00					0.00				0.00			0.00							0.00		0.00					0.00				5,373.24					5,373.24		0.00			0.20%	0.68%
		B-5					30/360		30	7.618083893%								5,407.31								0.00					0.00				0.00			0.00							0.00		0.00					0.00				5,407.31					5,407.31		0.00			0.00%	0.00%
																			744,872.42						0.00					0.00				0.00				0.00						0.00				0.00					0.00			744,872.42					744,872.42			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 15
	05/24/2002 - 16:48 (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:

05/28/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PAYMENT DATE:

05/28/2002

PRIOR PAYMENT:

04/25/2002

SERIES 2000-3

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

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

2,698,301.95

0.00

2,698,301.95

4,299,361.00

0.00

4,299,361.00

119,094.00

0.00

119,094.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

10,276,460.81

NUMBER OF CURTAILMENTS:

AGGREGATE CURTAILMENT AMOUNTS:

39,723.76

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

05/24/2002 - 16:48 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 7 OF 15





		ABN AMRO

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

																																	STATEMENT DATE:							05/28/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							05/28/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*
												PRIOR PAYMENT:									04/25/2002
												*SERIES 2000-3*
																																											NEXT PAYMENT:									06/25/2002
																																	RECORD DATE:									04/30/2002

												*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


					5/28/02		2		694,783						3	1,377,855				3		839,385			0	0				0	0			0			0				0		0					0			0
						0.54%				0.56%			0.81%				1.11%			0.81%			0.67%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		5		1,968,577						0	0				2		577,589			1	262,642				0	0			0			0				0		0					0			0
						1.24%				1.46%			0.00%				0.00%			0.50%			0.43%	0.25%			0.19%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		3		1,011,972						1	258,733				1		263,046			0	0				0	0			0			0				0		0					0			0
						0.67%				0.68%			0.22%				0.17%			0.22%			0.18%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				05/24/2002 - 16:48 (E334-E359) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 15





		ABN AMRO

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

																																	STATEMENT DATE:							05/28/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							05/28/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*
												PRIOR PAYMENT:									04/25/2002
												*SERIES 2000-3*
																																											NEXT PAYMENT:									06/25/2002
																																	RECORD DATE:									04/30/2002

												*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


					5/28/02		0		0						1	341,943				1		262,236			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.35%				0.37%			0.35%			0.28%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		2		598,459						0	0				0		0			1	262,642				0	0			0			0				0		0					0			0
						0.66%				0.60%			0.00%				0.00%			0.00%			0.00%	0.33%			0.27%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		1		344,559						0	0				1		263,046			0	0				0	0			0			0				0		0					0			0
						0.31%				0.33%			0.00%				0.00%			0.31%			0.25%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		1		345,288						0	0				1		263,447			0	0				0	0			0			0				0		0					1			263,447
						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						1	266,481				1		263,846			0	0				0	0			0			0				0		0					1			263,846
						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%				0.27%				0.22%
					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		1		381,968						0	0				1		264,636			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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				05/24/2002 - 16:48 (E334-E359) 2002 LASALLE BANK N.A.																																											PAGE 9 OF 15





		ABN AMRO

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

																																	STATEMENT DATE:							05/28/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							05/28/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*
												PRIOR PAYMENT:									04/25/2002
												*SERIES 2000-3*
																																											NEXT PAYMENT:									06/25/2002
																																	RECORD DATE:									04/30/2002

												*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


					5/28/02		2		694,783						2	1,035,912				2		577,149			0	0				0	0			0			0				0		0					0			0
						2.25%				2.18%			2.25%				3.25%			2.25%			1.81%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		3		1,370,118						0	0				2		577,589			0	0				0	0			0			0				0		0					0			0
						3.03%				3.81%			0.00%				0.00%			2.02%			1.61%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		2		667,413						1	258,733				0		0			0	0				0	0			0			0				0		0					0			0
						1.63%				1.50%			0.81%				0.58%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		1		348,349						2	578,460				0		0			0	0				0	0			0			0				0		0					0			0
						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		6		1,940,066						0	0				1		319,805			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%
					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		2		669,338						0	0				1		259,434			0	0				0	0			0			0				0		0					1			259,434
						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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				05/24/2002 - 16:48 (E334-E359) 2002 LASALLE BANK N.A.																																											PAGE 10 OF 15





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															STATEMENT DATE:						05/28/2002
																												PAYMENT DATE:								05/28/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*																														PRIOR PAYMENT:					04/25/2002
											*SERIES 2000-3*
																												NEXT PAYMENT:										06/25/2002
																												RECORD DATE:											04/30/2002
											*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
				5/28/02		371			124,454,697				31		10,276,461				0	0			0	0			0				0			0			0						302		312		7.78%		7.53%
					29.61%					28.95%		7.71%				7.62%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		402			134,915,098				46		14,497,839				0	0			0	0			0				0			0			0						304		313		7.81%		7.56%
					32.08%					31.38%		10.27%				9.68%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		448			149,807,700				40		13,351,215				0	0			0	0			0				0			0			0						307		316		7.83%		7.58%
					35.75%					34.84%		8.20%				8.17%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 11 OF 15
			05/24/2002 - 16:48 (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:						05/28/2002
																												PAYMENT DATE:								05/28/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*																														PRIOR PAYMENT:					04/25/2002
											*SERIES 2000-3*
																												NEXT PAYMENT:										06/25/2002
																												RECORD DATE:											04/30/2002
											*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
				5/28/02		282			92,588,679				21		6,243,449				0	0			0	0			0				0			0			0						291		303		7.58%		7.33%
					22.51%					21.54%		6.93%				6.31%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		303			98,970,611				22		6,106,570				0	0			0	0			0				0			0			0						292		303		7.58%		7.33%
					24.18%					23.02%		6.77%				5.79%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		325			105,444,767				17		5,069,243				0	0			0	0			0				0			0			0						295		305		7.58%		7.33%
					25.94%					24.53%		4.97%				4.58%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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%
					27.29%					25.76%		9.28%				8.95%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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%
					30.09%					28.33%		13.33%				13.80%						0.00%			0.00%				0.00%			0.00%			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		480			155,473,256				28		8,980,807				0	0			0	0			0				0			0			0						301		311		7.60%		7.35%
					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%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 12 OF 15
			05/24/2002 - 16:48 (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:						05/28/2002
																												PAYMENT DATE:								05/28/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*																														PRIOR PAYMENT:					04/25/2002
											*SERIES 2000-3*
																												NEXT PAYMENT:										06/25/2002
																												RECORD DATE:											04/30/2002
											*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
				5/28/02		89			31,866,018				10		4,033,012				0	0			0	0			0				0			0			0						335		339		8.33%		8.08%
					7.10%					7.41%		10.10%				11.22%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		99			35,944,486				24		8,391,270				0	0			0	0			0				0			0			0						337		340		8.35%		8.10%
					7.90%					8.36%		19.51%				18.92%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		123			44,362,933				23		8,281,972				0	0			0	0			0				0			0			0						336		341		8.36%		8.11%
					9.82%					10.32%		15.75%				15.72%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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%
					11.65%					12.26%		16.57%				16.12%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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%
					13.97%					14.63%		13.37%				13.41%						0.00%			0.00%				0.00%			0.00%			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		222			79,717,740				32		11,153,905				0	0			0	0			0				0			0			0						342		345		8.34%		8.09%
					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%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 13 OF 15
			05/24/2002 - 16:48 (E334-E359) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

05/28/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

05/28/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PRIOR PAYMENT:

04/25/2002

SERIES 2000-3

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8654-60-9

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

05/24/2002 - 16:48 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 14 OF 15

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

05/28/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

05/28/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PRIOR PAYMENT:

04/25/2002

SERIES 2000-3

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

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..

05/24/2002 - 16:48 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 15 OF 15

ABN AMRO MORTGAGE CORP SERIES 2000-3 8-K