8-K 1 abn00001_200207.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: February 18, 2000
(Date of earliest event reported)

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

Delaware (State or other jurisdiction of organization)
333-42127-05 (Commission File No.)
363886007 (I.R.S. Employer Indetification 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 July 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: July 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0507/2825/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0507/2825/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0406/25/2002

SERIES 2000-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8451-00-6

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

~~RHIANA~~ARTUR ~~PHI~~OGANEZOV (714) -238-~~6727~~6704

MEGAN.OLSON@ABNAMRO.COM

~~RHIANA~~ARTUR.~~PHI~~OGANEZOV@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN00001

CLOSING DATE:

2/24/2000

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

3/27/2000

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

2/25/2030

ABN00001_200205_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ABN00001_200207_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

MODIFIED LOAN DETAIL

PAGE 10

REALIZED LOSS DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS, INC.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

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

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/FITCH RATINGS/MOODY'S INVESTORS SERVICE, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

05/17/2002 - 15:37 (D421-D437) 2002 LASALLE BANK N.A.

PAGE 1 OF 11

07/19/2002 - 15:23 (D421-D437) 2002 LASALLE BANK N.A.

PAGE 1 OF 11

	ABN AMRO
	LASALLE BANK		N.A.
ABN AMRO MORTGAGE CORPORATION
										ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																									STATEMENT DATE:									0507/2825/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																									PAYMENT DATE:						0507/2825/2002
WAC:						7.~~877307~~870946%				SERIES 2000-1																									PRIOR PAYMENT:							0406/25/2002
																																			NEXT PAYMENT:								0608/2526/2002
WAMM:						~~322~~320
																																			RECORD DATE:									0406/3028/2002
										REMIC II
										ABN AMRO ACCT: 67-8451-00-6
									ORIGINAL						OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST			INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)							BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)			ADJUSTMENT				RATE
			CUSIP											PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000					PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						49,900,000.00				~~1,184,392~~0.3700					~~1,184,392~~0.3700			0.00			0.00				0.00				~~7,205~~0.0500				0.00				~~7.30000000%~~N/A
	00077BNA7												230.~~735318036~~000000000			230.~~735318036~~000000000			0.000000000			0.000000000				0.000000000					0.~~144389780~~000000000			0.000000000						FIXED
	A-2						42,100,000.00				4233,~~100~~852,~~000~~284.0069					34,~~760~~319,~~417~~149.8950			0.00			0.00				3829,~~339~~533,~~582~~135.1119				~~256~~205,~~108~~934.3373				0.00				7.30000000%
	00077BNB5												~~1000~~804.~~000000000~~092272922			89102.~~321090024~~592624703			0.000000000			0.000000000				~~910~~701.~~678909976~~499648219					64.~~083333254~~891561283			0.000000000						FIXED
	A-3						11,113,000.00				11,113,000.00					0.00			0.00			0.00				11,113,000.00				67,141.04				0.00				7.25000000%
	00077BNC3												1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.041666517			0.000000000						FIXED
	A-4						77,500,000.00				0.00					0.00			0.00			0.00				0.00				0.00				0.00				~~7.65000000%~~N/A
	00077BND1												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-5						30,200,000.00				6,~~607~~541,~~216~~459.5499					2735,~~665~~292.9390			0.00			0.00				6,~~579~~506,~~550~~167.6109				6359,~~605~~485.9617				0.00				1110.~~55208845~~91227391%
	00077BNE9												~~218~~216.~~782004636~~604635430			01.~~916090397~~168639073			0.000000000			0.000000000				~~217~~215.~~865914238~~435996358					21.~~106157616~~969707616			0.000000000						1110.~~205814512~~615085741%
	A-6						4,150,000.00				0.00					0.00			0.00			0.00				0.00				0.00				0.00				~~7.75000000%~~N/A
	00077BNF6												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-7						4,925,000.00				0.00					0.00			0.00			0.00				0.00				0.00				0.00				~~7.75000000%~~N/A
	00077BNG4												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-8						1,500,000.00				~~416~~351,~~839~~278.0597					3430,~~303~~085.3449			0.00			0.00				~~382~~321,~~535~~193.7148				2,~~692~~268.0968				0.00				7.75000000%
	00077BNH2												~~277~~234.~~892700000~~185980000			2220.~~868893333~~056993333			0.000000000			0.000000000				~~255~~214.~~023806667~~128986667					1.~~794726667~~512453333			0.000000000						FIXED
	A-9						500,000.00				~~500~~357,~~000~~364.0003					6574,~~032~~695.6636			0.00			0.00				~~434~~282,~~967~~668.3467				32,~~041~~173.6796				0.00				7.30000000%
	00077BNJ8												~~1000~~714.~~000000000~~728060000			~~130~~149.~~065320000~~390720000			0.000000000			0.000000000				~~869~~565.~~934680000~~337340000					64.~~083340000~~347920000			0.000000000						FIXED
	A-P						2,408,935.00				1,~~144~~024,~~639~~636.0961					5064,~~488~~407.9782			0.00			0.00				1960,~~094,150~~228.1279				0.00				0.00				0.00000000%
	00077BNK5												~~475~~425.~~163958347~~348384244			2026.~~959042066~~737051851			0.000000000			0.000000000				~~454~~398.~~204916280~~611332394					0.000000000			0.000000000						N/A
	M						5,872,000.00				5,~~756~~747,~~842~~014.1347					4,~~889~~998.2940			0.00			0.00				5,~~751~~742,~~952~~016.8407				37,~~179~~116.6114				0.00				7.75000000%
	00077BNL3												~~980~~978.~~388646117~~714998297			0.~~832644755~~851226158			0.000000000			0.000000000				~~979~~977.~~556001362~~863772139					6.~~331677452~~320868529			0.000000000						FIXED
	B-1						1,996,000.00				1,~~956~~953,~~855~~515.7212					1,~~661~~699.9605			0.00			0.00				1,~~955~~951,~~193~~816.7607				12,~~638~~616.0345				0.00				7.75000000%
	00077BNM1												~~980~~978.~~388637275~~714989980			0.~~832645291~~851227455			0.000000000			0.000000000				~~979~~977.~~555991984~~863762525					6.~~331678357~~320866733			0.000000000						FIXED
	B-2						1,057,000.00				1,~~036~~034,~~270~~501.8075					~~880~~899.1175			0.00			0.00				1,~~035~~033,~~390~~602.6900				6,~~692~~681.5816				0.00				7.75000000%
	00077BNN9												~~980~~978.~~388647114~~714995270			0.~~832649007~~851229896			0.000000000			0.000000000				~~979~~977.~~555998108~~863765374					6.~~331674551~~320870388			0.000000000						FIXED
	B-3						705,000.00				~~691~~689,~~174~~994.0008					~~587~~600.0111			0.00			0.00				~~690~~689,~~586~~393.9997				4,~~463~~456.8321				0.00				7.75000000%
	00077BNQ2												~~980~~978.~~388652482~~715007092			0.~~832638298~~851219858			0.000000000			0.000000000				~~979~~977.~~556014184~~863787234					6.~~331673759~~320865248			0.000000000						FIXED
	B-4						470,000.00				~~460~~459,~~782~~996.6706					~~391~~400.3408			0.00			0.00				~~460~~459,~~391~~595.3398				2,~~975~~970.8981				0.00				7.75000000%
	00077BNR0												~~980~~978.~~388659574~~715021277			0.~~832638298~~851234043			0.000000000			0.000000000				~~979~~977.~~556021277~~863787234					6.~~331680851~~320872340			0.000000000						FIXED
	B-5						469,853.56				~~460~~459,~~639~~853.4508					~~391~~399.2295			0.00			0.00				~~460~~459,~~248~~453.2313				2,~~974~~969.9688				0.00				7.75000000%
	00077BNS8												~~980~~978.~~389400476~~715751350			0.~~832642409~~851222666			0.000000000			0.000000000				~~979~~977.~~556758067~~864528684					6.~~331674916~~320863037			0.000000000						FIXED
	R						100.00				0.00					0.00			0.00			0.00				0.00				0.00				0.00				~~7.75000000%~~N/A
	00077BNP4												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
		TOTAL			234,866,888.56							7363,~~428~~584,~~651~~898.8285				54,~~131~~532,~~102~~628.0941			0.00			0.00				6859,~~297~~052,~~549~~270.7344				~~466~~403,~~719~~814.0423				0.00
																									TOTAL P&I PAYMENT				54,~~597~~936,~~821~~442.1364
	REG						234,866,888.56				7363,~~428~~584,~~651~~898.4750					54,~~131~~532,~~102~~628.0941			0.00			0.00				6859,~~297~~052,~~549~~270.3809				~~466~~403,~~719~~814.0323				0.00				7.~~62730660~~62094592%
	NONE												~~312~~270.~~639435555~~727384732			2119.~~846851727~~298711869			0.000000000			0.000000000				~~290~~251.~~792583828~~428672863					1.~~987164018~~719332310			0.000000000						7.~~621927949~~618342717%
	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			234,866,888.56							7363,~~428~~584,~~651~~898.4750				54,~~131~~532,~~102~~628.0941			0.00			0.00				6859,~~297~~052,~~549~~270.3809				~~466~~403,~~719~~814.0323				0.00
																									TOTAL P&I PAYMENT				54,~~597~~936,~~821~~442.1264
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
05/17/2002 - 15:37 (D421-D437) 2002 LASALLE BANK N.A.																																				PAGE 2 OF 11
07/19/2002 - 15:23 (D421-D437) 2002 LASALLE BANK N.A.																																				PAGE 2 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

0406/25/2002

SERIES 2000-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8451-00-6

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~434~~396,~~829~~554.6630

CURRENT SERVICING FEES

1312,~~833~~606.9334

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

5652,~~364~~835.5378

PLUS ADVANCE INTEREST

4519,~~723~~866.3127

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

62,~~166~~612.9057

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

~~1,463~~640.7151

SCHEDULED PRINCIPAL DISTRIBUTION

6255,~~531~~448.4335

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

1513,~~297~~246.6485

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(1312,~~833~~606.9334)

CURTAILMENTS

3227,~~770~~145.4311

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

54,~~035~~450,~~800~~034.2395

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

~~467~~404,~~483~~476.9257

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

54,~~068~~477,~~570~~180.6606

LESS TRUSTEE FEE

(~~764~~662.8834)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

54,~~131~~532,~~102~~628.0941

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

54,~~598~~937,~~586~~104.0198

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

~~466~~403,~~719~~814.0323

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

7363,~~428~~584,~~651~~898.8386

~~212~~182

SCHEDULED PRINCIPAL DISTRIBUTION

6255,~~531~~448.4335

UNSCHEDULED PRINCIPAL DISTRIBUTION

54,~~068~~477,~~570~~180.6606

1614

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

6859,~~297~~052,~~549~~270.7445

~~196~~168

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

1613,~~057~~133.6151

~~130~~109,~~815~~268.9889

62,~~166~~612.9057

4519,~~723~~866.3127

62,~~673~~014.3162

5016,~~538~~915.1465

1513,~~551~~731.2046

~~126~~112,~~001~~219.1551

05/17/2002 - 15:37 (D421-D437) 2002 LASALLE BANK N.A.

PAGE 5 OF 11

07/19/2002 - 15:23 (D421-D437) 2002 LASALLE BANK N.A.

PAGE 5 OF 11

	ABN AMRO
	LASALLE BANK		N.A.
						ABN AMRO MORTGAGE CORPORATION
																				ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																																											STATEMENT DATE:			~~STATEMENT DATE:~~				07/25/2002			~~05/28/2002~~
																																																																															PAYMENT DATE:			~~PAYMENT DATE:~~				07/25/2002			~~05/28/2002~~
																				MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																																															PRIOR PAYMENT:			~~PRIOR PAYMENT:~~					06/25/2002			~~04/25/2002~~
																				SERIES 2000-1
																																																																															NEXT PAYMENT:			~~NEXT PAYMENT:~~						08/26/2002			~~06/25/2002~~
																																																																														RECORD DATE:			~~RECORD DATE:~~								06/28/2002			~~04/30/2002~~
																				ABN AMRO ACCT: 67-8451-00-6
																				BOND INTEREST RECONCILIATION
																														DEDUCTIONS																			ADDITIONS						~~ADDITIONS~~
																																																																									REMAINING	~~REMAINING~~
											ACCRUAL						PASS									ACCRUED												~~ADD.~~
DEFERRED &
							~~PRIOR~~		PRIOR					PREPAY-	~~PREPAY-~~						OTHER	~~OTHER~~	~~DISTRIBUTABLE~~	DISTRIBUTABLE							~~INTEREST~~	INTEREST		~~OUTSTANDING~~		CURRENT PERIOD			OUTSTANDING
																																																																																					CREDIT SUPPORT		~~CREDIT SUPPORT~~
																		THRU										CERTIFICATE							ALLOCABLE					~~TRUST~~	ACCRETION			~~ACCRETION~~INTEREST				~~INTEREST~~INT. SHORT-			~~INT. SHORT-~~			MENT						INTEREST	~~MENT~~					CERTIFICATE	~~INTEREST~~			~~CERTIFICATE~~PAYMENT		(SHORTFALL)/	~~PAYMENT~~				INTEREST			~~INTEREST~~
				CLASS				METHOD DAYS											RATE								INTEREST							PPIS						~~EXPENSE (1)~~INTEREST			~~INTEREST~~LOSSES			FALLS DUE	~~LOSSES~~			~~FALLS DUE~~			PENALTIES					PROCEEDS (1)				~~PENALTIES~~				~~PROCEEDS (2)~~
INTEREST
INTEREST (2)
				~~AMOUNT~~	AMOUNT				RECOVERY		~~SHORTFALLS~~		SHORTFALLS			~~ORIGINAL~~			ORIGINAL						~~CURRENT(3)~~				CURRENT(3)
			A-1							30/360		30	~~7.300000000%~~N/A											~~7,205~~0.0500									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		0.00				~~7,205~~0.0500		~~7,205~~0.0500				0.00			~~0.00~~						4.50%	~~4.50%~~						17.50%		~~15.16%~~
			A-2							30/360		30	7.300000000%											~~256~~205,~~108~~934.3373									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		205,934.73				~~256~~205,~~108~~934.3373		~~256,108~~0.3300				0.00			~~0.00~~						4.50%	~~4.50%~~						17.50%		~~15.16%~~
			A-3							30/360		30	7.250000000%											67,141.04									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		67,141.04				67,141.04		~~67,141~~0.0400				0.00			~~0.00~~						4.50%	~~4.50%~~						17.50%		~~15.16%~~
			A-5									30	11.552088449%											63,605.96									0.00						0.00				0.00		0.00								0.00				0.00						0.00						63,605.96		63,605.96							0.00							4.50%								15.16%
			A-4							30/360		30	N/A											0.00									0.00						0.00			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00									4.50%							17.50%
			A-8							30/360		30	7.750000000%											2,692.09									0.00						0.00				0.00		0.00								0.00				0.00						0.00						2,692.09		2,692.09							0.00							4.50%								15.16%
			A-5									30	10.912273907%											59,485.17									0.00						0.00			0.00						0.00		0.00						0.00									59,485.17				59,485.17		0.00				0.00									4.50%							17.50%
			A-9							30/360		30	7.300000000%											3,041.67									0.00						0.00				0.00		0.00								0.00				0.00						0.00						3,041.67		3,041.67							0.00							4.50%								15.16%
			A-6							30/360		30	N/A											0.00									0.00						0.00			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00									4.50%							17.50%
			M							30/360		30	7.750000000%											37,179.61									0.00						0.00				0.00		0.00								0.00				0.00						0.00						37,179.61		37,179.61							0.00							2.00%								6.74%
			A-7							30/360		30	N/A											0.00									0.00						0.00			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00									4.50%							17.50%
			B-1							30/360		30	7.750000000%											12,638.03									0.00						0.00				0.00		0.00								0.00				0.00						0.00						12,638.03		12,638.03							0.00							1.15%								3.88%
			A-8							30/360		30	7.750000000%											2,268.68									0.00						0.00			0.00						0.00		0.00						0.00									2,268.68				2,268.68		0.00				0.00									4.50%							17.50%
			B-2							30/360		30	7.750000000%											6,692.58									0.00						0.00				0.00		0.00								0.00				0.00						0.00						6,692.58		6,692.58							0.00							0.70%								2.36%
			A-9							30/360		30	7.300000000%											2,173.96									0.00						0.00			0.00						0.00		0.00						0.00									2,173.96				2,173.96		0.00				0.00									4.50%							17.50%
			B-3							30/360		30	7.750000000%											4,463.83									0.00						0.00				0.00		0.00								0.00				0.00						0.00						4,463.83		4,463.83							0.00							0.40%								1.35%
			A-P							30/360		30	0.000000000%											0.00									0.00						0.00			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00									4.50%							17.50%
			B-4							30/360		30	7.750000000%											2,975.89									0.00						0.00				0.00		0.00								0.00				0.00						0.00						2,975.89		2,975.89							0.00							0.20%								0.67%
			M							30/360		30	7.750000000%											37,116.14									0.00						0.00			0.00						0.00		0.00						0.00									37,116.14				37,116.14		0.00				0.00									2.00%							7.78%
			B-5							30/360		30	7.750000000%											2,974.96									0.00						0.00				0.00		0.00								0.00				0.00						0.00						2,974.96		2,974.96							0.00							0.00%								0.00%
			B-1							30/360		30	7.750000000%											12,616.45									0.00						0.00			0.00						0.00		0.00						0.00									12,616.45				12,616.45		0.00				0.00									1.15%							4.47%
																									466,719.04							0.00					0.00					0.00			0.00							0.00							0.00					0.00					466,719.04		466,719.04								0.00
			B-2							30/360		30	7.750000000%											6,681.16									0.00						0.00			0.00						0.00		0.00						0.00									6,681.16				6,681.16		0.00				0.00									0.70%							2.72%
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
			B-3							30/360		30	7.750000000%											4,456.21									0.00						0.00			0.00						0.00		0.00						0.00									4,456.21				4,456.21		0.00				0.00									0.40%							1.56%
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
			B-4							30/360		30	7.750000000%											2,970.81									0.00						0.00			0.00						0.00		0.00						0.00									2,970.81				2,970.81		0.00				0.00									0.20%							0.78%
	(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).
			B-5							30/360		30	7.750000000%											2,969.88									0.00						0.00			0.00						0.00		0.00						0.00									2,969.88				2,969.88		0.00				0.00									0.00%							0.00%
																																																																																			PAGE 6 OF 11
																									403,814.23							0.00						0.00				0.00						0.00			0.00						0.00								403,814.23			403,814.23			0.00					0.00
	05/17/2002 - 15:37 (D421-D437) 2002 LASALLE BANK N.A.
		(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																																																																PAGE 6 OF 11
	07/19/2002 - 15:23 (D421-D437) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

0406/25/2002

SERIES 2000-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8451-00-6

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

2,348,669.00

0.00

2,348,669.00

0.00

2,348,669.00

102,510.00

0.00

102,510.00

TOTAL

NUMBER OF PAYOFFS:

1614

AGGREGATE PAYOFF AMOUNTS:

54,~~035~~450,~~800~~034.2395

NUMBER OF CURTAILMENTS:

3436

AGGREGATE CURTAILMENT AMOUNTS:

3227,~~741~~249.3756

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

~~539,148~~0.4900

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

4,540.03

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

4,540.03

05/17/2002 - 15:37 (D421-D437) 2002 LASALLE BANK N.A.

PAGE 7 OF 11

07/19/2002 - 15:23 (D421-D437) 2002 LASALLE BANK N.A.

PAGE 7 OF 11

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0507/2825/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0507/2825/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0406/25/2002
												SERIES 2000-1
																																											NEXT PAYMENT:						0608/2526/2002
																																											RECORD DATE:							0406/3028/2002
												ABN AMRO ACCT: 67-8451-00-6
												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
					7/25/02		1		261,682						1	274,410				2		825,770			0	0				0	0		0			0			0	0					0		0
						0.60%				0.44%			0.60%				0.46%			1.19%			1.40%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		2		580,338						1	508,827				1		287,804			1	538,676				0	0		0			0			0	0					0		0
						1.10%				0.91%			0.55%				0.80%			0.55%			0.45%	0.55%			0.85%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/28/02		3		843,015						1	509,205				1		288,036			1	539,148				0	0		0			0			0	0					0		0
						1.53%				1.23%			0.51%				0.75%			0.51%			0.42%	0.51%			0.79%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/25/02		4		1,380,436						0	0				1		288,267			1	539,618				0	0		0			0			0	0					0		0
						1.89%				1.88%			0.00%				0.00%			0.47%			0.39%	0.47%			0.73%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					3/25/02		6		1,831,807						0	0				1		288,496			1	540,085				0	0		0			0			0	0					0		0
						2.48%				2.19%			0.00%				0.00%			0.41%			0.35%	0.41%			0.65%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					2/25/02		2		538,981						0	0				1		288,723			1	540,548				0	0		0			0			0	0					0		0
						0.75%				0.58%			0.00%				0.00%			0.37%			0.31%	0.37%			0.58%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/25/02		1		508,453						1	288,949				1		541,009			0	0				0	0		0			0			0	0					0		0
						0.32%				0.47%			0.32%				0.26%			0.32%			0.50%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					12/26/01		2		562,472						1	511,054				2		817,302			0	0				0	0		0			0			0	0					0		0
						0.56%				0.45%			0.28%				0.41%			0.56%			0.66%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/26/01		3		1,046,387						0	0				2		817,968			0	0				0	0		0			0			0	0					0		0
						0.76%				0.75%			0.00%				0.00%			0.50%			0.59%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/01		2		919,377						3	1,231,818				0		0			0	0				0	0		0			0			0	0					0		0
						0.46%				0.61%			0.70%				0.81%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/01		7		2,528,303						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						1.53%				1.57%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/27/01		1		457,199						1	261,017				0		0			0	0				0	0		0			0			0	0					0		0
						0.21%				0.27%			0.21%				0.16%			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		1		601,327						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.20%				0.35%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/01		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%
					5/25/01		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%
					4/25/01		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%
					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
				05/17/2002 - 15:37 (D421-D437) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 11
				07/19/2002 - 15:23 (D421-D437) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 11

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																		~~STATEMENT DATE:~~	STATEMENT DATE:				~~05/28/2002~~	07/25/2002
																																											~~PAYMENT DATE:~~	PAYMENT DATE:						~~05/28/2002~~	07/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																																~~PRIOR PAYMENT:~~	PRIOR PAYMENT:							~~04/25/2002~~	06/25/2002
											SERIES 2000-1
																																											~~NEXT PAYMENT:~~	NEXT PAYMENT:									~~06/25/2002~~	08/26/2002
																																											~~RECORD DATE:~~	RECORD DATE:										~~04/30/2002~~	06/28/2002
											ABN AMRO ACCT: 67-8451-00-6
											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.~~	CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE ~~AMORT.~~		AMORT			~~COUPON REMIT~~	COUPON REMIT
				5/28/02		196			68,297,550				16		5,035,800				0	0			0	0			0			0			0		0						322		330				7.88%							7.63%
				7/25/02		168			59,052,270				14		4,450,035				0	0			0	0			0			0			0		0						320			328				7.87%							7.62%
					25.19%					25.14%		7.69%				7.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		182			63,584,899				14		4,628,374				0	0			0	0			0			0			0		0						321			329				7.87%							7.62%
					27.29%					27.07%		7.14%				6.78%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		196			68,297,550				16		5,035,800				0	0			0	0			0			0			0		0						322			330				7.88%							7.63%
					29.39%					29.08%		7.55%				6.86%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/02		212			73,428,652				30		9,955,103				0	0			0	0			0			0			0		0						323		~~331~~	331			~~7.88%~~	7.88%						~~7.63%~~	7.63%
					31.78%					31.26%		12.40%				11.93%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				3/25/02		242			83,461,110				26		10,012,237				0	0			0	0			0			0			0		0						325		~~332~~	332			~~7.89%~~	7.89%						~~7.64%~~	7.64%
					36.28%					35.54%		9.70%				10.70%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				2/25/02		268			93,578,339				44		15,477,607				0	0			0	0			0			0			0		0						327		~~333~~	333			~~7.89%~~	7.89%						~~7.64%~~	7.64%
					40.18%					39.84%		14.10%				14.17%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				1/25/02		312			109,228,880				44		14,727,701				0	0			0	0			0			0			0		0						328		~~334~~	334			~~7.89%~~	7.89%						~~7.64%~~	7.64%
					46.78%					46.51%		12.36%				11.87%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/01		356			124,080,790				41		14,964,040				0	0			0	0			0			0			0		0						329		~~335~~	335			~~7.90%~~	7.90%						~~7.65%~~	7.65%
					53.37%					52.83%		10.33%				10.75%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/26/01		397			139,176,580				34		11,878,109				0	0			0	0			0			0			0		0						331		~~336~~	336			~~7.91%~~	7.91%						~~7.66%~~	7.66%
					59.52%					59.26%		7.89%				7.85%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/01		431			151,265,383				27		9,152,645				0	0			0	0			0			0			0		0						332		~~337~~	337			~~7.92%~~	7.92%						~~7.67%~~	7.67%
					64.62%					64.40%		5.90%				5.70%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/01		458			160,612,437				18		6,002,664				0	0			0	0			0			0			0		0						333		~~338~~	338			~~7.92%~~	7.92%						~~7.67%~~	7.67%
					68.67%					68.38%		3.78%				3.60%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/27/01		476			166,792,247				18		6,079,589				0	0			0	0			0			0			0		0						334		~~339~~	339			~~7.93%~~	7.93%						~~7.68%~~	7.68%
					71.36%					71.02%		3.64%				3.51%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/01		494			173,065,711				26		8,722,942				0	0			0	0			0			0			0		0						336		~~340~~	340			~~7.94%~~	7.94%						~~7.69%~~	7.69%
					74.06%					73.69%		5.00%				4.79%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/01		520			181,984,052				31		9,479,785				0	0			0	0			0			0			0		0						337		~~341~~	341			~~7.95%~~	7.95%						~~7.70%~~	7.70%
					77.96%					77.48%		5.63%				4.95%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/25/01		551			191,681,699				29		9,102,660				0	0			0	0			0			0			0		0						338		~~342~~	342			~~7.95%~~	7.95%						~~7.70%~~	7.70%
					82.61%					81.61%		5.00%				4.53%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/01		580			200,990,693				28		9,145,471				0	0			0	0			0			0			0		0						339		343				7.96%							7.71%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
					86.96%					85.58%		4.61%				4.35%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
																																														PAGE 9 OF 11
				3/26/01		608			210,369,032				17		6,007,484				0	0			0	0			0			0			0		0						340		344				7.97%							7.72%
			07/19/2002 - 15:23 (D421-D437) 2002 LASALLE BANK N.A.
					91.15%					89.57%		2.72%				2.77%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																													PAGE 9 OF 11
			05/17/2002 - 15:37 (D421-D437) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0507/2825/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0406/25/2002

SERIES 2000-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8451-00-6

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

05/17/2002 - 15:37 (D421-D437) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

07/19/2002 - 15:23 (D421-D437) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0507/2825/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0406/25/2002

SERIES 2000-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8451-00-6

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..

05/17/2002 - 15:37 (D421-D437) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

07/19/2002 - 15:23 (D421-D437) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2000-1