8-K 1 abn00003_200209.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 September 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: September 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

09/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

09/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PRIOR PAYMENT:

08/26/2002

SERIES 2000-3

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

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_200209_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 RATINGS/STANDARD & POOR'S RATING SERVICES

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

09/20/2002 - 11:36 (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:								09/25/2002

										*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*																											PAYMENT DATE:						09/25/2002

WAC:						7.723163%				*SERIES 2000-3*																											PRIOR PAYMENT:							08/26/2002
																																		NEXT PAYMENT:							10/25/2002
WAMM:						295
																																		RECORD DATE:								08/30/2002
										*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					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BPN7													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-2						89,200,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BPP2													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-3						27,260,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BPQ0													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-4						940,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BPR8													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	IA-5						15,187,000.00					17,234,842.61					0.00			0.00			104,127.17				17,338,969.78				0.00					0.00				7.25000000%
	00077BPS6													1134.841812735			0.000000000			0.000000000			6.856335682				1141.698148416					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					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BPU1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-8						13,950,000.00					13,167,826.67					4,849,496.23			0.00			0.00				8,318,330.44				79,555.62					0.00				7.25000000%
	00077BPV9													943.930227240			347.634138351			0.000000000			0.000000000				596.296088889					5.702911828				0.000000000						FIXED

	IA-X						6,049,629.00				N	1,088,988.36					0.00			0.00			0.00				1,054,646.29				6,579.30					0.00				7.25000000%
	00077BPW7													180.009114609			0.000000000			0.000000000			0.000000000				174.332391292					1.087554295				0.000000000						7.250000000%

	IA-P						1,258,792.00					545,447.22					57,451.81			0.00			0.00				487,995.41				0.00					0.00				0.00000000%
	00077BPX5													433.310046457			45.640431461			0.000000000			0.000000000				387.669614996					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					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BPZ0													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IIA-3						11,050,000.00					8,500,785.01					4,343,788.48			0.00			0.00				4,156,996.53				46,045.92					0.00				6.50000000%
	00077BQA4													769.301810860			393.103029864			0.000000000			0.000000000				376.198780995					4.167051584				0.000000000						FIXED

	IIA-4						8,295,768.00				N	0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BQB2													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	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					5,965,790.61					49,546.36			0.00			0.00				5,916,244.25				50,051.21					0.00				10.06764421%
	00077BQF3													147.972838863			1.228926059			0.000000000			0.000000000				146.743912804					1.241448136				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	178,065.90					0.00			0.00			0.00				155,649.43				1,187.11					0.00				8.00000000%
	00077BQK2													68.453316162			0.000000000			0.000000000			0.000000000				59.835822818					0.456356979				0.000000000						8.000000000%

	M						7,093,000.00					6,962,223.79					6,622.98			0.00			0.00				6,955,600.81				44,201.29					0.00				7.61847789%
	00077BQL0													981.562637812			0.933734668			0.000000000			0.000000000				980.628903144					6.231677710				0.000000000						7.618592251%

	B-1						3,224,000.00					3,164,557.94					3,010.36			0.00			0.00				3,161,547.58				20,090.93					0.00				7.61847789%
	00077BQM8													981.562636476			0.933734491			0.000000000			0.000000000				980.628901985					6.231678040				0.000000000						7.618592251%

	B-2						1,719,000.00					1,687,306.16					1,605.09			0.00			0.00				1,685,701.07				10,712.25					0.00				7.61847789%
	00077BQN6													981.562629436			0.933734729			0.000000000			0.000000000				980.628894706					6.231675393				0.000000000						7.618592251%

	B-3						1,289,000.00					1,265,234.23					1,203.58			0.00			0.00				1,264,030.65				8,032.63					0.00				7.61847789%
	00077BQQ9													981.562629946			0.933731575			0.000000000			0.000000000				980.628898371					6.231675718				0.000000000						7.618592251%

	B-4						859,000.00					843,162.32					802.08			0.00			0.00				842,360.24				5,353.01					0.00				7.61847789%
	00077BQR7													981.562654249			0.933736903			0.000000000			0.000000000				980.628917346					6.231676368				0.000000000						7.618592251%

	B-5						864,448.00					848,509.87					807.17			0.00			0.00				847,702.70				5,386.96					0.00				7.61847789%
	00077BQS5													981.562650385			0.933740375			0.000000000			0.000000000				980.628910010					6.231676168				0.000000000						7.618592251%

	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								95,185,686.43				9,314,334.14			0.00			104,127.17				85,975,479.46				488,654.57					0.01

																										TOTAL P&I PAYMENT				9,802,988.71


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
09/20/2002 - 11:36 (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:

09/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PAYMENT DATE:

09/25/2002

PRIOR PAYMENT:

08/26/2002

SERIES 2000-3

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8654-60-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

592,042.38

CURRENT SERVICING FEES

19,192.56

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

103,052.13

PLUS ADVANCE INTEREST

19,931.94

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

2,746.65

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

637.79

SCHEDULED PRINCIPAL DISTRIBUTION

105,798.78

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

19,830.35

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(19,192.56)

CURTAILMENTS

32,459.67

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

9,071,948.52

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

593,574.97

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

9,104,408.19

LESS TRUSTEE FEE

(793.21)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

9,210,206.97

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

9,803,781.94

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

592,781.76

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

95,185,687.11

288

SCHEDULED PRINCIPAL DISTRIBUTION

105,798.78

UNSCHEDULED PRINCIPAL DISTRIBUTION

9,104,408.19

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

85,975,480.14

260

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

16,272.47

105,919.52

2,746.65

19,931.94

8,490.99

62,415.54

10,528.13

63,435.92

09/20/2002 - 11:36 (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:					09/25/2002
																																																		PAYMENT DATE:					09/25/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*
																																																		PRIOR PAYMENT:						08/26/2002
															*SERIES 2000-3*
																																																		NEXT PAYMENT:							10/25/2002
																																		RECORD DATE:									08/30/2002


															*ABN AMRO ACCT: 67-8654-60-9*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																			ADDITIONS
																																		REMAINING
															ACCRUAL						PASS								ACCRUED
DEFERRED &

						PRIOR						PREPAY-			OTHER	DISTRIBUTABLE								INTEREST				CURRENT PERIOD		OUTSTANDING
																																		CREDIT SUPPORT
													THRU							CERTIFICATE								ALLOCABLE					ACCRETION				INTEREST		INT. SHORT-						MENT				INTEREST			CERTIFICATE					PAYMENT		(SHORTFALL)/			INTEREST
			CLASS				METHOD DAYS							RATE					INTEREST								PPIS					INTEREST				LOSS/EXP					FALLS DUE (3)			PENALTIES				PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		IA-1							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			3.50%	17.16%
		IA-2							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			3.50%	17.16%
		IA-3							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			3.50%	17.16%
		IA-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			3.50%	17.16%
		IA-5							30/360	30	7.250000000%						104,127.17									0.00					104,127.17				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			3.50%	17.16%
		IA-6							30/360	30	7.250000000%						211,458.33									0.00					0.00				0.00					0.00			0.00			0.00					211,458.33			211,458.33				0.00		0.00			3.50%	17.16%
		IA-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			3.50%	17.16%
		IA-8							30/360	30	7.250000000%						79,555.62									0.00					0.00				0.00					0.00			0.00			0.00					79,555.62			79,555.62				0.00		0.00			3.50%	17.16%
		IA-X							30/360	30	7.250000000%						6,579.30									0.00					0.00				0.00					0.00			0.00			0.00					6,579.30			6,579.30				0.00		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%	17.16%
		IIA-1							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			3.50%	17.16%
		IIA-2							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			3.50%	17.16%
		IIA-3							30/360	30	6.500000000%						46,045.92									0.00					0.00				0.00					0.00			0.00			0.00					46,045.92			46,045.92				0.00		0.00			3.50%	17.16%
		IIA-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			NA	NA
		IIA-5							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			NA	NA
		IIA-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			3.50%	17.16%
		IIA-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			3.50%	17.16%
		IIA-8							30/360	30	10.067644208%						50,051.21									0.00					0.00				0.00					0.00			0.00			0.00					50,051.21			50,051.21				0.00		0.00			3.50%	17.16%
		IIA-9							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			3.50%	17.16%
		IIA-10							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			3.50%	17.16%
		IIA-11							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			3.50%	17.16%
		IIA-X							30/360	30	8.000000000%						1,187.11									0.00					0.00				0.00					0.00			0.00			0.00					1,187.11			1,187.11				0.00		0.00			NA	NA
		M							30/360	30	7.618477888%						44,201.29									0.00					0.00				0.00					0.00			0.00			0.00					44,201.29			44,201.29				0.00		0.00			1.85%	9.07%
		B-1							30/360	30	7.618477888%						20,090.93									0.00					0.00				0.00					0.00			0.00			0.00					20,090.93			20,090.93				0.00		0.00			1.10%	5.40%
		B-2							30/360	30	7.618477888%						10,712.25									0.00					0.00				0.00					0.00			0.00			0.00					10,712.25			10,712.25				0.00		0.00			0.70%	3.44%
		B-3							30/360	30	7.618477888%						8,032.63									0.00					0.00				0.00					0.00			0.00			0.00					8,032.63			8,032.63				0.00		0.00			0.40%	1.97%
		B-4							30/360	30	7.618477888%						5,353.01									0.00					0.00				0.00					0.00			0.00			0.00					5,353.01			5,353.01				0.00		0.00			0.20%	0.99%
		B-5							30/360	30	7.618477888%						5,386.96									0.00					0.00				0.00					0.00			0.00			0.00					5,386.96			5,386.96				0.00		0.00			0.00%	0.00%
		R							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.01				0.00		0.00			3.50%	17.16%
																		592,781.73							0.00					104,127.17					0.00			0.00					0.00				0.00				488,654.56		488,654.57					0.00			0.00

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																		PAGE 6 OF 15
	09/20/2002 - 11:36 (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:

09/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PAYMENT DATE:

09/25/2002

PRIOR PAYMENT:

08/26/2002

SERIES 2000-3

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

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

2,287,739.52

0.00

2,287,739.52

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:

9,071,948.52

NUMBER OF CURTAILMENTS:

AGGREGATE CURTAILMENT AMOUNTS:

32,303.19

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

09/20/2002 - 11:36 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 7 OF 15





		ABN AMRO

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

																																	STATEMENT DATE:							09/25/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							09/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*
												PRIOR PAYMENT:									08/26/2002
												*SERIES 2000-3*
																																											NEXT PAYMENT:									10/25/2002
																																	RECORD DATE:									08/30/2002

												*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


					9/25/02		1		317,715						1	257,642				1		260,587			0	0				0	0			0			0				0		0					1			260,587
						0.38%				0.37%			0.38%				0.30%			0.38%			0.30%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.38%				0.30%
					8/26/02		2		604,776						1	343,422				2		732,919			0	0				0	0			0			0				0		0					1			261,003
						0.69%				0.64%			0.35%				0.36%			0.69%			0.77%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.35%				0.27%
					7/25/02		1		343,738						2	866,214				0		0			1	261,416				0	0			0			0				0		0					0			0
						0.32%				0.34%			0.65%				0.84%			0.00%			0.00%	0.32%			0.25%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		4		1,390,620						0	0				1		258,194			1	261,828				0	0			0			0				0		0					0			0
						1.18%				1.23%			0.00%				0.00%			0.30%			0.23%	0.30%			0.23%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				09/20/2002 - 11:36 (E334-E359) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 15





		ABN AMRO

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

																																	STATEMENT DATE:							09/25/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							09/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*
												PRIOR PAYMENT:									08/26/2002
												*SERIES 2000-3*
																																											NEXT PAYMENT:									10/25/2002
																																	RECORD DATE:									08/30/2002

												*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


					9/25/02		0		0						0	0				1		260,587			0	0				0	0			0			0				0		0					1			260,587
						0.00%				0.00%			0.00%				0.00%			0.48%			0.38%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.48%				0.38%
					8/26/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					7/25/02		1		343,738						0	0				0		0			1	261,416				0	0			0			0				0		0					0			0
						0.41%				0.44%			0.00%				0.00%			0.00%			0.00%	0.41%			0.33%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		1		242,610						0	0				0		0			1	261,828				0	0			0			0				0		0					0			0
						0.39%				0.29%			0.00%				0.00%			0.00%			0.00%	0.39%			0.31%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					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


			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				09/20/2002 - 11:36 (E334-E359) 2002 LASALLE BANK N.A.																																											PAGE 9 OF 15





		ABN AMRO

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

																																	STATEMENT DATE:							09/25/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							09/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*
												PRIOR PAYMENT:									08/26/2002
												*SERIES 2000-3*
																																											NEXT PAYMENT:									10/25/2002
																																	RECORD DATE:									08/30/2002

												*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


					9/25/02		1		317,715						1	257,642				0		0			0	0				0	0			0			0				0		0					0			0
						2.00%				1.83%			2.00%				1.49%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					7/25/02		0		0						2	866,214				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			2.94%				3.66%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		3		1,148,010						0	0				1		258,194			0	0				0	0			0			0				0		0					0			0
						3.75%				4.04%			0.00%				0.00%			1.25%			0.91%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					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


			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				09/20/2002 - 11:36 (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:						09/25/2002
																												PAYMENT DATE:								09/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*																														PRIOR PAYMENT:					08/26/2002
											*SERIES 2000-3*
																												NEXT PAYMENT:										10/25/2002
																												RECORD DATE:											08/30/2002
											*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
				9/25/02		260			85,975,480				28		9,071,949				0	0			0	0			0				0			0			0						295		305		7.72%		7.47%
					20.75%					20.00%		9.72%				9.53%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		288			95,185,687				21		7,209,300				0	0			0	0			0				0			0			0						297		307		7.73%		7.48%
					22.98%					22.14%		6.80%				7.03%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		309			102,536,219				29		10,522,028				0	0			0	0			0				0			0			0						298		309		7.75%		7.50%
					24.66%					23.85%		8.58%				9.29%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		338			113,219,523				33		11,020,395				0	0			0	0			0				0			0			0						301		311		7.77%		7.52%
					26.98%					26.33%		8.89%				8.85%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 11 OF 15
			09/20/2002 - 11:36 (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:						09/25/2002
																												PAYMENT DATE:								09/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*																														PRIOR PAYMENT:					08/26/2002
											*SERIES 2000-3*
																												NEXT PAYMENT:										10/25/2002
																												RECORD DATE:											08/30/2002
											*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
				9/25/02		210			68,649,846				16		4,695,471				0	0			0	0			0				0			0			0						286		298		7.55%		7.30%
					16.76%					15.97%		7.08%				6.39%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		0			0				0		0				0	0			0	0			0				0			0			0						0
					0.00%					0.00%
				7/25/02		241			78,847,294				17		5,837,252				0	0			0	0			0				0			0			0						288		300		7.57%		7.32%
					19.23%					18.34%		6.59%				6.88%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		258			84,819,249				24		7,583,236				0	0			0	0			0				0			0			0						290		302		7.58%		7.33%
					20.59%					19.73%		8.51%				8.19%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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
					0.00%					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
					0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 12 OF 15
			09/20/2002 - 11:36 (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:						09/25/2002
																												PAYMENT DATE:								09/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*																														PRIOR PAYMENT:					08/26/2002
											*SERIES 2000-3*
																												NEXT PAYMENT:										10/25/2002
																												RECORD DATE:											08/30/2002
											*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
				9/25/02		50			17,325,634				12		4,376,477				0	0			0	0			0				0			0			0						328		335		8.30%		8.05%
					3.99%					4.03%		19.35%				20.15%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		0			0				0		0				0	0			0	0			0				0			0			0						0
					0.00%					0.00%
				7/25/02		68			23,688,925				12		4,684,775				0	0			0	0			0				0			0			0						332		337		8.31%		8.06%
					5.43%					5.51%		15.00%				16.50%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		80			28,400,274				9		3,437,159				0	0			0	0			0				0			0			0						333		338		8.32%		8.07%
					6.38%					6.61%		10.11%				10.79%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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
					0.00%					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
					0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 13 OF 15
			09/20/2002 - 11:36 (E334-E359) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

09/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

09/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PRIOR PAYMENT:

08/26/2002

SERIES 2000-3

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8654-60-9

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

09/20/2002 - 11:36 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 14 OF 15

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

09/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

09/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PRIOR PAYMENT:

08/26/2002

SERIES 2000-3

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

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..

09/20/2002 - 11:36 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 15 OF 15

ABN AMRO MORTGAGE CORP SERIES 2000-3 8-K