8-K 1 abn00003_200211.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report: November 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 November 25, 2002.

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on behalf of the Registrant by the undersigned
thereunto duly authorized.

LASALLE BANK, N.A.
ITS CAPACITY AS AGENT FOR THE
TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ABN AMRO Mortgage
Corporation, REGISTRANT

By:

/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

Date: November 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

11/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PRIOR PAYMENT:

10/25/2002

SERIES 2000-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

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_200211_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 MORTGAGE CORP.

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

11/20/2002 - 15:25 (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:								11/25/2002

										*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*																											PAYMENT DATE:						11/25/2002

WAC:						7.718880%				*SERIES 2000-3*																											PRIOR PAYMENT:							10/25/2002
																																		NEXT PAYMENT:							12/26/2002
WAMM:						293
																																		RECORD DATE:								10/31/2002
										*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					17,443,726.06					8,422,649.37			0.00			105,389.18				9,126,465.87				0.00					0.00				7.25000000%
	00077BPS6													1148.595908343			554.595994601			0.000000000			6.939433726				600.939347468					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					354,796.67					354,796.67			0.00			0.00				0.00				2,143.56					0.00				7.25000000%
	00077BPV9													25.433453047			25.433453047			0.000000000			0.000000000				0.000000000					0.153660215				0.000000000						FIXED

	IA-X						6,049,629.00				N	932,029.72					0.00			0.00			0.00				856,895.45				5,631.01					0.00				7.25000000%
	00077BPW7													154.063946731			0.000000000			0.000000000			0.000000000				141.644297526					0.930802534				0.000000000						7.250000000%

	IA-P						1,258,792.00					429,589.61					70,397.32			0.00			0.00				359,192.29				0.00					0.00				0.00000000%
	00077BPX5													341.271322029			55.924505399			0.000000000			0.000000000				285.346816631					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					2,811,890.95					1,464,104.98			0.00			0.00				1,347,785.97				15,231.08					0.00				6.50000000%
	00077BQA4													254.469769231			132.498188235			0.000000000			0.000000000				121.971580995					1.378378281				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					5,877,533.28					228.26			0.00			0.00				5,877,305.02				42,676.33					0.00				8.71311101%
	00077BQF3													145.783742979			0.005661660			0.000000000			0.000000000				145.778081318					1.058524865				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	151,358.19					0.00			0.00			0.00				147,730.16				1,009.05					0.00				8.00000000%
	00077BQK2													58.186154866			0.000000000			0.000000000			0.000000000				56.791442658					0.387905931				0.000000000						8.000000000%

	M						7,093,000.00					6,948,847.52					6,606.50			0.00			0.00				6,942,241.02				44,117.50					0.00				7.61867345%
	00077BQL0													979.676796842			0.931411251			0.000000000			0.000000000				978.745385591					6.219864655				0.000000000						7.618751791%

	B-1						3,224,000.00					3,158,477.99					3,002.87			0.00			0.00				3,155,475.12				20,052.84					0.00				7.61867345%
	00077BQM8													979.676795906			0.931411290			0.000000000			0.000000000				978.745384615					6.219863524				0.000000000						7.618751791%

	B-2						1,719,000.00					1,684,064.40					1,601.10			0.00			0.00				1,682,463.30				10,691.95					0.00				7.61867345%
	00077BQN6													979.676788831			0.931413613			0.000000000			0.000000000				978.745375218					6.219866201				0.000000000						7.618751791%

	B-3						1,289,000.00					1,262,803.38					1,200.59			0.00			0.00				1,261,602.79				8,017.41					0.00				7.61867345%
	00077BQQ9													979.676788208			0.931411947			0.000000000			0.000000000				978.745376261					6.219868115				0.000000000						7.618751791%

	B-4						859,000.00					841,542.38					800.08			0.00			0.00				840,742.30				5,342.86					0.00				7.61867345%
	00077BQR7													979.676810244			0.931408615			0.000000000			0.000000000				978.745401630					6.219860303				0.000000000						7.618751791%

	B-5						864,448.00					846,879.65					805.16			0.00			0.00				846,074.49				5,376.75					0.00				7.61867345%
	00077BQS5													979.676799530			0.931415192			0.000000000			0.000000000				978.745384338					6.219865163				0.000000000						7.618751791%

	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								76,660,151.89				10,326,192.90			0.00			105,389.18				66,439,348.17				371,748.67					0.00

																										TOTAL P&I PAYMENT				10,697,941.57


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
11/20/2002 - 15:25 (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:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 2000-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8654-60-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

440,995.67

CURRENT SERVICING FEES

14,316.53

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

73,758.54

PLUS ADVANCE INTEREST

50,458.73

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

8,219.67

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

1,654.33

SCHEDULED PRINCIPAL DISTRIBUTION

81,978.21

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

15,970.87

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(14,316.53)

CURTAILMENTS

24,350.09

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

10,114,475.43

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

477,776.70

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

10,138,825.52

LESS TRUSTEE FEE

(638.83)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

10,220,803.73

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

10,698,580.43

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

477,137.87

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

76,660,152.57

231

SCHEDULED PRINCIPAL DISTRIBUTION

81,978.21

UNSCHEDULED PRINCIPAL DISTRIBUTION

10,138,825.52

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

66,439,348.84

202

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

9,450.40

54,770.30

8,219.67

50,458.73

0.00

17,670.07

105,229.03

11/20/2002 - 15:25 (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:					11/25/2002
																																																PAYMENT DATE:					11/25/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*
																																																PRIOR PAYMENT:						10/25/2002
															*SERIES 2000-3*
																																																NEXT PAYMENT:							12/26/2002
																																RECORD DATE:												10/31/2002


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


																					DEDUCTIONS																				ADDITIONS
																																REMAINING
															ACCRUAL					PASS						ACCRUED
DEFERRED &

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

				AMOUNT				RECOVERY				SHORTFALLS		ORIGINAL					CURRENT(4)

		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		0.00	3.50%	22.17%
		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		0.00	3.50%	22.17%
		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		0.00	3.50%	22.17%
		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		0.00	3.50%	22.17%
		IA-5					30/360		30	7.250000000%							105,389.18						0.00					105,389.18					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	3.50%	22.17%
		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		0.00	3.50%	22.17%
		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		0.00	3.50%	22.17%
		IA-8					30/360		30	7.250000000%							2,143.56						0.00					0.00					0.00						0.00			0.00				0.00				0.00						2,143.56			2,143.56		0.00		0.00	3.50%	22.17%
		IA-X					30/360		30	7.250000000%							5,631.01						0.00					0.00					0.00						0.00			0.00				0.00				0.00						5,631.01			5,631.01		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		0.00	3.50%	22.17%
		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		0.00	3.50%	22.17%
		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		0.00	3.50%	22.17%
		IIA-3					30/360		30	6.500000000%							15,231.08						0.00					0.00					0.00						0.00			0.00				0.00				0.00						15,231.08			15,231.08		0.00		0.00	3.50%	22.17%
		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		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		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		0.00	3.50%	22.17%
		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		0.00	3.50%	22.17%
		IIA-8					30/360		30	8.713111008%							42,676.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00						42,676.33			42,676.33		0.00		0.00	3.50%	22.17%
		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		0.00	3.50%	22.17%
		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		0.00	3.50%	22.17%
		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		0.00	3.50%	22.17%
		IIA-X					30/360		30	8.000000000%							1,009.05						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,009.05			1,009.05		0.00		0.00	NA	NA
		M					30/360		30	7.618673445%							44,117.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00						44,117.50			44,117.50		0.00		0.00	1.85%	11.72%
		B-1					30/360		30	7.618673445%							20,052.84						0.00					0.00					0.00						0.00			0.00				0.00				0.00						20,052.84			20,052.84		0.00		0.00	1.10%	6.97%
		B-2					30/360		30	7.618673445%							10,691.95						0.00					0.00					0.00						0.00			0.00				0.00				0.00						10,691.95			10,691.95		0.00		0.00	0.70%	4.44%
		B-3					30/360		30	7.618673445%							8,017.41						0.00					0.00					0.00						0.00			0.00				0.00				0.00						8,017.41			8,017.41		0.00		0.00	0.40%	2.54%
		B-4					30/360		30	7.618673445%							5,342.86						0.00					0.00					0.00						0.00			0.00				0.00				0.00						5,342.86			5,342.86		0.00		0.00	0.20%	1.27%
		B-5					30/360		30	7.618673445%							5,376.75						0.00					0.00					0.00						0.00			0.00				0.00				0.00						5,376.75			5,376.75		0.00		0.00	0.00%	0.00%
																477,137.85						0.00					105,389.18						0.00				0.00					0.00			0.00						0.00					371,748.67		371,748.67			0.00		0.00

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																PAGE 6 OF 15
	11/20/2002 - 15:25 (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:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 2000-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

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:

10,114,475.43

NUMBER OF CURTAILMENTS:

AGGREGATE CURTAILMENT AMOUNTS:

24,350.09

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

259,746.74

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

11/20/2002 - 15:25 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 7 OF 15





		ABN AMRO

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

																																	STATEMENT DATE:							11/25/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							11/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2000-3*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*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


					11/25/02		0		0						2	891,381				1		257,268			1	259,747				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.99%				1.34%			0.50%			0.39%	0.50%			0.39%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		0		0						1	257,456				0		0			1	260,168				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.43%				0.34%			0.00%			0.00%	0.43%			0.34%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/20/2002 - 15:25 (E334-E359) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 15





		ABN AMRO

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

																																	STATEMENT DATE:							11/25/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							11/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2000-3*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*ABN AMRO ACCT: 67-8654-60-9*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*GROUP I*

											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					11/25/02		0		0						1	254,455				0		0			1	259,747				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.63%				0.49%			0.00%			0.00%	0.63%			0.50%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		0		0						0	0				0		0			1	260,168				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.54%			0.43%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					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


			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/20/2002 - 15:25 (E334-E359) 2002 LASALLE BANK N.A.																																											PAGE 9 OF 15





		ABN AMRO

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

																																	STATEMENT DATE:							11/25/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							11/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2000-3*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*ABN AMRO ACCT: 67-8654-60-9*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*GROUP II*

											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					11/25/02		0		0						1	636,926				1		257,268			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			2.38%				4.40%			2.38%			1.78%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		0		0						1	257,456				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			2.17%				1.62%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					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


			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/20/2002 - 15:25 (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:						11/25/2002
																												PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*																														PRIOR PAYMENT:					10/25/2002
											*SERIES 2000-3*
																												NEXT PAYMENT:										12/26/2002
																												RECORD DATE:											10/31/2002
											*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
				11/25/02		202			66,439,349				29		10,114,475				0	0			0	0			0				0			0			0						293		303		7.72%		7.47%
					16.12%					15.45%		12.55%				13.19%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		231			76,660,153				29		9,213,456				0	0			0	0			0				0			0			0						294		304		7.71%		7.46%
					18.44%					17.83%		11.15%				10.72%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 11 OF 15
			11/20/2002 - 15:25 (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:						11/25/2002
																													PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*																															PRIOR PAYMENT:					10/25/2002
											*SERIES 2000-3*
																													NEXT PAYMENT:										12/26/2002
																													RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8654-60-9*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP I*
							ENDING POOL (1)							PAYOFFS(2)				PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)							REALIZED LOSSES (2)									REMAINING TERM						CURR WEIGHTED AVG.

DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT					# BALANCE						# BALANCE						# AMOUNT									LIFE			AMORT		COUPON REMIT
				11/25/02		160			51,972,661				25		8,659,421					0	0			0	0			0				0			0			0						284		295		7.56%		7.31%
					12.77%					12.09%		13.51%				14.26%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		185			60,723,780				25		7,839,828					0	0			0	0			0				0			0			0						285		296		7.56%		7.31%
					14.76%					14.12%		11.90%				11.42%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		0			0				0		0					0	0			0	0			0				0			0			0						0
					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%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																													PAGE 12 OF 15
			11/20/2002 - 15:25 (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:						11/25/2002
																													PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,*																															PRIOR PAYMENT:					10/25/2002
											*SERIES 2000-3*
																													NEXT PAYMENT:										12/26/2002
																													RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8654-60-9*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP II*
							ENDING POOL (1)							PAYOFFS(2)				PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)							REALIZED LOSSES (2)									REMAINING TERM						CURR WEIGHTED AVG.

DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT					# BALANCE						# BALANCE						# AMOUNT									LIFE			AMORT		COUPON REMIT
				11/25/02		42			14,466,688				4		1,455,055					0	0			0	0			0				0			0			0						326		333		8.32%		8.07%
					3.35%					3.36%		8.70%				9.13%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		46			15,936,372				4		1,373,628					0	0			0	0			0				0			0			0						327		334		8.31%		8.06%
					3.67%					3.71%		8.00%				7.93%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		0			0				0		0					0	0			0	0			0				0			0			0						0
					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%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																													PAGE 13 OF 15
			11/20/2002 - 15:25 (E334-E359) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PRIOR PAYMENT:

10/25/2002

SERIES 2000-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8654-60-9

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/20/2002 - 15:25 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 14 OF 15

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES,

PRIOR PAYMENT:

10/25/2002

SERIES 2000-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

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..

11/20/2002 - 15:25 (E334-E359) 2002 LASALLE BANK N.A.

PAGE 15 OF 15

ABN AMRO MORTGAGE CORP SERIES 2000-3 8-K