8-K 1 abn00002_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 25, 2002
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of April 1, 2000 providing for,
inter alia, the issuance of ABn AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2000-2)

Delaware (State or other jurisdiction of organization)
333-42127-05 (Commission File No.)
363886007 (I.R.S. Employer Indentification 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 2000-2

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8509-90-2

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

STEFANIE EDWARDS 312-904-8975

CARRIE NORMAN (714)238-6706

STEFANIE.EDWARDS@ABNAMRO.COM

CARRIE.NORMAN@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN00002

CLOSING DATE:

4/25/2000

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

5/25/2000

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

5/25/2030

ABN00002_200211_3.ZIP

OTHER RELATED INFORMATION - RESERVE BALANCE REPORTING

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

MODIFIED LOAN DETAIL

PAGE 10

REALIZED LOSS DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO MORTGAGE CORP.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/FITCH RATINGS

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

11/22/2002 - 10:24 (D616-D634,J178) 2002 LASALLE BANK N.A.

PAGE 1 OF 11





	ABN AMRO

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

										*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																											STATEMENT DATE:								11/25/2002

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

WAC:						8.081334%				*SERIES 2000-2*																											PRIOR PAYMENT:							10/25/2002
																																		NEXT PAYMENT:							12/26/2002
WAMM:						320
																																		RECORD DATE:								10/31/2002
										*REMIC II*
										*ABN AMRO ACCT: 67-8509-90-2*


									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST				INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)				ADJUSTMENT				RATE

			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						126,700,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BNT6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-2						13,906,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BNU3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-3						1,687,500.00				N	0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BNV1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	A-4						30,000,000.00				N	0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BNW9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	A-5						30,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BNX7													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-6						18,000,000.00					16,486,791.45					2,695,285.15			0.00			0.00				13,791,506.30				109,911.94					0.00				8.00000000%
	00077BNY5													915.932858333			149.738063889			0.000000000			0.000000000				766.194794444					6.106218889				0.000000000						FIXED

	A-7						6,000,000.00					5,495,597.15					898,428.38			0.00			0.00				4,597,168.77				36,179.35					0.00				7.90000000%
	00077BNZ2													915.932858333			149.738063333			0.000000000			0.000000000				766.194795000					6.029891667				0.000000000						FIXED

	A-8						75,000.00				N	68,694.96					0.00			0.00			0.00				57,464.61				457.97					0.00				8.00000000%
	00077BPA5													915.932800000			0.000000000			0.000000000			0.000000000				766.194800000					6.106266667				0.000000000						8.000000000%

	A-9						9,200,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BPB3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-10						1,518,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BPC1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-X						2,676,944.00				N	281,184.53					0.00			0.00			0.00				243,882.61				1,874.56					0.00				8.00000000%
	00077BPD9													105.039376991			0.000000000			0.000000000			0.000000000				91.104860617					0.700261193				0.000000000						8.000000000%

	A-P						4,190,773.00					956,632.24					73,547.47			0.00			0.00				883,084.77				0.00					0.00				0.00000000%
	00077BPE7													228.271070755			17.549857747			0.000000000			0.000000000				210.721213008					0.000000000				0.000000000						N/A

	M						4,704,000.00					4,601,887.93					41,274.78			0.00			0.00				4,560,613.15				30,679.25					0.00				8.00000000%
	00077BPF4													978.292502126			8.774400510			0.000000000			0.000000000				969.518101616					6.521949405				0.000000000						FIXED

	B-1						2,079,000.00					2,033,870.12					18,241.98			0.00			0.00				2,015,628.14				13,559.13					0.00				8.00000000%
	00077BPG2													978.292506013			8.774401154			0.000000000			0.000000000				969.518104858					6.521948052				0.000000000						FIXED

	B-2						985,000.00					963,618.10					8,642.78			0.00			0.00				954,975.32				6,424.12					0.00				8.00000000%
	00077BPH0													978.292487310			8.774395939			0.000000000			0.000000000				969.518091371					6.521949239				0.000000000						FIXED

	B-3						656,000.00					641,759.89					5,756.01			0.00			0.00				636,003.88				4,278.40					0.00				8.00000000%
	00077BPK3													978.292515244			8.774405488			0.000000000			0.000000000				969.518109756					6.521951220				0.000000000						FIXED

	B-4						438,000.00					428,492.11					3,843.19			0.00			0.00				424,648.92				2,856.61					0.00				8.00000000%
	00077BPL1													978.292488584			8.774406393			0.000000000			0.000000000				969.518082192					6.521940639				0.000000000						FIXED

	B-5						438,073.00					428,563.54					3,268.42			64,154.82			0.00				361,140.30				2,857.09					0.00				8.00000000%
	00077BPM9													978.292522023			7.460902635			146.447783817			0.000000000				824.383835571					6.521949538				0.000000000						FIXED

	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BPJ6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	ROUNDING						999.99					999.99					0.00			0.00			0.00				999.99				0.00					0.00				0.00000000%
														1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.000000000				0.000000000						FIXED



		TOTAL			218,815,945.99								32,038,212.52				3,748,288.16			64,154.82			0.00				28,225,769.54				209,078.42					0.00

																										TOTAL P&I PAYMENT				3,957,366.58


	REG						218,814,946.00					32,037,212.52					3,748,288.14			64,154.04			0.00				28,224,770.34				209,078.43					0.00				7.83133412%
	NONE													146.412359419			17.129945685			0.293188565			0.000000000				128.989225169					0.955503423				0.000000000						7.818825084%

	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.01					0.01				N/A
	9ABSJ178													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000046				0.000000046



		TOTAL			218,814,946.00								32,037,212.52				3,748,288.14			64,154.04			0.00				28,224,770.34				209,078.44					0.01

																										TOTAL P&I PAYMENT				3,957,366.58


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
11/22/2002 - 10:24 (D616-D634,J178) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 2000-2

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8509-90-2

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

181,013.10

CURRENT SERVICING FEES

5,622.64

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

21,720.95

PLUS ADVANCE INTEREST

33,687.98

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

4,149.19

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

1,051.77

SCHEDULED PRINCIPAL DISTRIBUTION

25,870.14

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

6,674.42

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(5,622.64)

CURTAILMENTS

3,101.25

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

3,312,489.32

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

406,827.43

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

209,412.16

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

3,722,418.00

LESS TRUSTEE FEE

(333.72)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

3,748,288.14

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

3,957,700.30

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

209,078.43

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

32,037,213.30

SCHEDULED PRINCIPAL DISTRIBUTION

25,870.14

UNSCHEDULED PRINCIPAL DISTRIBUTION

3,315,590.57

DEFERRED INTEREST

0.00

LIQUIDATIONS

470,982.25

REPURCHASES

0.00

ENDING POOL

28,224,770.34

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

19,499.04

162,187.06

4,149.19

33,687.98

11,502.23

91,542.61

12,146.00

104,332.42

11/22/2002 - 10:24 (D616-D634,J178) 2002 LASALLE BANK N.A.

PAGE 5 OF 11





	ABN AMRO

	LASALLE BANK		N.A.

					*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																																	STATEMENT DATE:					11/25/2002
																																																PAYMENT DATE:					11/25/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																PRIOR PAYMENT:						10/25/2002
															*SERIES 2000-2*
																																																NEXT PAYMENT:							12/26/2002
																																RECORD DATE:												10/31/2002


															*ABN AMRO ACCT: 67-8509-90-2*
															*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)

		R-1					30/360		30	0.000000000%							0.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						0.00			0.01		0.00		0.00	NA	NA
		A-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	4.25%	31.72%
		A-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	4.25%	31.72%
		A-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	NA	NA
		A-4					30/360		30	N/A							0.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	NA	NA
		A-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	4.25%	31.72%
		A-6					30/360		30	8.000000000%							109,911.94						0.00					0.00					0.00						0.00			0.00				0.00				0.00						109,911.94			109,911.94		0.00		0.00	4.25%	31.72%
		A-7					30/360		30	7.900000000%							36,179.35						0.00					0.00					0.00						0.00			0.00				0.00				0.00						36,179.35			36,179.35		0.00		0.00	4.25%	31.72%
		A-8					30/360		30	8.000000000%							457.97						0.00					0.00					0.00						0.00			0.00				0.00				0.00						457.97			457.97		0.00		0.00	NA	NA
		A-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	4.25%	31.72%
		A-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	4.25%	31.72%
		A-X					30/360		30	8.000000000%							1,874.56						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,874.56			1,874.56		0.00		0.00	NA	NA
		A-P					30/360		30	0.000000000%							0.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	4.25%	31.72%
		M					30/360		30	8.000000000%							30,679.25						0.00					0.00					0.00						0.00			0.00				0.00				0.00						30,679.25			30,679.25		0.00		0.00	2.10%	15.56%
		B-1					30/360		30	8.000000000%							13,559.13						0.00					0.00					0.00						0.00			0.00				0.00				0.00						13,559.13			13,559.13		0.00		0.00	1.15%	8.42%
		B-2					30/360		30	8.000000000%							6,424.12						0.00					0.00					0.00						0.00			0.00				0.00				0.00						6,424.12			6,424.12		0.00		0.00	0.70%	5.04%
		B-3					30/360		30	8.000000000%							4,278.40						0.00					0.00					0.00						0.00			0.00				0.00				0.00						4,278.40			4,278.40		0.00		0.00	0.40%	2.78%
		B-4					30/360		30	8.000000000%							2,856.61						0.00					0.00					0.00						0.00			0.00				0.00				0.00						2,856.61			2,856.61		0.00		0.00	0.20%	1.28%
		B-5					30/360		30	8.000000000%							2,857.09						0.00					0.00					0.00						0.00			0.00				0.00				0.00						2,857.09			2,857.09		0.00		0.00	0.00%	0.00%
																209,078.42						0.00					0.00						0.00				0.00					0.00			0.00						0.00					209,078.42		209,078.43			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 11
	11/22/2002 - 10:24 (D616-D634,J178) 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 2000-2

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8509-90-2

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

1,372,969.16

0.00

1,372,969.16

2,188,149.00

0.00

2,188,149.00

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

3,783,471.57

NUMBER OF CURTAILMENTS:

AGGREGATE CURTAILMENT AMOUNTS:

3,101.25

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:

64,154.82

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

64,154.82

BEGINNING RESERVE FUND BALANCE:

22,000.00

DEPOSITS/ INTEREST ON INVESTED BALANCE:

0.00

WITHDRAWALS:

0.00

ENDING RESERVE FUND BALANCE:

22,000.00

11/22/2002 - 10:24 (D616-D634,J178) 2002 LASALLE BANK N.A.

PAGE 7 OF 11





		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 2000-2*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*ABN AMRO ACCT: 67-8509-90-2*

												*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		1		281,019						0	0				4		1,773,087			0	0				0	0			0			0				0		0					0			0
						1.27%				1.00%			0.00%				0.00%			5.06%			6.28%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		2		615,359						1	281,221				6		2,533,553			0	0				0	0			0			0				0		0					0			0
						2.20%				1.92%			1.10%				0.88%			6.59%			7.91%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		1		351,581						2	593,705				5		2,064,300			0	0				1	471,334			0			0				0		0					0			0
						1.01%				1.01%			2.02%				1.70%			5.05%			5.92%	0.00%			0.00%	1.01%				1.35%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		1		281,621						0	0				5		2,066,017			0	0				1	471,684			0			0				0		0					0			0
						0.92%				0.74%			0.00%				0.00%			4.59%			5.41%	0.00%			0.00%	0.92%				1.23%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		2		594,581						0	0				5		2,067,724			0	0				1	472,030			0			0				0		0					0			0
						1.75%				1.47%			0.00%				0.00%			4.39%			5.12%	0.00%			0.00%	0.88%				1.17%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		0		0						0	0				5		2,062,203			1	289,230				1	472,375			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			3.88%			4.55%	0.78%			0.64%	0.78%				1.04%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		1		313,236						0	0				5		2,048,783			0	0				1	472,717			0			0				0		0					0			0
						0.73%				0.65%			0.00%				0.00%			3.65%			4.24%	0.00%			0.00%	0.73%				0.98%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		2		854,498						1	431,728				5		1,934,561			1	420,615				1	473,056			0			0				0		0					0			0
						1.31%				1.59%			0.65%				0.80%			3.27%			3.60%	0.65%			0.78%	0.65%				0.88%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		1		432,069						3	1,170,876				4		1,708,737			1	420,914				1	473,393			0			0				0		0					0			0
						0.59%				0.73%			1.76%				1.98%			2.35%			2.89%	0.59%			0.71%	0.59%				0.80%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		3		1,146,024						1	590,731				3		1,119,257			1	421,212				1	473,728			0			0				0		0					1			282,785
						1.53%				1.69%			0.51%				0.87%			1.53%			1.65%	0.51%			0.62%	0.51%				0.70%			0.00%			0.00%			0.00%				0.00%				0.51%				0.42%
					1/25/02		0		0						3	1,428,256				1		282,974			1	421,508				1	474,060			0			0				0		0					1			282,974
						0.00%				0.00%			1.29%				1.77%			0.43%			0.35%	0.43%			0.52%	0.43%				0.59%			0.00%			0.00%			0.00%				0.00%				0.43%				0.35%
					12/26/01		3		1,407,408						1	283,162				2		953,848			0	0				1	474,390			0			0				0		0					0			0
						1.15%				1.54%			0.38%				0.31%			0.77%			1.04%	0.00%			0.00%	0.38%				0.52%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					11/26/01		3		904,326						2	838,315				1		422,092			0	0				1	474,718			0			0				0		0					0			0
						1.01%				0.87%			0.68%				0.80%			0.34%			0.40%	0.00%			0.00%	0.34%				0.46%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/01		4		1,421,593						1	422,381				1		287,339			0	0				1	475,043			0			0				0		0					0			0
						1.22%				1.23%			0.30%				0.37%			0.30%			0.25%	0.00%			0.00%	0.30%				0.41%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/01		5		1,802,029						0	0				1		287,544			0	0				1	475,366			0			0				0		0					0			0
						1.44%				1.46%			0.00%				0.00%			0.29%			0.23%	0.00%			0.00%	0.29%				0.39%			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
				11/22/2002 - 10:24 (D616-D634,J178) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 11





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															STATEMENT DATE:						11/25/2002
																												PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					10/25/2002
											*SERIES 2000-2*
																												NEXT PAYMENT:										12/26/2002
																												RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8509-90-2*
											*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		79			28,224,770				11		3,312,489				0	0			0	0			1				470,982			1			64,155						320		326		8.08%		7.83%
					12.87%					12.90%		12.09%				10.34%						0.00%			0.00%				1.10%			1.47%			1.10%					0.20%
				10/25/02		91			32,037,213				8		2,775,817				0	0			0	0			0				0			0			0						321		327		8.08%		7.83%
					14.82%					14.64%		8.08%				7.97%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		99			34,844,035				10		3,267,485				0	0			0	0			0				0			0			0						322		328		8.07%		7.82%
					16.12%					15.92%		9.17%				8.55%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		109			38,199,395				5		2,038,344				0	0			0	0			0				0			0			0						323		329		8.08%		7.83%
					17.75%					17.46%		4.39%				5.05%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		114			40,353,824				15		4,848,253				0	0			0	0			0				0			0			0						325		331		8.10%		7.85%
					18.57%					18.44%		11.63%				10.71%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		129			45,286,297				8		2,897,716				0	0			0	0			0				0			0			0						326		332		8.10%		7.85%
					21.01%					20.70%		5.84%				6.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		137			48,271,127				16		5,380,894				0	0			0	0			0				0			0			0						328		333		8.09%		7.84%
					22.31%					22.06%		10.46%				10.02%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		153			53,698,140				17		5,270,787				0	0			0	0			0				0			0			0						329		334		8.09%		7.84%
					24.92%					24.54%		10.00%				8.93%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		170			59,025,623				26		8,897,669				0	0			0	0			0				0			0			0						330		335		8.10%		7.85%
					27.69%					26.98%		13.27%				13.09%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		196			67,991,716				36		12,625,414				0	0			0	0			0				0			0			0						331		336		8.11%		7.86%
					31.92%					31.07%		15.52%				15.64%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		232			80,707,574				28		10,691,034				0	0			0	0			0				0			0			0						332		337		8.10%		7.85%
					37.79%					36.88%		10.77%				11.69%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		260			91,478,534				36		12,727,196				0	0			0	0			0				0			0			0						333		338		8.11%		7.86%
					42.35%					41.81%		12.16%				12.20%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		296			104,306,355				32		10,833,227				0	0			0	0			0				0			0			0						334		339		8.10%		7.85%
					48.21%					47.67%		9.76%				9.40%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/01		328			115,233,388				19		7,747,951				0	0			0	0			0				0			0			0						335		340		8.10%		7.85%
					53.42%					52.66%		5.48%				6.29%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/01		347			123,104,645				29		10,788,978				0	0			0	0			0				0			0			0						336		341		8.12%		7.87%
					56.51%					56.26%		7.71%				8.05%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 9 OF 11
			11/22/2002 - 10:24 (D616-D634,J178) 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 2000-2

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8509-90-2

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/22/2002 - 10:24 (D616-D634,J178) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

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 2000-2

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8509-90-2

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

200211

610444807

NOT AVAIL.

470,982.25

406,827.43

86.38%

0.00

406,827.43

86.38%

64,154.82

CURRENT TOTAL

470,982.25

406,827.43

0.00

406,827.43

64,154.82

CUMULATIVE

470,982.25

406,827.43

0.00

406,827.43

64,154.82

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

11/22/2002 - 10:24 (D616-D634,J178) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

ABN AMRO MORTGAGE CORP SERIES 2000-2 8-K