ABN AMRO MORTGAGE CORP SERIES 2000-2
8-K, 2001-01-09
ASSET-BACKED SECURITIES
Previous: C QUENTIAL INC, RW, 2001-01-09
 Next: ADAR ALTERNATIVE ONE INC, S-4/A, 2001-01-09

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 27, 2000
(Date of earliest event reported)


ABN AMRO Mortgage Corporation
(Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 2000-2)
Exact name of registrant as specified in charter)


Delaware 333-42127-05 363886007
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) 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 27, 2000.


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 27, 2000.


















ABN AMRO
LASALLE BANK N.A.
ABN AMRO MORTGAGE CORPORATION
STATEMENT DATE: 12/26/2000
ABN AMRO MORTGAGE GROUP, INC., AS SERVICER PAYMENT DATE: 12/26/2000
135 S. LASALLE STREET SUITE 1625
CHICAGO, IL 60603-4159
MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
PRIOR PAYMENT: 11/27/2000
SERIES 2000-2 NEXT PAYMENT: 01/25/2001
RECORD DATE: 11/30/2000
ABN AMRO ACCT: 67-8509-90-2
ADMINISTRATOR: REPORTING PACKAGE TABLE OF CONTENTS ANALYST:
ROXANE ELLWANGER (312) 904-8975 TRACEY GOOCH (252)
[email protected] [email protected]
PAGE(S)
ISSUE ID: ABN00002 CLOSING DATE: 4/25/2000
STATEMENTS TO CERTIFICATEHOLDERS PAGE 2-4
ASAP #: 502 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
OTHER RELATED INFORMATION - RESERVE BALANCE REPORTING PAGE 7
ABN00002_200012_3.EXE ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY PAGE 8
ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY PAGE 9
MODIFIED LOAN DETAIL PAGE 10
REALIZED LOSS DETAIL PAGE 11
PARTIES TO THE TRANSACTION
ISSUER: ABN AMRO INC.
DEPOSITOR: LEHMAN BROTHERS, INC
UNDERWRITER: LEHMAN BROTHERS, INC
MASTER SERVICER: LASALLE HOME MORTGAGE CORPORATION
RATING AGENCY: STANDARD & POOR'S CORPORATION/FITCH, INC.
INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES
LASALLE WEB SITE WWW.LNBABS.COM
SERVICER WEB SITE
LASALLE BULLETIN BOARD (714) 282-3990
LASALLE ASAP FAX BACK SYSTEM (714) 282-5518
LASALLE FACTOR LINE (800) 246-5761
12/20/2000 - 14:43 (D616-D634) 2000 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: 12/26/2000
MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 12/26/2000
WAC: 8.188201% SERIES 2000-2 PRIOR PAYMENT: 11/27/2000
NEXT PAYMENT: 01/25/2001
WAMM: 347
RECORD DATE: 11/30/2000
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-1 126,700,000.00 118,917,065.34 1,166,592.60 0.00 0.00 117,750,472.74 792,780.44 0.00 8.00000000%
00077BNT6 938.571944278 9.207518548 0.000000000 0.000000000 929.364425730 6.257146330 0.000000000 FIXED
A-2 13,906,000.00 14,568,070.79 0.00 0.00 97,120.47 14,665,191.26 0.00 0.00 8.00000000%
00077BNU3 1047.610440817 0.000000000 0.000000000 6.984069466 1054.594510283 0.000000000 0.000000000 FIXED
A-3 1,687,500.00 N 1,687,500.00 0.00 0.00 0.00 1,687,500.00 11,250.00 0.00 8.00000000%
00077BNV1 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.666666667 0.000000000 8.000000000%
A-4 30,000,000.00 N 30,000,000.00 0.00 0.00 0.00 30,000,000.00 1,250.00 0.00 0.05000000%
00077BNW9 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.041666667 0.000000000 0.050000000%
A-5 30,000,000.00 30,000,000.00 0.00 0.00 0.00 30,000,000.00 187,500.00 0.00 7.50000000%
00077BNX7 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.250000000 0.000000000 FIXED
A-6 18,000,000.00 18,000,000.00 0.00 0.00 0.00 18,000,000.00 120,000.00 0.00 8.00000000%
00077BNY5 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.666666667 0.000000000 FIXED
A-7 6,000,000.00 6,000,000.00 0.00 0.00 0.00 6,000,000.00 39,500.00 0.00 7.90000000%
00077BNZ2 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.583333333 0.000000000 FIXED
A-8 75,000.00 N 75,000.00 0.00 0.00 0.00 75,000.00 500.00 0.00 8.00000000%
00077BPA5 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.666666667 0.000000000 8.000000000%
A-9 9,200,000.00 8,537,929.21 97,120.47 0.00 0.00 8,440,808.74 56,919.53 0.00 8.00000000%
00077BPB3 928.035783696 10.556572826 0.000000000 0.000000000 917.479210870 6.186905435 0.000000000 FIXED
A-10 1,518,000.00 1,518,000.00 0.00 0.00 0.00 1,518,000.00 10,120.00 0.00 8.00000000%
00077BPC1 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.666666667 0.000000000 FIXED
A-X 2,676,944.00 N 2,488,651.16 0.00 0.00 0.00 2,440,068.01 16,591.01 0.00 8.00000000%
00077BPD9 929.661270464 0.000000000 0.000000000 0.000000000 911.512534442 6.197742650 0.000000000 8.000000000%
A-P 4,190,773.00 4,117,933.95 4,467.81 0.00 0.00 4,113,466.14 0.00 0.00 0.00000000%
00077BPE7 982.619185052 1.066106420 0.000000000 0.000000000 981.553078633 0.000000000 0.000000000 N/A
M 4,704,000.00 4,681,580.86 3,347.04 0.00 0.00 4,678,233.82 31,210.54 0.00 8.00000000%
00077BPF4 995.234026361 0.711530612 0.000000000 0.000000000 994.522495748 6.634893707 0.000000000 FIXED
B-1 2,079,000.00 2,069,091.54 1,479.27 0.00 0.00 2,067,612.27 13,793.94 0.00 8.00000000%
00077BPG2 995.234025974 0.711529582 0.000000000 0.000000000 994.522496392 6.634891775 0.000000000 FIXED
B-2 985,000.00 980,305.51 700.86 0.00 0.00 979,604.65 6,535.37 0.00 8.00000000%
00077BPH0 995.234020305 0.711532995 0.000000000 0.000000000 994.522487310 6.634893401 0.000000000 FIXED
B-3 656,000.00 652,873.53 466.76 0.00 0.00 652,406.77 4,352.49 0.00 8.00000000%
00077BPK3 995.234039634 0.711524390 0.000000000 0.000000000 994.522515244 6.634893293 0.000000000 FIXED
B-4 438,000.00 435,912.50 311.65 0.00 0.00 435,600.85 2,906.08 0.00 8.00000000%
00077BPL1 995.234018265 0.711529680 0.000000000 0.000000000 994.522488584 6.634885845 0.000000000 FIXED
B-5 438,073.00 435,985.16 311.70 0.00 0.00 435,673.46 2,906.57 0.00 8.00000000%
00077BPM9 995.234036336 0.711525248 0.000000000 0.000000000 994.522511088 6.634898750 0.000000000 FIXED
R 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.00000000%
00077BPJ6 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 FIXED
TOTAL 218,814,946.00 210,914,748.39 1,274,798.16 0.00 97,120.47 209,737,070.70 1,298,115.97 0.00
TOTAL P&I PAYMENT 2,572,914.13
REG 218,814,946.00 210,914,748.38 1,177,677.70 0.00 0.00 209,737,070.68 1,395,236.43 0.00 7.93820126%
NONE 963.895530153 5.382071570 0.000000000 0.000000000 958.513458582 6.376330573 0.000000000 7.936171570%
R-1 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 N/A
NONE 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000046 0.000000046
TOTAL 218,814,946.00 210,914,748.38 1,177,677.70 0.00 0.00 209,737,070.68 1,395,236.44 0.01
TOTAL P&I PAYMENT 2,572,914.14
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
12/20/2000 - 14:43 (D616-D634) 2000 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: 12/26/2000
MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 12/26/2000
PRIOR PAYMENT: 11/27/2000
SERIES 2000-2 NEXT PAYMENT: 01/25/2001
RECORD DATE: 11/30/2000
ABN AMRO ACCT: 67-8509-90-2
CASH RECONCILIATION SUMMARY
INTEREST SUMMARY SERVICING FEE SUMMARY PRINCIPAL SUMMARY
CURRENT SCHEDULED INTEREST 1,382,420.03 CURRENT SERVICING FEES 42,248.47 SCHEDULED:
LESS DEFERRED INTEREST 0.00 PLUS FEES ADVANCED FOR PPIS 0.00 CURRENT SCHEDULED PRINCIPAL 145,580.97
PLUS ADVANCE INTEREST 55,064.88 LESS REDUCTION FOR PPIS (1,919.02) ADVANCED SCHEDULED PRINCIPAL 5,448.25
PLUS UNSCHEDULED INTEREST 0.00 PLUS UNSCHEDULED SERVICING FEES 0.00 SCHEDULED PRINCIPAL DISTRIBUTION 151,029.22
PPIS REDUCING SCHEDULED INTEREST (1,919.02) TOTAL SERVICING FEES PAID 40,329.45 UNSCHEDULED:
LESS TOTAL FEES PAID TO SERVICER (40,329.45) CURTAILMENTS 135,706.72
PLUS FEES ADVANCED FOR PPIS 0.00 PREPAYMENTS IN FULL 890,941.76
LESS FEE STRIPS PAID BY SERVICER 0.00 PPIS SUMMARY LIQUIDATION PROCEEDS 0.00
LESS MISC. FEES & EXPENSES 0.00 GROSS PPIS 1,919.02 REPURCHASE PROCEEDS 0.00
LESS NON RECOVERABLE ADVANCES 0.00 REDUCED BY PPIE 0.00 OTHER PRINCIPAL PROCEEDS 0.00
INTEREST DUE TRUST 1,397,433.47 REDUCED BY SHORTFALLS IN FEES 0.00 UNSCHEDULED PRINCIPAL DISTRIBUTION 1,026,648.48
LESS TRUSTEE FEE (2,197.03) REDUCED BY OTHER AMOUNTS 0.00 REMITTANCE PRINCIPAL 1,177,677.70
LESS FEE STRIPS PAID BY TRUST 0.00 NET PPIS 1,919.02
LESS MISC. FEES PAID BY TRUST 0.00 PPIS REDUCING SERVICING FEE 1,919.02 SERVICER WIRE AMOUNT 2,575,111.17
REMITTANCE INTEREST 1,395,236.44 PPIS ALLOCATED TO CERTIFICATES 0.00
POOL BALANCE SUMMARY
BALANCE/AMOUNT COUNT
BEGINNING POOL 210,914,749.16 595
SCHEDULED PRINCIPAL DISTRIBUTION 151,029.22
UNSCHEDULED PRINCIPAL DISTRIBUTION 1,026,648.48 2
DEFERRED INTEREST 0.00
LIQUIDATIONS 0.00 0
REPURCHASES 0.00 0
ENDING POOL 209,737,071.46 593
ADVANCES
PRIOR OUTSTANDING CURRENT PERIOD RECOVERED ENDING OUTSTANDING
PRINCIPAL INTEREST PRINCIPAL INTEREST PRINCIPAL INTEREST PRINCIPAL INTEREST
MADE BY: SERVICER 2,498.21 24,694.37 5,448.25 55,064.88 1,844.92 17,715.34 6,101.54 62,043.91
12/20/2000 - 14:43 (D616-D634) 2000 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: 12/26/2000
PAYMENT DATE: 12/26/2000
MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
PRIOR PAYMENT: 11/27/2000
SERIES 2000-2
NEXT PAYMENT: 01/25/2001
RECORD DATE: 11/30/2000
ABN AMRO ACCT: 67-8509-90-2
BOND INTEREST RECONCILIATION
DEDUCTIONS ADDITIONS
REMAINING
ACCRUAL PASS ACCRUED ADD.
DEFERRED &
PRIOR PREPAY- OTHER DISTRIBUTABLE INTEREST OUTSTANDING
CREDIT SUPPORT
THRU CERTIFICATE ALLOCABLE TRUST ACCRETION INTEREST INT. SHORT- MENT INTEREST CERTIFICATE PAYMENT INTEREST
CLASS METHOD DAYS RATE INTEREST PPIS EXPENSE (1) INTEREST LOSSES FALLS DUE PENALTIES PROCEEDS (2)
INTEREST
AMOUNT SHORTFALLS ORIGINAL CURRENT(3)
A-1 30/360 30 8.000000000% 792,780.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 792,780.44 792,780.44 0.00 4.25% 4.41%
A-2 30/360 30 8.000000000% 97,120.47 0.00 0.00 97,120.47 0.00 0.00 0.00 0.00 97,120.47 0.00 0.00 4.25% 4.41%
A-3 30/360 30 8.000000000% 11,250.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,250.00 11,250.00 0.00 NA NA
A-4 30/360 30 0.050000000% 1,250.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,250.00 1,250.00 0.00 NA NA
A-5 30/360 30 7.500000000% 187,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 187,500.00 187,500.00 0.00 4.25% 4.41%
A-6 30/360 30 8.000000000% 120,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 120,000.00 120,000.00 0.00 4.25% 4.41%
A-7 30/360 30 7.900000000% 39,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 39,500.00 39,500.00 0.00 4.25% 4.41%
A-8 30/360 30 8.000000000% 500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 500.00 500.00 0.00 NA NA
A-9 30/360 30 8.000000000% 56,919.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 56,919.53 56,919.53 0.00 4.25% 4.41%
A-10 30/360 30 8.000000000% 10,120.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,120.00 10,120.00 0.00 4.25% 4.41%
A-X 30/360 30 8.000000000% 16,591.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16,591.01 16,591.01 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 4.25% 4.41%
M 30/360 30 8.000000000% 31,210.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,210.54 31,210.54 0.00 2.10% 2.18%
B-1 30/360 30 8.000000000% 13,793.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,793.94 13,793.94 0.00 1.15% 1.19%
B-2 30/360 30 8.000000000% 6,535.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,535.37 6,535.37 0.00 0.70% 0.73%
B-3 30/360 30 8.000000000% 4,352.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,352.49 4,352.49 0.00 0.40% 0.42%
B-4 30/360 30 8.000000000% 2,906.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,906.08 2,906.08 0.00 0.20% 0.21%
B-5 30/360 30 8.000000000% 2,906.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,906.57 2,906.57 0.00 0.00% 0.00%
R 30/360 30 8.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.25% 4.41%
1,395,236.44 0.00 0.00 97,120.47 0.00 0.00 0.00 0.00 1,395,236.44 1,298,115.97 0.00
(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
PAGE 6 OF 11
12/20/2000 - 14:43 (D616-D634) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
ABN AMRO MORTGAGE CORPORATION
ABN AMRO MORTGAGE GROUP, INC., AS SERVICER STATEMENT DATE: 12/26/2000
MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 12/26/2000
PRIOR PAYMENT: 11/27/2000
SERIES 2000-2 NEXT PAYMENT: 01/25/2001
RECORD DATE: 11/30/2000
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
2,765,607.00 0.00 2,765,607.00 2,188,149.00 0.00 2,188,149.00 100,000.00 0.00 100,000.00
TOTAL
NUMBER OF PAYOFFS: 2
AGGREGATE PAYOFF AMOUNTS: 890,941.76
NUMBER OF CURTAILMENTS: 104
AGGREGATE CURTAILMENT AMOUNTS: 135,871.96
NUMBER OF LOANS IN FORECLOSURE: 0
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
BEGINNING RESERVE FUND BALANCE: 22,706.81
DEPOSITS/ INTEREST ON INVESTED BALANCE: 116.46
WITHDRAWALS: 0.00
ENDING RESERVE FUND BALANCE: 22,823.27
12/20/2000 - 14:43 (D616-D634) 2000 LASALLE BANK N.A. PAGE 7 OF 11
ABN AMRO
LASALLE BANK N.A.
ABN AMRO MORTGAGE CORPORATION
ABN AMRO MORTGAGE GROUP, INC., AS SERVICER STATEMENT DATE: 12/26/2000
PAYMENT DATE: 12/26/2000
MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
PRIOR PAYMENT: 11/27/2000
SERIES 2000-2
NEXT PAYMENT: 01/25/2001
RECORD DATE: 11/30/2000
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
12/26/00 1 533,904 2 1,014,707 0 0 0 0 0 0 0 0 0 0 0 0
0.17% 0.00% 0.34% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
11/27/00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
10/25/00 1 267,962 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
9/25/00 2 805,734 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
8/25/00 1 535,489 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
7/25/00 1 535,879 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
6/26/00 1 536,266 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
5/25/00 0 0 1 251,420 0 0 0 0 0 0 0 0 0 0 0 0
0.00% 0.00% 0.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
12/20/2000 - 14:43 (D616-D634) 2000 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: 12/26/2000
PAYMENT DATE: 12/26/2000
MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 11/27/2000
SERIES 2000-2
NEXT PAYMENT: 01/25/2001
RECORD DATE: 11/30/2000
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
12/26/00 593 209,737,071 2 890,942 0 0 0 0 0 0 0 0 347 350 8.19% 7.94%
96.58% 95.85% 0.34% 0.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
11/27/00 595 210,914,749 2 424,169 0 0 0 0 0 0 0 0 348 351 8.19% 7.94%
96.91% 96.39% 0.34% 0.20% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
10/25/00 597 211,736,685 2 696,068 0 0 0 0 0 0 0 0 349 352 8.19% 7.94%
97.23% 96.77% 0.33% 0.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
9/25/00 599 212,636,315 1 496,818 0 0 0 0 0 0 0 0 351 353 8.19% 7.94%
97.56% 97.18% 0.17% 0.23% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
8/25/00 600 213,380,231 6 1,616,273 0 0 0 0 0 0 0 0 352 354 8.19% 7.94%
97.72% 97.52% 0.99% 0.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
7/25/00 606 215,223,687 3 1,135,923 0 0 0 0 0 0 0 0 353 355 8.19% 7.94%
98.70% 98.36% 0.49% 0.52% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
6/26/00 609 216,746,829 3 974,392 0 0 0 0 0 0 0 0 355 356 8.19% 7.94%
99.19% 99.05% 0.49% 0.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
5/25/00 612 217,933,168 2 733,341 0 0 0 0 0 0 0 0 356 357 8.19% 7.94%
99.67% 99.60% 0.33% 0.34% 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
12/20/2000 - 14:43 (D616-D634) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
ABN AMRO MORTGAGE CORPORATION
STATEMENT DATE: 12/26/2000
ABN AMRO MORTGAGE GROUP, INC., AS SERVICER PAYMENT DATE: 12/26/2000
MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 11/27/2000
SERIES 2000-2 NEXT PAYMENT: 01/25/2001
RECORD DATE: 11/30/2000
ABN AMRO ACCT: 67-8509-90-2
MODIFIED LOAN DETAIL
CUTOFF
MATURITY
DATE
MODIFIED
MATURITY
DATE
DISCLOSURE
CONTROL #
MODIFICATION
DATE
MODIFICATION
DESCRIPTION
12/20/2000 - 14:43 (D616-D634) 2000 LASALLE BANK N.A. PAGE 10 OF 11
ABN AMRO
LASALLE BANK N.A.
ABN AMRO MORTGAGE CORPORATION
STATEMENT DATE: 12/26/2000
ABN AMRO MORTGAGE GROUP, INC., AS SERVICER PAYMENT DATE: 12/26/2000
MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 11/27/2000
SERIES 2000-2 NEXT PAYMENT: 01/25/2001
RECORD DATE: 11/30/2000
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 % OR
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..
12/20/2000 - 14:43 (D616-D634) 2000 LASALLE BANK N.A. PAGE 11 OF 11


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission