|ABN AMRO Series 2000 3Aggregate Statement of Principal and Interest Distributions to Certificateholders
for 200201 to 200212
|----------------------------------------------------------------------------------------------------------------------------
|Class                                                                                                                       
|R 1                                                                                                                         
|B 1                                                                                                                         
|B 2                                                                                                                         
|B 3                                                                                                                         
|B 4                                                                                                                         
|B 5                                                                                                                         
|IA 1                                                                                                                        
|IA 2                                                                                                                        
|IA 3                                                                                                                        
|IA 4                                                                                                                        
|IA 5                                                                                                                        
|IA 6                                                                                                                        
|IA 7                                                                                                                        
|IA 8                                                                                                                        
|IA P                                                                                                                        
|IA X                                                                                                                        
|IIA 1                                                                                                                       
|IIA 10                                                                                                                      
|IIA 11                                                                                                                      
|IIA 2                                                                                                                       
|IIA 3                                                                                                                       
|IIA 4                                                                                                                       
|IIA 5                                                                                                                       
|IIA 6                                                                                                                       
|IIA 7                                                                                                                       
|IIA 8                                                                                                                       
|IIA 9                                                                                                                       
|IIA X                                                                                                                       
|M                                                                                                                           
|R