8-K 1 orign01a_200201.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: March 9, 2001
(Date of earliest event reported)

Lehman ABS Corporation
(Exact Name of Registrant as Specified in its Charter)

Delaware (State or other jurisdiction of organization)
333-76627 (Commission File No.)
13-3447441 (I.R.S. Employer Identification No.)

Three World Financial Center, 200 Vesey Street, New York, NY 10285
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
212-526-7000

(Former name or former address, if changed since
last report.)

ITEM 5. OTHER EVENTS

This current report on Form 8-K relates to the monthly
distribution reported to holders of Origen Manufactured
Housing Contract Senior/Subordinate Asset-Backed Certificates,
Series 2001-A, which was made on January 15, 2002.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 6.05 of the Pooling and Servicing Agreement
for the distribution on January 15, 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
there unto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION,
IN ITS CAPACITY AS TRUSTEE UNDER THE
POOLING AND SERVICING AGREEMENT ON
BEHALF OF LEHMAN ABS CORPORATION, REGISTRANT

By:

/s/ Cynthia Reis
Cynthia Reis,
First Vice President

January 15, 2002

ABN AMRO

LASALLE BANK

N.A.

ORIGEN MANUFACTURED HOUSING CONTRACT

STATEMENT DATE:

01/15/2002

SENIOR/SUBORDINATE ASSET-BACKED CERTIFICATES

PAYMENT DATE:

01/15/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2001-A

PRIOR PAYMENT:

12/17/2001

NEXT PAYMENT:

02/15/2002

RECORD DATE:

01/14/2002

ABN AMRO ACCT: 67-8744-00-4

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

KATHRYN HAWKINSON (312) 904-6561

CHRISTINE GARBISO (714) 282-3980 (206)

KATHRYN.HAWKINSON@ABNAMRO.COM

CHRISTINE.GARBISO@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ORIGN01A

CLOSING DATE:

3/27/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2

CASH RECONCILIATION SUMMARY

PAGE 3

FIRST PAYMENT DATE:

4/16/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 4

ASSUMED FINAL PAYMENT: DATE:

3/17/2031

ORIGN01A_200201_3.ZIP

OTHER RELATED INFORMATION

PAGE 5

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 7

PARTIES TO THE TRANSACTION

DEPOSITOR: LEHMAN ABS CORPORATION

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ORIGEN FINANCIAL, INC.

RATING AGENCY: MOODY'S INVESTORS SERVICE, INC./FITCH, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

01/14/2002 - 10:41 (F118-F129, F181) 2002 LASALLE BANK N.A.

PAGE 1 OF 7





	ABN AMRO

	LASALLE BANK		N.A.
*ORIGEN MANUFACTURED HOUSING CONTRACT*

										*SENIOR/SUBORDINATE ASSET-BACKED CERTIFICATES*																											STATEMENT DATE:								01/15/2002

										*SERIES 2001-A*																											PAYMENT DATE:						01/15/2002

WAC:						11.750861%																															PRIOR PAYMENT:							12/17/2001
																																		NEXT PAYMENT:							02/15/2002
WAMM:						318
																																		RECORD DATE:								01/14/2002
										*UPPER REMIC*
										*ABN AMRO ACCT: 67-8744-00-4*


									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						27,100,000.00					10,020,738.20					2,770,534.25			0.00			0.00				7,250,203.95				43,172.68					0.00				5.17000000%
	68619AAA5													369.768937269			102.233736162			0.000000000			0.000000000				267.535201107					1.593087823				0.000000000						FIXED

	A-2						6,700,000.00					6,700,000.00					0.00			0.00			0.00				6,700,000.00				30,652.50					0.00				5.49000000%
	68619AAB3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.575000000				0.000000000						FIXED

	A-3						8,800,000.00					8,800,000.00					0.00			0.00			0.00				8,800,000.00				42,753.33					0.00				5.83000000%
	68619AAC1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.858332955				0.000000000						FIXED

	A-4						29,550,000.00					29,550,000.00					0.00			0.00			0.00				29,550,000.00				158,585.00					0.00				6.44000000%
	68619AAD9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.366666667				0.000000000						FIXED

	A-5						19,700,000.00					19,700,000.00					0.00			0.00			0.00				19,700,000.00				116,230.00					0.00				7.08000000%
	68619AAE7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.900000000				0.000000000						7.080000000%

	A-6						15,200,000.00					15,200,000.00					0.00			0.00			0.00				15,200,000.00				96,900.00					0.00				7.65000000%
	68619AAF4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.375000000				0.000000000						7.650000000%

	A-7						20,000,000.00					16,810,213.01					517,614.99			0.00			0.00				16,292,598.02				93,296.68					0.00				6.66000000%
	68619AAK3													840.510650500			25.880749500			0.000000000			0.000000000				814.629901000					4.664834000				0.000000000						6.660000000%

	M-1						14,437,500.00					14,437,500.00					0.00			0.00			0.00				14,437,500.00				94,084.38					0.00				7.82000000%
	68619AAG2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.516667013				0.000000000						7.820000000%

	M-2						12,787,500.00					12,787,500.00					0.00			0.00			0.00				12,787,500.00				88,446.88					0.00				8.30000000%
	68619AAH0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.916667058				0.000000000						8.300000000%

	B-1						9,075,000.00					9,075,000.00					0.00			0.00			0.00				9,075,000.00				65,642.50					0.00				8.68000000%
	68619AAJ6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					7.233333333				0.000000000						8.680000000%

	X						140,144,610.37				N	149,107,216.10					0.00			0.00			0.00				145,631,685.03				0.00					0.00				0.00000000%
	9ABSF128													1063.952553768			0.000000000			0.000000000			0.000000000				1039.152948126					0.000000000				0.000000000						N/A

	R-2						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSF129													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000

	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSF181													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			163,350,000.00								143,080,951.21				3,288,149.24			0.00			0.00				139,792,801.97				829,763.95					0.00

																										TOTAL P&I PAYMENT				4,117,913.19


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
01/14/2002 - 10:41 (F118-F129, F181) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 7





	ABN AMRO

	LASALLE BANK	N.A.
	*ORIGEN MANUFACTURED HOUSING CONTRACT*
	*SENIOR/SUBORDINATE ASSET-BACKED CERTIFICATES*																													STATEMENT DATE:					01/15/2002
				*SERIES 2001-A*																																	PAYMENT DATE:	01/15/2002
																											PRIOR PAYMENT:					12/17/2001
																											NEXT PAYMENT:						02/15/2002
																											RECORD DATE:							01/14/2002
				*ABN AMRO ACCT: 67-8744-00-4*
				*CASH RECONCILIATION SUMMARY*


			INTEREST SUMMARY										SERVICING FEE SUMMARY																							PRINCIPAL SUMMARY
			CURRENT SCHEDULED INTEREST				1,151,834.53						CURRENT SERVICING FEES									98,135.06														SCHEDULED:
			LESS DEFERRED INTEREST				0.00						PLUS FEES ADVANCED FOR PPIS									0.00														CURRENT SCHEDULED PRINCIPAL					269,309.27
			PLUS ADVANCE INTEREST				282,159.08						LESS REDUCTION FOR PPIS									0.00														ADVANCED SCHEDULED PRINCIPAL					0.00
			PLUS UNSCHEDULED INTEREST				0.00						PLUS DELINQUENT SERVICING FEES									26,121.53														SCHEDULED PRINCIPAL DISTRIBUTION					269,309.27
			PPIS REDUCING SCHEDULED INTEREST				0.00						TOTAL SERVICING FEES									124,256.59														UNSCHEDULED:
			LESS TOTAL FEES PAID TO SERVICER				(98,135.06)																													CURTAILMENTS					77,791.39
			PLUS FEES ADVANCED FOR PPIS				0.00																													PREPAYMENTS IN FULL					2,040,721.86
			LESS FEE STRIPS PAID BY SERVICER				0.00						PPIS SUMMARY																							LIQUIDATION PROCEEDS					411,155.72
			LESS MISC. FEES & EXPENSES				(6,881.85)						GROSS PPIS									0.00														REPURCHASE PROCEEDS					0.00
			LESS NON RECOVERABLE ADVANCES				(7,805.14)							REDUCED BY PPIE								0.00														OTHER PRINCIPAL PROCEEDS					0.00
			INTEREST DUE TRUST				1,321,171.56							REDUCED BY SHORTFALLS IN FEES								0.00														UNSCHEDULED PRINCIPAL DISTRIBUTION					2,529,668.97
			LESS TRUSTEE FEE				(2,236.62)							REDUCED BY OTHER AMOUNTS								0.00														REMITTANCE PRINCIPAL					2,798,978.24
			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					4,120,149.80
			LESS INTEREST RESERVE WITHHOLDING						0.00				PPIS ALLOCATED TO CERTIFICATES									0.00
			PLUS INTEREST RESERVE DEPOSIT					0.00
			REMITTANCE INTEREST				1,318,934.95								POOL BALANCE SUMMARY
																							BALANCE/AMOUNT					COUNT
													BEGINNING POOL									149,107,216.10									3,682
													SCHEDULED PRINCIPAL DISTRIBUTION									269,309.27
													UNSCHEDULED PRINCIPAL DISTRIBUTION							2,118,513.25											51
													DEFERRED INTEREST							0.00
													LIQUIDATIONS							1,087,708.55										26
													REPURCHASES							0.00											0
													ENDING POOL							145,631,685.03									3,605
					ADVANCES
						PRIOR OUTSTANDING							CURRENT PERIOD								RECOVERED															ENDING OUTSTANDING
							PRINCIPAL				INTEREST					PRINCIPAL		INTEREST						PRINCIPAL		INTEREST												PRINCIPAL		INTEREST
		MADE BY: SERVICER		0.00						846,697.93		0.00					282,159.08		0.00						431,006.72											0.00			697,850.29

01/14/2002 - 10:41 (F118-F129, F181) 2002 LASALLE BANK N.A.																																										PAGE 3 OF 7





	ABN AMRO

	LASALLE BANK	N.A.

				*ORIGEN MANUFACTURED HOUSING CONTRACT*

															*SENIOR/SUBORDINATE ASSET-BACKED CERTIFICATES*																																			STATEMENT DATE:								01/15/2002
																																																		PAYMENT DATE:								01/15/2002
															*SERIES 2001-A*
																																																		PRIOR PAYMENT:									12/17/2001
																																	NEXT PAYMENT:								02/15/2002
																																	RECORD DATE:									01/14/2002


															*ABN AMRO ACCT: 67-8744-00-4*
															*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	5.170000000%								43,172.68								0.00					0.00				0.00			0.00								0.00		0.00					0.00				43,172.68				43,172.68		0.00			8.26%	28.94%
		A-2					30/360		30	5.490000000%								30,652.50								0.00					0.00				0.00			0.00								0.00		0.00					0.00				30,652.50				30,652.50		0.00			8.26%	28.94%
		A-3					30/360		30	5.830000000%								42,753.33								0.00					0.00				0.00			0.00								0.00		0.00					0.00				42,753.33				42,753.33		0.00			8.26%	28.94%
		A-4					30/360		30	6.440000000%								158,585.00								0.00					0.00				0.00			0.00								0.00		0.00					0.00				158,585.00				158,585.00		0.00			8.26%	28.94%
		A-5					30/360		30	7.080000000%								116,230.00								0.00					0.00				0.00			0.00								0.00		0.00					0.00				116,230.00				116,230.00		0.00			8.26%	28.94%
		A-6					30/360		30	7.650000000%								96,900.00								0.00					0.00				0.00			0.00								0.00		0.00					0.00				96,900.00				96,900.00		0.00			8.26%	28.94%
		A-7					30/360		30	6.660000000%								93,296.68								0.00					0.00				0.00			0.00								0.00		0.00					0.00				93,296.68				93,296.68		0.00			8.26%	28.94%
		M-1					30/360		30	7.820000000%								94,084.38								0.00					0.00				0.00			0.00								0.00		0.00					0.00				94,084.38				94,084.38		0.00			0.00%	19.02%
		M-2					30/360		30	8.300000000%								88,446.88								0.00					0.00				0.00			0.00								0.00		0.00					0.00				88,446.88				88,446.88		0.00			0.00%	10.24%
		B-1					30/360		30	8.680000000%								65,642.50								0.00					0.00				0.00			0.00								0.00		0.00					0.00				65,642.50				65,642.50		0.00			0.00%	4.01%
		X					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			NA	NA
																			829,763.95						0.00					0.00				0.00				0.00							0.00				0.00					0.00			829,763.95				829,763.95			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 4 OF 7
	01/14/2002 - 10:41 (F118-F129, F181) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ORIGEN MANUFACTURED HOUSING CONTRACT

SENIOR/SUBORDINATE ASSET-BACKED CERTIFICATES

STATEMENT DATE:

01/15/2002

SERIES 2001-A

PAYMENT DATE:

01/15/2002

PRIOR PAYMENT:

12/17/2001

NEXT PAYMENT:

02/15/2002

RECORD DATE:

01/14/2002

ABN AMRO ACCT: 67-8744-00-4

OTHER RELATED INFORMATION

CLASS M-1 ADJUSTED PRINCIPAL BALANCE

14,437,500.00

CLASS M-2 ADJUSTED PRINCIPAL BALANCE

12,787,500.00

CLASS B-1 ADJUSTED PRINCIPAL BALANCE

9,075,000.00

100 %

CLASS A PERCENTAGE

CLASS M-1 PERCENTAGE

0 %

CLASS M-2 PERCENTAGE

0 %

CLASS B-1 PERCENTAGE

0 %

CLASS M-1 DISTRIBUTION TEST

NOT SATISFIED

CLASS M-2 DISTRIBUTION TEST

NOT SATISFIED

CLASS B DISTRIBUTION TEST

NOT SATISFIED

CLASS M INTEREST DEFICIENCY AMOUNT

0.00

CLASS M-2 INTEREST DEFICIENCY AMOUNT

0.00

CLASS B INTEREST DEFICIENCY AMOUNT

0.00

OVERCOLLATERALIZATION AMOUNT

5,838,883.06

ADDITIONAL PRINCIPAL DISTRIBUTION AMOUNT

0.00

BALANCE

COUNT

NUMBER OF MANUFACTURED HOMES REPOSSESSED PRIOR TO DIST. DATE

415,721.44

NUMBER OF MANUFACTURED HOMES REPOSSESSED REMAINING IN INVENTORY

2,403,224.57

NUMBER OF MANUFACTURED HOMES PURCHASED BY THE SELLER

3,100,663.45

01/14/2002 - 10:41 (F118-F129, F181) 2002 LASALLE BANK N.A.

PAGE 5 OF 7





		ABN AMRO

		LASALLE BANK		N.A.
		*ORIGEN MANUFACTURED HOUSING CONTRACT*

																																	STATEMENT DATE:							01/15/2002
												*SENIOR/SUBORDINATE ASSET-BACKED CERTIFICATES*																															PAYMENT DATE:								01/15/2002
																																											*SERIES 2001-A*
												PRIOR PAYMENT:									12/17/2001
																																	NEXT PAYMENT:								02/15/2002
																																	RECORD DATE:									01/14/2002

												*ABN AMRO ACCT: 67-8744-00-4*

												*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
																																	# MONTHLY BALANCE

					1/15/02		57		2,558,643						29	1,320,485				48		2,062,161			3	226,064			54	2,403,225				162			6,896,835					0		0					129			5,569,655
						1.58%				1.76%			0.80%				0.91%			1.33%			1.42%	0.08%			0.16%	1.50%				1.65%			4.49%			4.74%				0.00%				0.00%				3.58%			3.82%
					12/17/01		84		3,592,087						27	1,160,261				55		2,508,004			2	156,528			81	3,510,036				33			1,274,104					0		0					131			5,764,572
						2.28%				2.41%			0.73%				0.78%			1.49%			1.68%	0.05%			0.10%	2.20%				2.35%			0.90%			0.85%				0.00%				0.00%				3.56%			3.87%
					11/15/01		50		2,028,210						32	1,304,899				50		2,275,279			2	156,528			79	3,538,059				52			2,767,090					0		0					124			5,470,598
						1.34%				1.34%			0.86%				0.86%			1.34%			1.50%	0.05%			0.10%	2.12%				2.33%			1.39%			1.83%				0.00%				0.00%				3.32%			3.61%
					10/15/01		90		3,727,679						38	1,471,363				59		2,525,343			3	208,071			90	3,933,129				53			2,117,465					0		0					115			5,191,324
						2.37%				2.42%			1.00%				0.95%			1.56%			1.64%	0.08%			0.13%	2.37%				2.55%			1.40%			1.37%				0.00%				0.00%				3.03%			3.37%
					9/17/01		98		3,832,149						44	1,880,560				49		2,249,660			0	0			80	3,662,049				64			2,340,610					0		0					108			4,815,225
						2.55%				2.45%			1.15%				1.20%			1.28%			1.44%	0.00%			0.00%	2.08%				2.34%			1.67%			1.49%				0.00%				0.00%				2.81%			3.08%
					8/15/01		129		5,211,744						41	1,936,449				47		1,968,081			1	71,601			56	2,461,791				11			406,808					0		0					98			4,288,031
						3.33%				3.30%			1.06%				1.23%			1.21%			1.25%	0.03%			0.05%	1.45%				1.56%			0.28%			0.26%				0.00%				0.00%				2.53%			2.71%
					7/16/01		104		4,447,998						36	1,489,015				33		1,448,366			0	0			40	1,627,009				16			525,347					0		0					83			3,597,795
						2.67%				2.80%			0.92%				0.94%			0.85%			0.91%	0.00%			0.00%	1.03%				1.02%			0.41%			0.33%				0.00%				0.00%				2.13%			2.26%
					6/15/01		140		5,573,394						38	1,564,918				46		2,055,675			0	0			0	0				7			175,859					0		0					99			3,877,743
						3.56%				3.47%			0.97%				0.97%			1.17%			1.28%	0.00%			0.00%	0.00%				0.00%			0.18%			0.11%				0.00%				0.00%				2.52%			2.42%
					5/15/01		97		3,873,506						45	2,033,885				15		616,281			0	0			0	0				4			129,849					0		0					99			3,880,973
						2.45%				2.39%			1.14%				1.26%			0.38%			0.38%	0.00%			0.00%	0.00%				0.00%			0.10%			0.08%				0.00%				0.00%				2.50%			2.39%
					4/16/01		74		2,937,108						11	378,931				10		383,491			0	0			0	0				2			70,619					0		0					50			2,012,903
						2.20%				2.12%			0.33%				0.27%			0.30%			0.28%	0.00%			0.00%	0.00%				0.00%			0.06%			0.05%				0.00%				0.00%				1.49%			1.46%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				01/14/2002 - 10:41 (F118-F129, F181) 2002 LASALLE BANK N.A.																																												PAGE 6 OF 7





	ABN AMRO

	LASALLE BANK		N.A.
	*ORIGEN MANUFACTURED HOUSING CONTRACT*
	*SENIOR/SUBORDINATE ASSET-BACKED CERTIFICATES*																															STATEMENT DATE:						01/15/2002
																												PAYMENT DATE:								01/15/2002
											*SERIES 2001-A*																														PRIOR PAYMENT:					12/17/2001
																												NEXT PAYMENT:										02/15/2002
																												RECORD DATE:											01/14/2002
											*ABN AMRO ACCT: 67-8744-00-4*
											*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
				1/15/02		3,605			145,631,685				51		2,040,722				0	0			0	0			26				1,087,709			26			676,553						318		50		11.75%		10.73%
					106.00%					105.15%		1.39%				1.37%						0.00%			0.00%				0.71%			0.73%			0.71%					0.45%
				12/17/01		3,682			149,107,216				45		2,086,132				0	0			0	0			3				147,640			3			87,918						318		50		11.75%		10.73%
					108.26%					107.66%		1.21%				1.38%						0.00%			0.00%				0.08%			0.10%			0.08%					0.06%
				11/15/01		3,730			151,556,112				43		1,828,927				0	0			0	0			19				713,061			19			467,542						320		50		11.76%		10.74%
					109.67%					109.43%		1.13%				1.19%						0.00%			0.00%				0.50%			0.46%			0.50%					0.30%
				10/15/01		3,792			154,232,422				36		395,516				0	0			0	0			14				524,520			14			347,871						320		49		11.76%		10.74%
					111.50%					111.36%		0.94%				0.25%						0.00%			0.00%				0.36%			0.33%			0.36%					0.22%
				9/17/01		3,842			156,574,783				18		603,137				0	0			0	0			12				385,793			12			237,689						321		49		11.76%		10.74%
					112.97%					113.05%		0.46%				0.38%						0.00%			0.00%				0.31%			0.24%			0.31%					0.15%
				8/15/01		3,872			157,964,892				17		177,708				0	0			0	0			9				232,050			9			134,286						322		50		11.76%		10.74%
					113.85%					114.06%		0.44%				0.11%						0.00%			0.00%				0.23%			0.15%			0.23%					0.08%
				7/16/01		3,899			159,063,453				25		56,930				0	0			0	0			5				180,545			5			105,918						323		50		11.76%		10.75%
					114.64%					114.85%		0.64%				0.04%						0.00%			0.00%				0.13%			0.11%			0.13%					0.07%
				6/15/01		3,929			160,563,417				28		97,870				0	0			0	0			3				95,280			3			52,464						324		50		11.77%		10.75%
					115.52%					115.93%		0.71%				0.06%						0.00%			0.00%				0.08%			0.06%			0.08%					0.03%
				5/15/01		3,960			162,058,581				23		1,684				0	0			0	0			1				62,079			1			898						325		50		11.73%		10.71%
					116.44%					117.01%		0.58%				0.00%						0.00%			0.00%				0.03%			0.04%			0.03%					0.00%
				4/16/01		3,364			138,235,354				38		1,680,287				0	0			0	0			0				0			0			0						326		0		11.78%		10.76%
					98.91%					99.81%		1.12%				1.20%						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 7 OF 7
			01/14/2002 - 10:41 (F118-F129, F181) 2002 LASALLE BANK N.A.

ORIGEN MANUFACTURED HOUS CONT SEN/SUB AS BCKD CRT SR 2001-A 8-K