8-K 1 abn01005_200202.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: August 29, 2001
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of August 1, 2001 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2001-5)

Delaware (State or other jurisdiction of organization)
333-85443-11 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

135 South LaSalle Street, Chicago, Illinois 60603
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(312) 904-2000

(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 February 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. IN
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: February 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0102/25/2002

ABN AMRO MORTGAGE GROUP, INC. AS SERVICER

PAYMENT DATE:

0102/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2001-5

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8850-60-3

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

STEFANIE EDWARDS 312-904-8975

JAMES MACMILLAN (714) 282-3980 (225)

STEFANIE.EDWARDS@ABNAMRO.COM

JMACMILLAN@LNBABS.COM

PAGE(S)

ISSUE ID:

ABN01005

CLOSING DATE:

8/29/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

9/25/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6-7

ASSUMED FINAL PAYMENT: DATE:

9/25/2031

ABN01005_200201_3.ZIP

OTHER RELATED INFORMATION

PAGE 8

ABN01005_200202_3.ZIP

OTHER RELATED INFORMATION

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 9-11

REALIZED LOSS DETAIL

PAGE 12

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

01/22/2002 - 10:41 (G236-G269) 2002 LASALLE BANK N.A.

PAGE 1 OF 12

02/21/2002 - 09:51 (G236-G269) 2002 LASALLE BANK N.A.

PAGE 1 OF 12

	ABN AMRO
	LASALLE BANK		N.A.
ABN AMRO MORTGAGE CORPORATION
										ABN AMRO MORTGAGE GROUP, INC. AS SERVICER																										STATEMENT DATE:									0102/25/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0102/25/2002
WAC:						7.~~233312~~219508%				SERIES 2001-5																										PRIOR PAYMENT:							1201/2625/~~2001~~2002
																																				NEXT PAYMENT:								0203/25/2002
WAMM:						~~304~~303
																																				RECORD DATE:									1201/31/~~2001~~2002
										REMIC II
										ABN AMRO ACCT: 67-8850-60-3
									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						42,145,000.00					42,145,000.00					0.00			0.00			0.00				42,145,000.00				201,944.79				0.00				5.75000000%
	00077BVH3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.791666627			0.000000000						FIXED
	IA-2						16,000,000.00					16,000,000.00					0.00			0.00			0.00				16,000,000.00				79,333.33				0.00				5.95000000%
	00077BVJ9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.958333125			0.000000000						FIXED
	IA-3						33,300,000.00					33,300,000.00					0.00			0.00			0.00				33,300,000.00				172,050.00				0.00				6.20000000%
	00077BVK6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.166666667			0.000000000						FIXED
	IA-4						23,000,000.00					23,000,000.00					0.00			0.00			0.00				23,000,000.00				124,583.33				0.00				6.50000000%
	00077BVL4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666522			0.000000000						FIXED
	IA-5						13,655,517.24				N	13,655,517.24					0.00			0.00			0.00				13,655,517.24				82,502.08				0.00				7.25000000%
	00077BVM2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.041666423			0.000000000						FIXED
	IA-6						2,831,051.03				N	21,~~445~~848,~~164~~609.8220					0.00			0.00			0.00				1,~~848~~611,~~609~~149.2014				1411,~~772~~168.8768				0.00				7.25000000%
	00077BVN0													~~863~~652.~~695070873~~976290576			0.000000000			0.000000000			0.000000000				~~652~~569.~~976290576~~099293134					53.~~218157442~~945064883			0.000000000						FIXED
	IA-7						20,240,000.00					1816,~~662~~222,~~047~~632.2633					2971,~~439,414~~013.9356			0.00			0.00				1615,~~222~~251,~~632~~618.3377				9784,~~198~~492.1688				0.00				6.25000000%
	00077BVP5													~~922~~801.~~037908103~~513455040			~~120~~47.~~524453063~~974978261			0.000000000			0.000000000				~~801~~753.~~513455040~~538476779					4.~~802280632~~174549407			0.000000000						FIXED
	IA-8						30,000,000.00					2416,~~516~~039,~~458~~250.2936					83,~~477~~374,~~207~~368.9308			0.00			0.00				1612,~~039~~664,~~250~~882.3628				~~127~~83,~~689~~537.8976				0.00				6.25000000%
	00077BVQ3													~~817~~534.~~215276333~~641678667			~~282~~112.~~573597667~~478936000			0.000000000			0.000000000				~~534~~422.~~641678667~~162742667					42.~~256329667~~784592000			0.000000000						FIXED
	IA-9						20,000,000.00					1610,~~344~~692,~~305~~833.5358					52,~~651~~249,~~471~~578.9572			0.00			0.00				108,~~692~~443,~~833~~254.5886				8656,~~488~~582.6291				0.00				6.35000000%
	00077BVR1													~~817~~534.~~215276500~~641679000			~~282~~112.~~573597500~~478936000			0.000000000			0.000000000				~~534~~422.~~641679000~~162743000					42.~~324431000~~829145500			0.000000000						FIXED
	IA-10						20,000,000.00					1816,~~440~~030,~~758~~269.1610					2959,~~410,489~~499.0657			0.00			0.00				1615,~~030~~070,~~269~~769.1053				~~101~~88,~~424~~166.1748				0.00				6.60000000%
	00077BVS9													~~922~~801.~~037908000~~513455000			~~120~~47.~~524453000~~974978500			0.000000000			0.000000000				~~801~~753.~~513455000~~538476500					54.~~071208500~~408324000			0.000000000						FIXED
	IA-11						10,000,000.00					98,~~220~~015,~~379~~134.0855					1479,~~205,244~~749.5378			0.00			0.00				87,~~015~~535,~~134~~384.5577				5145,~~864~~085.6313				0.00				6.75000000%
	00077BVT7													~~922~~801.~~037908000~~513455000			~~120~~47.~~524453000~~974978000			0.000000000			0.000000000				~~801~~753.~~513455000~~538477000					54.~~186463000~~508513000			0.000000000						FIXED
	IA-12						59,848,854.00					60,~~819~~811,~~313~~012.6889					~~289~~133,~~900~~538.3961			0.00			~~281~~283,~~599~~300.6093				60,~~811~~960,~~012~~775.8921				~~135~~122,~~341~~111.7297				0.01				8.~~22649165~~00012120%
	00077BVU4													1016.~~215175649~~076479760			42.~~843875373~~231264278			0.000000000			4.~~705179484~~733606595				~~1016~~1018.~~076479760~~578822077					2.~~261392006~~040339319			0.000000167						FIXED
	IA-13						7,564,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				7.25000000%
	00077BWC3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	IA-14						2,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				7.25000000%
	00077BWD1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	IA-15						115,172.00				N	~~106~~97,~~228~~952.3192					0.00			0.00			0.00				9794,~~952~~730.9208				~~641~~591.80				0.00				7.25000000%
	00077BWE9													~~922~~850.~~344927587~~492480811			0.000000000			0.000000000			0.000000000				~~850~~822.~~492480811~~509637759					5.~~572534991~~138401695			0.000000000						FIXED
	IA-16						650,000.00					~~599~~552,~~522~~818.0714					4618,~~703~~188.9381			0.00			0.00				~~552~~534,~~818~~629.1433				3,~~372~~109.3160				0.00				6.75000000%
	00077BWF6													~~922~~850.~~341646154~~489446154			7127.~~852200000~~982784615			0.000000000			0.000000000				~~850~~822.~~489446154~~506661538					54.~~188169231~~784000000			0.000000000						FIXED
	IA-17						680,000.00					~~627~~578,~~192~~332.3383					4819,~~859~~028.5030			0.00			0.00				~~578~~559,~~332~~304.8353				3,~~527~~253.9612				0.00				6.75000000%
	00077BWG4													~~922~~850.~~341661765~~489455882			7127.~~852205882~~982794118			0.000000000			0.000000000				~~850~~822.~~489455882~~506661765					54.~~188176471~~784000000			0.000000000						FIXED
	IA-18						340,000.00					~~313~~289,~~596~~166.1641					249,~~429~~514.7515			0.00			0.00				~~289~~279,~~166~~652.4126				1,~~763~~626.9856				0.00				6.75000000%
	00077BWH2													~~922~~850.~~341647059~~489441176			7127.~~852205882~~982794118			0.000000000			0.000000000				~~850~~822.~~489441176~~506647059					54.~~188176471~~784000000			0.000000000						FIXED
	IM						4,585,000.00					4,~~570~~567,~~842~~457.4535					3,~~385~~577.1046			0.00			0.00				4,~~567~~563,~~457~~879.3589				27,~~615~~595.5105				0.00				7.25000000%
	00077BWJ8													996.~~912202835~~173904035			0.~~738298800~~780252999			0.000000000			0.000000000				~~996~~995.~~173904035~~393651036					6.~~023011996~~018549618			0.000000000						FIXED
	IB-1						2,218,000.00					2,~~211~~209,~~151~~513.2773					1,~~637~~730.5460			0.00			0.00				2,~~209~~207,~~513~~783.7313				13,~~359~~349.0415				0.00				7.25000000%
	00077BWK5													996.~~912204689~~173908927			0.~~738295762~~780252480			0.000000000			0.000000000				~~996~~995.~~173908927~~393656447					6.~~023011722~~018552750			0.000000000						FIXED
	IB-2						1,183,000.00					1,~~179~~178,~~347~~473.1473					~~873~~923.4104			0.00			0.00				1,~~178~~177,~~473~~550.7369				7,~~125~~119.2295				0.00				7.25000000%
	00077BWL3													996.~~912206255~~173905325			0.~~738300930~~780253593			0.000000000			0.000000000				~~996~~995.~~173905325~~393651733					6.~~023009298~~018554522			0.000000000						FIXED
	IB-3						887,000.00					~~884~~883,~~261~~606.1326					~~654~~692.8708			0.00			0.00				~~883~~882,~~606~~914.2618				5,~~342~~338.4145				0.00				7.25000000%
	00077BWU3													996.~~912209696~~173912063			0.~~738297632~~780248027			0.000000000			0.000000000				~~996~~995.~~173912063~~393664036					6.~~023010147~~018545660			0.000000000						FIXED
	IB-4						591,000.00					~~589~~588,~~175~~738.1178					~~436~~461.3313			0.00			0.00				588,~~738~~277.7865				3,~~559~~556.6096				0.00				7.25000000%
	00077BWV1													996.~~912199662~~173908629			0.~~738291032~~780253807			0.000000000			0.000000000				~~996~~995.~~173908629~~393654822					6.~~023011844~~018544839			0.000000000						FIXED
	IB-5						594,287.00					592,~~451~~013.9721					~~438~~463.7669			0.00			0.00				~~592~~591,~~013~~549.2152				3,~~579~~576.4075				0.00				7.25000000%
	00077BWW9													996.~~912215815~~173919335			0.~~738296480~~780245908			0.000000000			0.000000000				~~996~~995.~~173919335~~393673427					6.~~023015816~~018556691			0.000000000						FIXED
	IIA-1						103,016,000.00					9187,~~112~~343,~~660~~108.2089					31,~~769~~040,~~551~~250.3145			0.00			0.00				8786,~~343~~302,~~108~~858.8944				~~501~~480,~~119~~387.6310				0.00				6.60000000%
	00077BWN9													~~884~~847.~~451543450~~859642094			3610.~~591901355~~097950318			0.000000000			0.000000000				~~847~~837.~~859642094~~761691776					4.~~864483478~~663228042			0.000000000						FIXED
	IIA-P						1,860,453.00					1,~~785~~760,~~047~~396.0381					247,~~650~~364.2252			0.00			0.00				1,~~760~~753,~~396~~032.8129				0.00				0.00				0.00000000%
	00077BWP4													~~959~~946.~~469027167~~219447629			133.~~249579538~~958455279			0.000000000			0.000000000				~~946~~942.~~219447629~~260992350					0.000000000			0.000000000						N/A
	IIA-X						1,887,131.00				N	1,~~457~~301,~~345~~094.8730					0.00			0.00			0.00				1,~~301~~272,~~094~~321.3004				87,~~015~~156.4002				0.00				6.60000000%
	00077BWQ2													~~772~~689.~~254745431~~456269861			0.000000000			0.000000000			0.000000000				~~689~~674.~~456269861~~209177847					43.~~247399889~~792010200			0.000000000						FIXED
	IIM						1,014,000.00					1997,~~000,916~~613.2413					3,~~303~~413.1130			0.00			0.00				~~997~~994,~~613~~199.1383				5,~~505~~486.0487				0.00				6.60000000%
	00077BWR0													~~987~~983.~~096883629~~839378698			3.~~257504931~~366173570			0.000000000			0.000000000				~~983~~980.~~839378698~~473205128					5.~~429033531~~411114398			0.000000000						FIXED
	IIB-1						320,000.00					~~315~~314,~~871~~828.0161					1,~~042~~077.4017			0.00			0.00				~~314~~313,~~828~~751.6144				1,~~737~~731.2956				0.00				6.60000000%
	00077BWS8													~~987~~983.~~096906250~~839406250			3.~~257500000~~366156250			0.000000000			0.000000000				~~983~~980.~~839406250~~473250000					5.~~429031250~~411125000			0.000000000						FIXED
	IIB-2						213,000.00					~~210~~209,~~251~~557.6479					~~693~~716.8599			0.00			0.00				~~209~~208,~~557~~840.7980				1,~~156~~152.3857				0.00				6.60000000%
	00077BWT6													~~987~~983.~~096901408~~839389671			3.~~257511737~~366150235			0.000000000			0.000000000				~~983~~980.~~839389671~~473239437					5.~~429014085~~411126761			0.000000000						FIXED
	IIB-3						106,000.00					104,~~632~~286.2797					~~345~~356.3081			0.00			0.00				~~104~~103,~~286~~930.9716				~~575~~573.4858				0.00				6.60000000%
	00077BWX7													~~987~~983.~~096886792~~839339623			3.~~257547170~~366132075			0.000000000			0.000000000				~~983~~980.~~839339623~~473207547					5.~~429056604~~411132075			0.000000000						FIXED
	IIB-4						106,000.00					104,~~632~~286.2797					~~345~~356.3081			0.00			0.00				~~104~~103,~~286~~930.9716				~~575~~573.4858				0.00				6.60000000%
	00077BWY5													~~987~~983.~~096886792~~839339623			3.~~257547170~~366132075			0.000000000			0.000000000				~~983~~980.~~839339623~~473207547					5.~~429056604~~411132075			0.000000000						FIXED
	IIB-5						109,861.00					108,~~443~~085.4558					0.00			~~357~~349.8700			0.00				~~108~~107,~~085~~736.58				~~575~~565.7439				(2029.7008)				6.60000000%
	00077BWZ2													~~987~~983.~~096876963~~839397056			0.000000000			3.~~257479906~~176741519			0.000000000				~~983~~980.~~839397056~~662655537					5.~~240622241~~146412285			(0.~~188419912~~264698119)						FIXED
	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	R-2						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				7.25000000%
	00077BWM1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
		TOTAL			402,571,555.00								~~368~~344,~~758~~638,~~255~~418.7400				249,~~401~~275,~~079~~863.4763			~~357~~349.8700			~~281~~283,~~599~~300.6093				~~344~~335,~~638~~645,~~418~~506.0030				1,~~864~~718,~~341~~303.2640				(2029.6907)
																										TOTAL P&I PAYMENT				2610,~~265~~994,~~420~~167.7303
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
01/22/2002 - 10:41 (G236-G269) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 12
02/21/2002 - 09:51 (G236-G269) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 12

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC. AS SERVICER

STATEMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0102/25/2002

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2001-5

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8850-60-3

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

21,~~105~~970,~~828~~311.0584

CURRENT SERVICING FEES

7268,~~859~~277.2042

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~490~~488,~~388~~857.2503

PLUS ADVANCE INTEREST

~~112~~99,~~992~~599.7000

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

2621,~~072~~712.9294

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

3,~~965~~522.4425

SCHEDULED PRINCIPAL DISTRIBUTION

~~516~~510,~~461~~569.1797

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

7671,~~824~~799.6467

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(7368,~~237~~655.7750)

CURTAILMENTS

178,~~402,546~~078.2521

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

228,~~200~~404,~~830~~284.3235

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

2,~~148~~004,~~655~~127.9732

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

238,~~603~~482,~~376~~362.5756

LESS TRUSTEE FEE

(32,~~072~~871.99)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

248,~~119~~992,~~837~~932.7453

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

2610,~~268~~997,~~493~~059.7286

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,~~145~~001,~~582~~255.9934

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~368~~344,~~758~~638,~~255~~417.5487

~~887~~837

SCHEDULED PRINCIPAL DISTRIBUTION

~~516~~510,~~461~~569.1797

UNSCHEDULED PRINCIPAL DISTRIBUTION

238,~~603~~482,~~376~~362.5756

5021

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~344~~335,~~638~~645,~~417~~485.7934

~~837~~816

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

3534,~~468~~591.9763

~~196~~148,~~750~~095.7092

2621,~~072~~712.9294

~~112~~99,~~992~~599.7000

2627,~~950~~098.2609

~~161~~120,~~647~~539.4802

3429,~~591~~206.6348

~~148~~127,~~095~~155.9289

01/22/2002 - 10:41 (G236-G269) 2002 LASALLE BANK N.A.

PAGE 5 OF 12

02/21/2002 - 09:51 (G236-G269) 2002 LASALLE BANK N.A.

PAGE 5 OF 12

	ABN AMRO
	LASALLE BANK	N.A.
				ABN AMRO MORTGAGE CORPORATION
																ABN AMRO MORTGAGE GROUP, INC. AS SERVICER																																														STATEMENT DATE:				0102/25/2002
																																																														PAYMENT DATE:				0102/25/2002
																MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																														PRIOR PAYMENT:					1201/2625/~~2001~~2002
																SERIES 2001-5
																																																														NEXT PAYMENT:						0203/25/2002
																																																													RECORD DATE:								1201/31/~~2001~~2002
																ABN AMRO ACCT: 67-8850-60-3
																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)
		IA-1					30/360		30	5.750000000%									201,944.79								0.00					0.00			0.00		0.00						0.00		0.00				0.00				201,944.79		201,944.79			0.00						2.96%						0.00%
		IA-2					30/360		30	5.950000000%									79,333.33								0.00					0.00			0.00		0.00						0.00		0.00				0.00				79,333.33		79,333.33			0.00						2.96%						0.00%
		IA-3					30/360		30	6.200000000%									172,050.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				172,050.00		172,050.00			0.00						2.96%						0.00%
		IA-4					30/360		30	6.500000000%									124,583.33								0.00					0.00			0.00		0.00						0.00		0.00				0.00				124,583.33		124,583.33			0.00						2.96%						0.00%
		IA-5					30/360		30	7.250000000%									82,502.08								0.00					0.00			0.00		0.00						0.00		0.00				0.00				82,502.08		82,502.08			0.00						NA						NA
		IA-6					30/360		30	7.250000000%									1411,~~772~~168.8768								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1411,~~772~~168.8768		1411,~~772~~168.8768			0.00						NA						NA
		IA-7					30/360		30	6.250000000%									9784,~~198~~492.1688								0.00					0.00			0.00		0.00						0.00		0.00				0.00				9784,~~198~~492.1688		9784,~~198~~492.1688			0.00						2.96%						0.00%
		IA-8					30/360		30	6.250000000%									~~127~~83,~~689~~537.8976								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~127~~83,~~689~~537.8976		~~127~~83,~~689~~537.8976			0.00						2.96%						0.00%
		IA-9					30/360		30	6.350000000%									8656,~~488~~582.6291								0.00					0.00			0.00		0.00						0.00		0.00				0.00				8656,~~488~~582.6291		8656,~~488~~582.6291			0.00						2.96%						0.00%
		IA-10					30/360		30	6.600000000%									~~101~~88,~~424~~166.1748								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~101~~88,~~424~~166.1748		~~101~~88,~~424~~166.1748			0.00						2.96%						0.00%
		IA-11					30/360		30	6.750000000%									5145,~~864~~085.6313								0.00					0.00			0.00		0.00						0.00		0.00				0.00				5145,~~864~~085.6313		5145,~~864~~085.6313			0.00						2.96%						0.00%
		IA-12					30/360		30	8.~~226491645~~000121197%									~~416~~405,~~941~~412.3189								0.00					0.00			~~281~~283,~~599~~300.6093		0.00						0.00		0.00				0.00				~~416~~405,~~941~~412.3189		~~135~~122,~~341~~111.7297			0.00						2.96%						0.00%
		IA-13					30/360		30	7.250000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						2.96%						0.00%
		IA-14					30/360		30	7.250000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						2.96%						0.00%
		IA-15					30/360		30	7.250000000%									~~641~~591.80								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~641~~591.80		~~641~~591.80			0.00						NA						NA
		IA-16					30/360		30	6.750000000%									3,~~372~~109.3160								0.00					0.00			0.00		0.00						0.00		0.00				0.00				3,~~372~~109.3160		3,~~372~~109.3160			0.00						2.96%						0.00%
		IA-17					30/360		30	6.750000000%									3,~~527~~253.9612								0.00					0.00			0.00		0.00						0.00		0.00				0.00				3,~~527~~253.9612		3,~~527~~253.9612			0.00						2.96%						0.00%
		IA-18					30/360		30	6.750000000%									1,~~763~~626.9856								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~763~~626.9856		1,~~763~~626.9856			0.00						2.96%						0.00%
		IM					30/360		30	7.250000000%									27,~~615~~595.5105								0.00					0.00			0.00		0.00						0.00		0.00				0.00				27,~~615~~595.5105		27,~~615~~595.5105			0.00						1.57%						0.00%
		IB-1					30/360		30	7.250000000%									13,~~359~~349.0415								0.00					0.00			0.00		0.00						0.00		0.00				0.00				13,~~359~~349.0415		13,~~359~~349.0415			0.00						0.94%						0.00%
		IB-2					30/360		30	7.250000000%									7,~~125~~119.2295								0.00					0.00			0.00		0.00						0.00		0.00				0.00				7,~~125~~119.2295		7,~~125~~119.2295			0.00						0.59%						0.00%
		IB-3					30/360		30	7.250000000%									5,~~342~~338.4145								0.00					0.00			0.00		0.00						0.00		0.00				0.00				5,~~342~~338.4145		5,~~342~~338.4145			0.00						0.35%						0.00%
		IB-4					30/360		30	7.250000000%									3,~~559~~556.6096								0.00					0.00			0.00		0.00						0.00		0.00				0.00				3,~~559~~556.6096		3,~~559~~556.6096			0.00						0.17%						0.00%
		IB-5					30/360		30	7.250000000%									3,~~579~~576.4075								0.00					0.00			0.00		0.00						0.00		0.00				0.00				3,~~579~~576.4075		3,~~579~~576.4075			0.00						0.15%						0.00%
		IIA-1					30/360		30	6.600000000%									~~501~~480,~~119~~387.6310								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~501~~480,~~119~~387.6310		~~501~~480,~~119~~387.6310			0.00						2.96%						0.00%
		IIA-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						2.96%						0.00%
		IIA-X					30/360		30	6.600000000%									87,~~015~~156.4002								0.00					0.00			0.00		0.00						0.00		0.00				0.00				87,~~015~~156.4002		87,~~015~~156.4002			0.00						NA						NA
		IIM					30/360		30	6.600000000%									5,~~505~~486.0487								0.00					0.00			0.00		0.00						0.00		0.00				0.00				5,~~505~~486.0487		5,~~505~~486.0487			0.00						1.57%						0.00%
		IIB-1					30/360		30	6.600000000%									1,~~737~~731.2956								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~737~~731.2956		1,~~737~~731.2956			0.00						0.94%						0.00%
		IIB-2					30/360		30	6.600000000%									1,~~156~~152.3857								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~156~~152.3857		1,~~156~~152.3857			0.00						0.59%						0.00%
		IIB-3					30/360		30	6.600000000%									~~575~~573.4858								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~575~~573.4858		~~575~~573.4858			0.00						0.35%						0.00%
		IIB-4					30/360		30	6.600000000%									~~575~~573.4858								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~575~~573.4858		~~575~~573.4858			0.00						0.17%						0.00%
		IIB-5					30/360		30	6.600000000%									~~596~~594.4447								0.00					0.00			0.00		0.00						020.0070		0.00				0.0011				~~596~~615.4417		~~575~~565.7439			2049.7078						0.15%						0.00%
		R-2					30/360		30	7.250000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						2.96%						0.00%
																				2,145,961.55						0.00				0.00				281,599.60			0.00					0.00				0.00				0.00			2,145,961.55		1,864,341.26				20.70
																				2,001,633.40						0.00				0.00				283,300.93			0.00					20.70				0.00				0.11			2,001,654.10		1,718,303.40				49.78
	(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 12
	01/22/2002 - 10:41 (G236-G269) 2002 LASALLE BANK N.A.
	02/21/2002 - 09:51 (G236-G269) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC. AS SERVICER

STATEMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0102/25/2002

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2001-5

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8850-60-3

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

GROUP I

1,479,131.00

0.00

1,479,131.00

2,958,262.00

0.00

2,958,262.00

114,930.00

0.00

114,930.00

GROUP II

533,726.00

0.00

533,726.00

1,067,453.00

0.00

1,067,453.00

50,000.00

0.00

50,000.00

GROUP I

GROUP II

TOTAL

NUMBER OF PAYOFFS:

450

500

AGGREGATE PAYOFF AMOUNTS:

~~20,064,662~~0.0100

~~2,136,168~~0.3200

~~22,200,830~~0.3200

NUMBER OF CURTAILMENTS:

770

550

~~132~~0

AGGREGATE CURTAILMENT AMOUNTS:

~~51,527~~0.0300

~~1,352,006~~0.5300

~~1,402,546~~0.2500

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:

0.00

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

0.00

BEGINNING PRINCIPLE BALANCE:

~~274,015,801~~0.4200

~~94,742,454~~0.1200

~~368,758,255~~0.5400

ENDING PRINCIPLE BALANCE:

~~253,696,253~~0.0400

~~90,942,164~~0.7600

~~344,638,417~~0.7900

01/22/2002 - 10:41 (G236-G269) 2002 LASALLE BANK N.A.

PAGE 8 OF 12

02/21/2002 - 09:51 (G236-G269) 2002 LASALLE BANK N.A.

PAGE 8 OF 12

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0102/25/2002
												ABN AMRO MORTGAGE GROUP, INC. AS SERVICER																															PAYMENT DATE:					0102/25/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									1201/2625/~~2001~~2002
												SERIES 2001-5
																																											NEXT PAYMENT:						0203/25/2002
																																											RECORD DATE:							1201/31/~~2001~~2002
												ABN AMRO ACCT: 67-8850-60-3
												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
					2/25/02		2		634,957						0	0				1		293,765			0	0				0	0		0			0			0	0					0		0
						0.25%				0.19%			0.00%				0.00%			0.12%			0.09%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/25/02		1		298,025						0	0				2		723,953			0	0				0	0		0			0			0	0					0		0
						0.12%				0.09%			0.00%				0.00%			0.24%			0.21%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					12/26/01		0		0						0	0				2		724,540			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.23%			0.20%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/26/01		0		0						3	1,572,379				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.32%				0.41%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/01		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%
					9/25/01		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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				01/22/2002 - 10:41 (G236-G269) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 12
				02/21/2002 - 09:51 (G236-G269) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 12

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0102/25/2002
												ABN AMRO MORTGAGE GROUP, INC. AS SERVICER																															PAYMENT DATE:					0102/25/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									1201/2625/~~2001~~2002
												SERIES 2001-5
																																											NEXT PAYMENT:						0203/25/2002
																																											RECORD DATE:							1201/31/~~2001~~2002
												ABN AMRO ACCT: 67-8850-60-3
												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
					2/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					1/25/02		1		298,025						0	0				2		723,953			0	0				0	0		0			0			0	0					0		0
						0.16%				0.12%			0.00%				0.00%			0.32%			0.29%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					12/26/01		0		0						0	0				2		724,540			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.30%			0.26%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/26/01		0		0						3	1,572,379				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.43%				0.55%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/01		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%
					9/25/01		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%
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							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
				01/22/2002 - 10:41 (G236-G269) 2002 LASALLE BANK N.A.																																								PAGE 10 OF 12
				02/21/2002 - 09:51 (G236-G269) 2002 LASALLE BANK N.A.																																								PAGE 10 OF 12

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0102/25/2002
												ABN AMRO MORTGAGE GROUP, INC. AS SERVICER																															PAYMENT DATE:					0102/25/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									1201/2625/~~2001~~2002
												SERIES 2001-5
																																											NEXT PAYMENT:						0203/25/2002
																																											RECORD DATE:							1201/31/~~2001~~2002
												ABN AMRO ACCT: 67-8850-60-3
												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
					2/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					1/25/02		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%
					12/26/01		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%
					11/26/01		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%
					10/25/01		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%
					9/25/01		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%
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							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
				01/22/2002 - 10:41 (G236-G269) 2002 LASALLE BANK N.A.																																								PAGE 11 OF 12
				02/21/2002 - 09:51 (G236-G269) 2002 LASALLE BANK N.A.																																								PAGE 11 OF 12

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0102/25/2002

ABN AMRO MORTGAGE GROUP, INC. AS SERVICER

PAYMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2001-5

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8850-60-3

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..

01/22/2002 - 10:41 (G236-G269) 2002 LASALLE BANK N.A.

PAGE 12 OF 12

02/21/2002 - 09:51 (G236-G269) 2002 LASALLE BANK N.A.

PAGE 12 OF 12

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2001-5