8-K 1 abn01007_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: October 29, 2001
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of September 1, 2001 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2001-7)

Delaware (State or other jurisdiction of organization)
333-67584-03 (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 2001-7

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8885-50-0

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

CHRISTOPHER LEWIS (312) 904-7992

NEVEN MARINKOVICH 714-921-3980 (211)

CHRISTOPHER.LEWIS@ABNAMRO.COM

NEVEN.MARINKOVICH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN01007

CLOSING DATE:

10/29/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

11/25/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

10/25/2031

ABN01007_200201_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ABN01007_200202_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7-9

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 10-12

REALIZED LOSS DETAIL

PAGE 13

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO INC.

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: GOLDMAN SACHS & CO.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: FITCH, 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

01/22/2002 - 16:26 (G394-G407) 2002 LASALLE BANK N.A.

PAGE 1 OF 13

02/20/2002 - 17:04 (G394-G407) 2002 LASALLE BANK N.A.

PAGE 1 OF 13

	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.~~211265~~199718%				SERIES 2001-7																										PRIOR PAYMENT:							1201/2625/~~2001~~2002
																																				NEXT PAYMENT:								0203/25/2002
WAMM:						~~325~~324
																																				RECORD DATE:									1201/31/~~2001~~2002
										REMIC II
										ABN AMRO ACCT: 67-8885-50-0
									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						381,472,000.00					~~370~~354,~~068~~435,~~017~~573.5129					157,~~632~~850,~~444~~803.2284			0.00			0.00				~~354~~346,~~435~~584,~~573~~769.2945				2,~~158~~067,~~730~~540.1084				0.00				7.00000000%
	00077BYL1													~~970~~929.~~105322304~~126051951			4020.~~979270353~~580288566			0.000000000			0.000000000				~~929~~908.~~126051951~~545763385					5.~~658947708~~419901959			0.000000000						FIXED
	IA-P						4,518,918.00					4,~~510~~489,~~557~~569.6010					2052,~~988~~046.5064			0.00			0.00				4,~~489~~437,~~569~~522.1046				0.00				0.00				0.00000000%
	00077BYM9													~~998~~993.~~149911107~~505325832			411.~~644585275~~517500428			0.000000000			0.000000000				~~993~~981.~~505325832~~987825404					0.000000000			0.000000000						N/A
	IA-X						6,962,330.00				N	65,~~501~~809,~~505~~616.6844					0.00			0.00			0.00				5,~~809~~524,~~616~~288.4452				3733,~~925~~889.4543				0.00				7.00000000%
	00077BYN7													~~933~~834.~~811767038~~435661625			0.000000000			0.000000000			0.000000000				~~834~~793.~~435661625~~453990259					54.~~447235336~~867541470			0.000000000						FIXED
	IIA-1						75,933,000.00					7372,~~600~~054,~~370~~831.6176					12,~~545~~770,~~538~~843.8569			0.00			0.00				7269,~~054~~283,~~831~~988.7607				~~398~~390,~~668~~297.6701				0.00				6.50000000%
	00077BYP2													~~969~~948.~~280426297~~926445156			2036.~~353981141~~490638984			0.000000000			0.000000000				~~948~~912.~~926445156~~435806171					5.~~250268921~~140018306			0.000000000						FIXED
	IIA-P						725,643.00					~~720~~718,~~637~~160.7874					210,~~477~~260.0425			0.00			0.00				~~718~~707,~~160~~900.7449				0.00				0.00				0.00000000%
	00077BYQ0													~~993~~989.~~102365764~~688786359			314.~~413579405~~139528666			0.000000000			0.000000000				~~989~~975.~~688786359~~549257693					0.000000000			0.000000000						N/A
	IIA-X						1,778,114.00				N	1,~~714~~625,~~674~~368.4341					0.00			0.00			0.00				1,~~625~~502,~~368~~944.4106				98,~~287~~804.8208				0.00				6.50000000%
	00077BYR8													~~964~~914.~~321989479~~096852058			0.000000000			0.000000000			0.000000000				~~914~~845.~~096852058~~246176567					54.~~223410872~~951358574			0.000000000						FIXED
	M						6,201,000.00					6,~~186~~178,~~297~~983.1743					7,~~313~~416.7483			0.00			0.00				6,~~178~~171,~~983~~566.4360				35,~~661~~619.2599				0.00				6.~~91746644~~91764035%
	00077BYS6													~~997~~996.~~628958233~~449512982			1.~~179445251~~196069989			0.000000000			0.000000000				~~996~~995.~~449512982~~253442993					5.~~750886954~~744233188			0.000000000						6.~~917640351~~917812351%
	B-1						3,339,000.00					3,~~331~~327,~~083~~144.0992					3,~~938~~993.1768			0.00			0.00				3,~~327~~323,~~144~~151.9224				19,~~202~~179.2199				0.00				6.~~91746644~~91764035%
	00077BYT4													~~997~~996.~~628957772~~449511830			1.~~179445942~~196070680			0.000000000			0.000000000				~~996~~995.~~449511830~~253441150					5.~~750886493~~744231806			0.000000000						6.~~917640351~~917812351%
	B-2						1,908,000.00					1,~~903~~901,~~476~~225.0668					2,~~250~~282.3810			0.00			0.00				1,~~901~~898,~~225~~943.6858				10,~~972~~960.6900				0.00				6.~~91746644~~91764035%
	00077BYU1													~~997~~996.~~628962264~~449517820			1.~~179444444~~196069182			0.000000000			0.000000000				~~996~~995.~~449517820~~253448637					5.~~750885744~~744234801			0.000000000						6.~~917640351~~917812351%
	R-2						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				7.00000000%
	00077BYY3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	B-3						1,193,000.00					1,~~190~~188,~~171~~764.3527					1,~~407~~426.0891			0.00			0.00				1,~~188~~187,~~764~~337.2736				6,~~860~~852.8187				0.00				6.~~91746644~~91764035%
	00077BYV9													~~997~~996.~~628960604~~449513831			1.~~179446773~~196068734			0.000000000			0.000000000				~~996~~995.~~449513831~~253445096					5.~~750888516~~744233026			0.000000000						6.~~917640351~~917812351%
	B-4						954,000.00					~~951~~950,~~738~~612.0283					1,~~125~~141.1905			0.00			0.00				~~950~~949,~~612~~471.8378				5,~~486~~480.3500				0.00				6.~~91746644~~91764035%
	00077BYW7													~~997~~996.~~628951782~~449507338			1.~~179444444~~196069182			0.000000000			0.000000000				~~996~~995.~~449507338~~253438155					5.~~750890985~~744234801			0.000000000						6.~~917640351~~917812351%
	B-5						714,782.78					~~713~~712,~~088~~244.0095					~~843~~854.0593			0.00			0.00				~~712~~711,~~244~~390.9502				4,~~110~~105.6488				0.00				6.~~91746644~~91764035%
	00077BYX5													~~997~~996.~~628957989~~449508758			1.~~179449231~~196069665			0.000000000			0.000000000				~~996~~995.~~449508758~~253439094					5.~~750893999~~744234633			0.000000000						6.~~917640351~~917812351%
		TOTAL			476,959,443.78								~~463~~445,~~175~~957,~~437~~110.1997				1710,~~218~~701,~~326~~069.2292			0.00			0.00				~~445~~435,~~957~~256,~~110~~041.9705				2,~~686~~582,~~905~~730.9909				0.00
																										TOTAL P&I PAYMENT				1913,~~905~~283,~~232~~800.2101
	REGULAR INTEREST						476,959,443.00					~~463~~445,~~175~~957,~~436~~110.4120					1710,~~218~~701,~~326~~069.2193			0.00			0.00				~~445~~435,~~957~~256,~~110~~040.2027				2,~~686~~582,~~905~~730.9807				0.00				6.~~96126549~~94971784%
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						6.~~949717838~~946258501%
	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.0100				0.0100				N/A
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.~~000000021~~000000000			0.~~000000021~~000000000
		TOTAL			476,959,443.00								~~463~~445,~~175~~957,~~436~~110.4120				1710,~~218~~701,~~326~~069.2193			0.00			0.00				~~445~~435,~~957~~256,~~110~~040.2027				2,~~686~~582,~~905~~730.9907				0.0100
																										TOTAL P&I PAYMENT				1913,~~905~~283,~~232~~800.2000
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 - 16:26 (G394-G407) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 13
02/20/2002 - 17:04 (G394-G407) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 13

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 2001-7

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8885-50-0

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

2,~~646~~566,~~147~~630.5458

CURRENT SERVICING FEES

9189,~~778~~202.3179

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~522~~518,~~082~~075.6578

PLUS ADVANCE INTEREST

~~132~~105,~~536~~302.7629

LESS REDUCTION FOR PPIS

0(23,371.0062)

ADVANCED SCHEDULED PRINCIPAL

2621,~~543~~776.3595

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

43,~~716~~704.5894

SCHEDULED PRINCIPAL DISTRIBUTION

~~548~~539,~~626~~852.0073

PPIS REDUCING SCHEDULED INTEREST

0(23,371.0062)

TOTAL SERVICING FEES

9669,~~494~~536.8811

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(9165,~~778~~831.3117)

CURTAILMENTS

~~122~~982,~~312~~431.1840

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

169,~~547~~178,~~388~~785.0380

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

023,371.0062

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

2,~~690~~586,~~765~~446.7939

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

1610,~~669~~161,~~700~~217.2120

LESS TRUSTEE FEE

(3,~~859~~716.8031)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

1710,~~218~~701,~~326~~069.2193

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

023,371.0062

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

023,371.0062

SERVICER WIRE AMOUNT

1913,~~909~~287,~~092~~516.0032

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,~~686~~582,~~905~~730.9908

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~463~~445,~~175~~957,~~438~~112.3413

1,~~114~~076

SCHEDULED PRINCIPAL DISTRIBUTION

~~548~~539,~~626~~852.0073

UNSCHEDULED PRINCIPAL DISTRIBUTION

1610,~~669~~161,~~700~~217.2120

3824

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~445~~435,~~957~~256,~~112~~042.1320

1,~~076~~051

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

3527,~~087~~243.7365

~~171~~138,~~394~~420.4851

2621,~~543~~776.3595

~~132~~105,~~536~~302.7629

3426,~~387~~538.4390

~~165~~132,~~510~~541.7206

2722,~~243~~481.6570

~~138~~111,~~420~~181.5175

01/22/2002 - 16:26 (G394-G407) 2002 LASALLE BANK N.A.

PAGE 4 OF 13

02/20/2002 - 17:04 (G394-G407) 2002 LASALLE BANK N.A.

PAGE 4 OF 13

	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 2001-7
																																																														NEXT PAYMENT:						0203/25/2002
																																																													RECORD DATE:								1201/31/~~2001~~2002
																ABN AMRO ACCT: 67-8885-50-0
																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	7.000000000%									2,~~158~~067,~~730~~540.1084								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,~~158~~067,~~730~~540.1084		2,~~158~~067,~~730~~540.1084			0.00						3.00%						3.2027%
		IA-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						3.00%						3.2027%
		IA-X					30/360		30	7.000000000%									3733,~~925~~889.4543								0.00					0.00			0.00		0.00						0.00		0.00				0.00				3733,~~925~~889.4543		3733,~~925~~889.4543			0.00						NA						NA
		IIA-1					30/360		30	6.500000000%									~~398~~390,~~668~~297.6701								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~398~~390,~~668~~297.6701		~~398~~390,~~668~~297.6701			0.00						3.00%						3.2027%
		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						3.00%						3.2027%
		IIA-X					30/360		30	6.500000000%									98,~~287~~804.8208								0.00					0.00			0.00		0.00						0.00		0.00				0.00				98,~~287~~804.8208		98,~~287~~804.8208			0.00						NA						NA
		M					30/360		30	6.~~917466436~~917640351%									35,~~661~~619.2599								0.00					0.00			0.00		0.00						0.00		0.00				0.00				35,~~661~~619.2599		35,~~661~~619.2599			0.00						1.70%						1.8185%
		B-1					30/360		30	6.~~917466436~~917640351%									19,~~202~~179.2199								0.00					0.00			0.00		0.00						0.00		0.00				0.00				19,~~202~~179.2199		19,~~202~~179.2199			0.00						1.00%						1.0709%
		B-2					30/360		30	6.~~917466436~~917640351%									10,~~972~~960.6900								0.00					0.00			0.00		0.00						0.00		0.00				0.00				10,~~972~~960.6900		10,~~972~~960.6900			0.00						0.60%						0.6465%
		R-2					30/360		30	7.000000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						3.00%						3.2027%
		B-3					30/360		30	6.~~917466436~~917640351%									6,~~860~~852.8187								0.00					0.00			0.00		0.00						0.00		0.00				0.00				6,~~860~~852.8187		6,~~860~~852.8187			0.00						0.35%						0.3738%
		B-4					30/360		30	6.~~917466436~~917640351%									5,~~486~~480.3500								0.00					0.00			0.00		0.00						0.00		0.00				0.00				5,~~486~~480.3500		5,~~486~~480.3500			0.00						0.15%						0.16%
		B-5					30/360		30	6.~~917466436~~917640351%									4,~~110~~105.6488								0.00					0.00			0.00		0.00						0.00		0.00				0.00				4,~~110~~105.6488		4,~~110~~105.6488			0.00						0.00%						0.00%
																				2,686,905.99						0.00				0.00				0.00			0.00					0.00				0.00				0.00			2,686,905.99		2,686,905.99				0.00
																				2,582,730.09						0.00				0.00				0.00			0.00					0.00				0.00				0.00			2,582,730.09		2,582,730.09				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 5 OF 13
	01/22/2002 - 16:26 (G394-G407) 2002 LASALLE BANK N.A.
	02/20/2002 - 17:04 (G394-G407) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

ABN AMRO MORTGAGE GROUP, INC. AS SERVICER

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0102/25/2002

PRIOR PAYMENT:

1201/2625/~~2001~~2002

SERIES 2001-7

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8885-50-0

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

4,769,594.00

0.00

4,769,594.00

0.00

4,769,594.00

142,183.00

0.00

142,183.00

TOTAL

NUMBER OF PAYOFFS:

3824

AGGREGATE PAYOFF AMOUNTS:

169,~~547~~178,~~388~~785.0380

NUMBER OF CURTAILMENTS:

~~160~~168

AGGREGATE CURTAILMENT AMOUNTS:

~~122~~983,~~544~~920.5296

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

01/22/2002 - 16:26 (G394-G407) 2002 LASALLE BANK N.A.

PAGE 6 OF 13

02/20/2002 - 17:04 (G394-G407) 2002 LASALLE BANK N.A.

PAGE 6 OF 13

		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 2001-7
																																											NEXT PAYMENT:						0203/25/2002
																																											RECORD DATE:							1201/31/~~2001~~2002
												ABN AMRO ACCT: 67-8885-50-0
												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						1	477,444				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.10%				0.11%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/25/02		0		0						0	0				1		477,799			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.09%			0.11%	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						1	478,153				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.09%				0.10%			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		3		1,275,027						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.26%				0.27%			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 - 16:26 (G394-G407) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 13
				02/20/2002 - 17:04 (G394-G407) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 13

		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 2001-7
																																											NEXT PAYMENT:						0203/25/2002
																																											RECORD DATE:							1201/31/~~2001~~2002
												ABN AMRO ACCT: 67-8885-50-0
												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						1	477,444				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.11%				0.13%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/25/02		0		0						0	0				1		477,799			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.11%			0.13%	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						1	478,153				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.11%				0.12%			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		2		877,585						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.21%				0.22%			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 - 16:26 (G394-G407) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 13
				02/20/2002 - 17:04 (G394-G407) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 13

		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 2001-7
																																											NEXT PAYMENT:						0203/25/2002
																																											RECORD DATE:							1201/31/~~2001~~2002
												ABN AMRO ACCT: 67-8885-50-0
												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
						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%
					1/25/02		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		1		397,441						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.56%				0.50%			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 - 16:26 (G394-G407) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 13
				02/20/2002 - 17:04 (G394-G407) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 13

	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 2001-7
																																										NEXT PAYMENT:						0203/25/2002
																																										RECORD DATE:							1201/31/~~2001~~2002
											ABN AMRO ACCT: 67-8885-50-0
											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
				2/25/02		1,051			435,256,042				24		9,178,786				0	0			0	0			0			0			0		0					324		326		7.20%					6.95%
					92.19%					91.26%		2.23%				2.06%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				1/25/02		1,076			445,957,112				38		16,547,388				0	0			0	0			0			0			0		0					325		326		7.21%					6.96%
					94.39%					93.50%		3.41%				3.57%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				12/26/01		1,114			463,175,438				23		11,096,429				0	0			0	0			0			0			0		0					326		328		7.22%					6.97%
					97.72%					97.11%		2.02%				2.34%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				11/26/01		1,137			474,983,801				3		1,315,689				0	0			0	0			0			0			0		0					327		329		7.22%					6.97%
					99.74%					99.59%		0.26%				0.28%						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 10 OF 13
			01/22/2002 - 16:26 (G394-G407) 2002 LASALLE BANK N.A.
			02/20/2002 - 17:04 (G394-G407) 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
																																										PAYMENT DATE:				0102/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					1201/2625/~~2001~~2002
											SERIES 2001-7
																																										NEXT PAYMENT:						0203/25/2002
																																										RECORD DATE:							1201/31/~~2001~~2002
											ABN AMRO ACCT: 67-8885-50-0
											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
				2/25/02		885			362,923,143				18		7,056,240				0	0			0	0			0			0			0		0					354		356		7.27%					7.02%
					77.63%					76.09%		1.99%				1.90%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				1/25/02		904			370,835,391				35		15,308,511				0	0			0	0			0			0			0		0					355		357		7.29%					7.04%
					79.30%					77.75%		3.73%				3.96%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				12/26/01		939			386,497,956				20		9,372,520				0	0			0	0			0			0			0		0					356		358		7.29%					7.04%
					82.37%					81.03%		2.09%				2.37%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				11/26/01		959			396,240,373				3		1,315,689				0	0			0	0			0			0			0		0					357		359		7.29%					7.04%
					84.12%					83.08%		0.31%				0.33%						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 11 OF 13
			01/22/2002 - 16:26 (G394-G407) 2002 LASALLE BANK N.A.
			02/20/2002 - 17:04 (G394-G407) 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
																																										PAYMENT DATE:				0102/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					1201/2625/~~2001~~2002
											SERIES 2001-7
																																										NEXT PAYMENT:						0203/25/2002
																																										RECORD DATE:							1201/31/~~2001~~2002
											ABN AMRO ACCT: 67-8885-50-0
											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
				2/25/02		166			72,332,899				6		2,122,546				0	0			0	0			0			0			0		0					173		176		6.83%					6.58%
					14.56%					15.17%		3.49%				2.83%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				1/25/02		172			75,121,721				3		1,238,877				0	0			0	0			0			0			0		0					175		177		6.83%					6.58%
					15.09%					15.75%		1.71%				1.62%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				12/26/01		175			76,677,483				3		1,723,909				0	0			0	0			0			0			0		0					176		178		6.84%					6.59%
					15.35%					16.08%		1.69%				2.19%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				11/26/01		178			78,743,427				0		0				0	0			0	0			0			0			0		0					177		179		6.84%					6.59%
					15.61%					16.51%		0.00%				0.00%						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 12 OF 13
			01/22/2002 - 16:26 (G394-G407) 2002 LASALLE BANK N.A.
			02/20/2002 - 17:04 (G394-G407) 2002 LASALLE BANK N.A.

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 2001-7

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8885-50-0

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 - 16:26 (G394-G407) 2002 LASALLE BANK N.A.

PAGE 13 OF 13

02/20/2002 - 17:04 (G394-G407) 2002 LASALLE BANK N.A.

PAGE 13 OF 13

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2001-7