8-K 1 abn0101a_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 25, 2001
(Date of earliest event reported)

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

Delaware (State or other jurisdiction of organization)
333-67584-02 (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:

02/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

02/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

01/25/2002

SERIES 2001-1A

NEXT PAYMENT:

03/25/2002

RECORD DATE:

01/31/2002

ABN AMRO ACCT: 67-8874-30-6

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

TED NOVAK 312.904.7053

NEVEN MARINKOVICH 714-921-3980 (211)

THEODORE.NOVAK@ABNAMRO.COM

NEVEN.MARINKOVICH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN0101A

CLOSING DATE:

10/25/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

11/26/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

11/25/2031

ABN0101A_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

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S CORPORATION/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

02/22/2002 - 11:10 (G439-G455) 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:								02/25/2002

										*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																											PAYMENT DATE:						02/25/2002

WAC:						6.634025%				*SERIES 2001-1A*																											PRIOR PAYMENT:							01/25/2002
																																		NEXT PAYMENT:							03/25/2002
WAMM:						355
																																		RECORD DATE:								01/31/2002
										*REMIC II*
										*ABN AMRO ACCT: 67-8874-30-6*


									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						209,050,000.00					150,382,868.25					16,875,761.48			0.00			0.00				133,507,106.77				451,148.60					0.00				3.60000000%
	00077BXW8													719.363158335			80.725957809			0.000000000			0.000000000				638.637200526					2.158089452				0.000000000						3.600000000%

	IA-2						25,000,000.00					25,000,000.00					0.00			0.00			0.00				25,000,000.00				102,083.33					0.00				4.90000000%
	00077BXX6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.083333200				0.000000000						4.900000000%

	IA-3						83,706,000.00					83,706,000.00					0.00			0.00			0.00				83,706,000.00				331,336.25					0.00				4.75000000%
	00077BXY4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					3.958333333				0.000000000						4.750000000%

	IA-4						100,344,900.00					100,344,900.00					0.00			0.00			0.00				100,344,900.00				430,646.86					0.00				5.15000000%
	00077BXZ1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.291666642				0.000000000						5.150000000%

	IA-5						167,975,944.60				N	134,453,250.39					0.00			0.00			0.00				124,994,927.75				560,221.88					0.00				5.00000000%
	00077BYA5													800.431577927			0.000000000			0.000000000			0.000000000				744.123975892					3.335131595				0.000000000						5.000000000%

	IIA-1						130,390,000.00					100,888,311.01					11,616,946.27			0.00			0.00				89,271,364.74				441,386.36					0.00				5.25000000%
	00077BYB3													773.742702738			89.093843623			0.000000000			0.000000000				684.648859115					3.385124319				0.000000000						5.250000000%

	IIA-2						25,451,582.00				N	19,234,900.05					0.00			0.00			0.00				17,013,686.24				84,152.69					0.00				5.25000000%
	00077BYK3													755.744772565			0.000000000			0.000000000			0.000000000				668.472641111					3.306383470				0.000000000						5.250000000%

	M						6,820,000.00					6,802,481.21					5,869.97			0.00			0.00				6,796,611.24				35,479.71					0.00				6.25884069%
	00077BYC1													997.431262463			0.860699413			0.000000000			0.000000000				996.570563050					5.202303519				0.000000000						6.253567785%

	B-1						5,399,000.00					5,385,131.39					4,646.92			0.00			0.00				5,380,484.47				28,087.23					0.00				6.25884069%
	00077BYD9													997.431263197			0.860700130			0.000000000			0.000000000				996.570563067					5.202302278				0.000000000						6.253567785%

	B-2						3,409,000.00					3,400,243.18					2,934.13			0.00			0.00				3,397,309.05				17,734.65					0.00				6.25884069%
	00077BYE7													997.431264300			0.860701085			0.000000000			0.000000000				996.570563215					5.202302728				0.000000000						6.253567785%

	B-3						1,420,000.00					1,416,352.40					1,222.19			0.00			0.00				1,415,130.21				7,387.27					0.00				6.25884069%
	00077BYG2/U00318AA0													997.431267606			0.860697183			0.000000000			0.000000000				996.570570423					5.202302817				0.000000000						6.253567785%

	B-4						851,000.00					848,814.01					732.46			0.00			0.00				848,081.55				4,427.16					0.00				6.25884069%
	00077BYH0/U00318AB8													997.431269095			0.860705053			0.000000000			0.000000000				996.570564042					5.202303173				0.000000000						6.253567785%

	B-5						1,994,827.00					1,989,703.90					1,538.66			178.32			0.00				1,987,986.92				10,377.70					0.00				6.25884069%
	00077BYJ6/U00318AC6													997.431807370			0.771325032			0.089391210			0.000000000				996.571091127					5.202305764				0.000000000						6.253567785%

	R-2						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				3.60000000%
	00077BYF4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A



		TOTAL			568,384,827.00								480,164,805.35				28,509,652.08			178.32			0.00				451,654,974.95				2,504,469.69					0.00

																										TOTAL P&I PAYMENT				31,014,121.77


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
02/22/2002 - 11:10 (G439-G455) 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:

02/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

02/25/2002

PRIOR PAYMENT:

01/25/2002

SERIES 2001-1A

NEXT PAYMENT:

03/25/2002

RECORD DATE:

01/31/2002

ABN AMRO ACCT: 67-8874-30-6

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

2,509,951.70

CURRENT SERVICING FEES

141,965.54

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

391,446.51

PLUS ADVANCE INTEREST

136,483.53

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

23,292.80

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

8,085.96

SCHEDULED PRINCIPAL DISTRIBUTION

414,739.31

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

150,051.50

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(142,143.83)

CURTAILMENTS

115,158.91

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

27,979,932.15

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

2,508,292.78

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

28,095,091.05

LESS TRUSTEE FEE

(4,001.37)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

28,509,830.36

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

31,018,123.14

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,504,291.40

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

480,164,805.32

1,034

SCHEDULED PRINCIPAL DISTRIBUTION

414,739.31

UNSCHEDULED PRINCIPAL DISTRIBUTION

28,095,091.05

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

451,654,974.96

978

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

28,824.41

171,359.26

23,292.80

136,483.53

28,103.13

165,767.27

24,014.08

142,075.52

02/22/2002 - 11:10 (G439-G455) 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:								02/25/2002
																																																	PAYMENT DATE:								02/25/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																	PRIOR PAYMENT:									01/25/2002
															*SERIES 2001-1A*
																																																	NEXT PAYMENT:										03/25/2002
																																	RECORD DATE:								01/31/2002


															*ABN AMRO ACCT: 67-8874-30-6*
															*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	3.600000000%								451,148.60								0.00					0.00				0.00			0.00							0.00		0.00					0.00				451,148.60					451,148.60		0.00			3.50%	4.39%
		IA-2					30/360		30	4.900000000%								102,083.33								0.00					0.00				0.00			0.00							0.00		0.00					0.00				102,083.33					102,083.33		0.00			3.50%	4.39%
		IA-3					30/360		30	4.750000000%								331,336.25								0.00					0.00				0.00			0.00							0.00		0.00					0.00				331,336.25					331,336.25		0.00			3.50%	4.39%
		IA-4					30/360		30	5.150000000%								430,646.86								0.00					0.00				0.00			0.00							0.00		0.00					0.00				430,646.86					430,646.86		0.00			3.50%	4.39%
		IA-5					30/360		30	5.000000000%								560,221.88								0.00					0.00				0.00			0.00							0.00		0.00					0.00				560,221.88					560,221.88		0.00			NA	NA
		IIA-1					30/360		30	5.250000000%								441,386.36								0.00					0.00				0.00			0.00							0.00		0.00					0.00				441,386.36					441,386.36		0.00			3.50%	4.39%
		IIA-2					30/360		30	5.250000000%								84,152.69								0.00					0.00				0.00			0.00							0.00		0.00					0.00				84,152.69					84,152.69		0.00			NA	NA
		M					30/360		30	6.258840695%								35,479.71								0.00					0.00				0.00			0.00							0.00		0.00					0.00				35,479.71					35,479.71		0.00			2.30%	2.88%
		B-1					30/360		30	6.258840695%								28,087.23								0.00					0.00				0.00			0.00							0.00		0.00					0.00				28,087.23					28,087.23		0.00			1.35%	1.69%
		B-2					30/360		30	6.258840695%								17,734.65								0.00					0.00				0.00			0.00							0.00		0.00					0.00				17,734.65					17,734.65		0.00			0.75%	0.94%
		B-3					30/360		30	6.258840695%								7,387.27								0.00					0.00				0.00			0.00							0.00		0.00					0.00				7,387.27					7,387.27		0.00			0.50%	0.63%
		B-4					30/360		30	6.258840695%								4,427.16								0.00					0.00				0.00			0.00							0.00		0.00					0.00				4,427.16					4,427.16		0.00			0.35%	0.44%
		B-5					30/360		30	6.258840695%								10,377.70								0.00					0.00				0.00			0.00							0.00		0.00					0.00				10,377.70					10,377.70		0.00			0.00%	0.00%
		R-2					30/360		30	3.600000000%								0.00								0.00					0.00				0.00			0.00							0.00		0.00					0.00				0.00					0.00		0.00			3.50%	4.39%
																			2,504,469.69						0.00					0.00				0.00				0.00						0.00				0.00					0.00			2,504,469.69					2,504,469.69			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
	02/22/2002 - 11:10 (G439-G455) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

02/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

02/25/2002

PRIOR PAYMENT:

01/25/2002

SERIES 2001-1A

NEXT PAYMENT:

03/25/2002

RECORD DATE:

01/31/2002

ABN AMRO ACCT: 67-8874-30-6

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

11,166,192.40

0.00

11,166,192.40

5,683,848.28

0.00

5,683,848.28

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

27,979,932.15

NUMBER OF CURTAILMENTS:

104

AGGREGATE CURTAILMENT AMOUNTS:

116,771.96

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

177.58

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

178.32

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

355.90

02/22/2002 - 11:10 (G439-G455) 2002 LASALLE BANK N.A.

PAGE 6 OF 13





		ABN AMRO

		LASALLE BANK		N.A.
		*ABN AMRO MORTGAGE CORPORATION*

																																	STATEMENT DATE:							02/25/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							02/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									01/25/2002
												*SERIES 2001-1A*
																																											NEXT PAYMENT:									03/25/2002
																																	RECORD DATE:									01/31/2002

												*ABN AMRO ACCT: 67-8874-30-6*

												*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						2	1,460,712				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.20%				0.32%			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		1		323,476						0	0				1		470,363			0	0				0	0			0			0				0		0					0			0
						0.10%				0.07%			0.00%				0.00%			0.10%			0.10%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/26/01		2		764,282						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.18%				0.14%			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		3		1,177,730						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.25%				0.21%			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
				02/22/2002 - 11:10 (G439-G455) 2002 LASALLE BANK N.A.																																											PAGE 7 OF 13





		ABN AMRO

		LASALLE BANK		N.A.
		*ABN AMRO MORTGAGE CORPORATION*

																																	STATEMENT DATE:							02/25/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							02/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									01/25/2002
												*SERIES 2001-1A*
																																											NEXT PAYMENT:									03/25/2002
																																	RECORD DATE:									01/31/2002

												*ABN AMRO ACCT: 67-8874-30-6*

												*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						2	1,460,712				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.26%				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%
					1/25/02		1		323,476						0	0				1		470,363			0	0				0	0			0			0				0		0					0			0
						0.12%				0.09%			0.00%				0.00%			0.12%			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		1		470,725						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.11%				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%				0.00%				0.00%
					11/26/01		3		1,177,730						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.33%				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
				02/22/2002 - 11:10 (G439-G455) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 13





		ABN AMRO

		LASALLE BANK		N.A.
		*ABN AMRO MORTGAGE CORPORATION*

																																	STATEMENT DATE:							02/25/2002
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															PAYMENT DATE:							02/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									01/25/2002
												*SERIES 2001-1A*
																																											NEXT PAYMENT:									03/25/2002
																																	RECORD DATE:									01/31/2002

												*ABN AMRO ACCT: 67-8874-30-6*

												*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		1		293,558						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.38%				0.24%			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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				02/22/2002 - 11:10 (G439-G455) 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:						02/25/2002
																												PAYMENT DATE:								02/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					01/25/2002
											*SERIES 2001-1A*
																												NEXT PAYMENT:										03/25/2002
																												RECORD DATE:											01/31/2002
											*ABN AMRO ACCT: 67-8874-30-6*
											*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		978			451,654,975				56		27,979,932				0	0			0	0			0				0			0			0						355		355		6.63%		6.26%
					81.70%					79.46%		5.42%				5.83%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		1,034			480,164,805				101		53,704,669				0	0			0	0			0				0			0			0						356		356		6.65%		6.28%
					86.38%					84.48%		8.90%				10.04%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		1,135			534,666,124				57		29,507,987				0	0			0	0			0				0			0			0						357		357		6.66%		6.28%
					94.82%					94.07%		4.78%				5.22%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		1,192			565,085,786				5		2,541,105				0	0			0	0			0				0			0			0						358		358		6.66%		6.29%
					99.58%					99.42%		0.42%				0.45%						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
			02/22/2002 - 11:10 (G439-G455) 2002 LASALLE BANK N.A.





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															STATEMENT DATE:						02/25/2002
																												PAYMENT DATE:								02/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					01/25/2002
											*SERIES 2001-1A*
																												NEXT PAYMENT:										03/25/2002
																												RECORD DATE:											01/31/2002
											*ABN AMRO ACCT: 67-8874-30-6*
											*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		770			357,670,057				32		16,485,949				0	0			0	0			0				0			0			0						355		355		6.64%		6.26%
					64.33%					62.93%		3.99%				4.40%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		802			374,559,037				69		37,647,854				0	0			0	0			0				0			0			0						356		356		6.65%		6.28%
					67.00%					65.90%		7.92%				9.12%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		871			412,592,443				34		17,464,129				0	0			0	0			0				0			0			0						357		357		6.66%		6.29%
					72.77%					72.59%		3.76%				4.06%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		905			430,549,392				4		2,142,312				0	0			0	0			0				0			0			0						358		358		6.66%		6.29%
					75.61%					75.75%		0.44%				0.49%						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
			02/22/2002 - 11:10 (G439-G455) 2002 LASALLE BANK N.A.





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															STATEMENT DATE:						02/25/2002
																												PAYMENT DATE:								02/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					01/25/2002
											*SERIES 2001-1A*
																												NEXT PAYMENT:										03/25/2002
																												RECORD DATE:											01/31/2002
											*ABN AMRO ACCT: 67-8874-30-6*
											*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		208			93,984,918				24		11,493,983				0	0			0	0			0				0			0			0						354		355		6.63%		6.25%
					17.38%					16.54%		10.34%				10.88%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		232			105,605,768				32		16,056,815				0	0			0	0			0				0			0			0						355		356		6.64%		6.27%
					19.38%					18.58%		12.12%				13.15%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		264			122,073,681				23		12,043,857				0	0			0	0			0				0			0			0						356		357		6.65%		6.28%
					22.06%					21.48%		8.01%				8.95%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		287			134,536,394				1		398,793				0	0			0	0			0				0			0			0						357		358		6.65%		6.27%
					23.98%					23.67%		0.35%				0.30%						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
			02/22/2002 - 11:10 (G439-G455) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

02/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

02/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

01/25/2002

SERIES 2001-1A

NEXT PAYMENT:

03/25/2002

RECORD DATE:

01/31/2002

ABN AMRO ACCT: 67-8874-30-6

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..

02/22/2002 - 11:10 (G439-G455) 2002 LASALLE BANK N.A.

PAGE 13 OF 13

ABN AMRO MORTGAGE CORP SERIES 2001-1A 8-K