8-K 1 abn01003_200205.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: June 25, 2001
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of June 1, 2001 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2001-3)

Delaware (State or other jurisdiction of organization)
333-85443-09 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

181 West Madison Street Chicago, Illinois 60602
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(248) 643-2530

(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 May 28, 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: May 28, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

05/28/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

05/28/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

04/25/2002

SERIES 2001-3

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8807-90-0

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

JAMES MACMILLAN (714) 238-6717

MEGAN.OLSON@ABNAMRO.COM

JAMES.MACMILLAN@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN01003

CLOSING DATE:

6/25/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

7/25/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

7/25/2031

ABN01003_200205_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

MODIFIED LOAN DETAIL

PAGE 9

REALIZED LOSS DETAIL

PAGE 10

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO INC.

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: FITCH, INC./STANDARD & POOR'S CORPORATION

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

05/23/2002 - 08:51 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 1 OF 10





	ABN AMRO

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

										*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																											STATEMENT DATE:								05/28/2002

										*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																											PAYMENT DATE:						05/28/2002

WAC:						7.169068%				*SERIES 2001-3*																											PRIOR PAYMENT:							04/25/2002
																																		NEXT PAYMENT:							06/25/2002
WAMM:						346
																																		RECORD DATE:								04/30/2002
										*REMIC II*
										*ABN AMRO ACCT: 67-8807-90-0*


									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)
	A-1						15,000,000.00					10,551,074.97					527,550.81			0.00			0.00				10,023,524.16				59,349.80					0.00				6.75000000%
	00077BTE3													703.404998000			35.170054000			0.000000000			0.000000000				668.234944000					3.956653333				0.000000000						FIXED

	A-2						100,000,000.00					71,481,249.92					3,381,735.98			0.00			0.00				68,099,513.94				393,146.87					0.00				6.60000000%
	00077BTF0													714.812499200			33.817359800			0.000000000			0.000000000				680.995139400					3.931468700				0.000000000						FIXED

	A-3						100,000,000.00				N	71,481,249.92					0.00			0.00			0.00				68,099,513.94				8,935.16					0.00				0.15000000%
	00077BTG8													714.812499200			0.000000000			0.000000000			0.000000000				680.995139400					0.089351600				0.000000000						FIXED

	A-4						207,500,000.00					148,826,363.19					6,957,495.91			0.00			0.00				141,868,867.28				837,148.29					0.00				6.75000000%
	00077BTH6													717.235485253			33.530100771			0.000000000			0.000000000				683.705384482					4.034449590				0.000000000						FIXED

	A-5						29,363,315.00					29,363,315.00					0.00			0.00			0.00				29,363,315.00				165,168.65					0.00				6.75000000%
	00077BTJ2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000106				0.000000000						FIXED

	A-6						29,760,000.00					29,760,000.00					0.00			0.00			0.00				29,760,000.00				167,400.00					0.00				6.75000000%
	00077BTK9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000				0.000000000						FIXED

	A-7						16,721,000.00					16,721,000.00					0.00			0.00			0.00				16,721,000.00				93,358.92					0.00				6.70000000%
	00077BTL7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.583333533				0.000000000						FIXED

	A-8						54,296,000.00					34,467,735.41					3,742,163.71			0.00			0.00				30,725,571.70				183,109.84					0.00				6.37500000%
	00077BTM5													634.811687970			68.921535841			0.000000000			0.000000000				565.890152129					3.372437012				0.000000000						FIXED

	A-9						44,273,000.00					44,273,000.00					0.00			0.00			0.00				44,273,000.00				223,209.71					0.00				6.05000000%
	00077BTN3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.041666704				0.000000000						FIXED

	A-10						16,717,000.00					16,717,000.00					0.00			0.00			0.00				16,717,000.00				94,033.13					0.00				6.75000000%
	00077BTP8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000299				0.000000000						FIXED

	A-11						10,500,000.00					10,500,000.00					0.00			0.00			0.00				10,500,000.00				59,062.50					0.00				6.75000000%
	00077BTQ6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000				0.000000000						FIXED

	A-12						3,398,000.00					3,594,048.94					0.00			0.00			20,216.53				3,614,265.47				0.00					0.00				6.75000000%
	00077BTR4													1057.695391407			0.000000000			0.000000000			5.949537964				1063.644929370					0.000000000				0.000000000						FIXED

	A-13						5,675,285.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				6.75000000%
	00077BTS2													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-14						17,929,215.00					12,017,954.64					5,408.12			0.00			29,021.84				12,041,568.36				65,565.83					0.00				9.44463610%
	00077BTD5													670.300101817			0.301637300			0.000000000			1.618689943				671.617154460					3.656926976				0.000000000						FIXED

	A-15						44,000,000.00					44,000,000.00					0.00			0.00			0.00				44,000,000.00				247,500.00					0.00				6.75000000%
	00077BTT0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000				0.000000000						FIXED

	A-16						1,500,000.00					1,500,000.00					0.00			0.00			0.00				1,500,000.00				8,437.50					0.00				6.75000000%
	00077BTU7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000				0.000000000						FIXED

	A-17						500,000.00					500,000.00					0.00			0.00			0.00				500,000.00				2,812.50					0.00				6.75000000%
	00077BUB7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000				0.000000000						FIXED

	A-18						16,721,000.00				N	16,721,000.00					0.00			0.00			0.00				16,721,000.00				696.71					0.00				0.05000000%
	0007BUC5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.041666766				0.000000000						FIXED

	A-P						1,485,051.00					1,422,045.08					4,501.33			0.00			0.00				1,417,543.75				0.00					0.00				0.00000000%
	00077BTV5													957.573228125			3.031094555			0.000000000			0.000000000				954.542133570					0.000000000				0.000000000						N/A

	A-X						23,731,944.00				N	15,584,742.21					0.00			0.00			0.00				14,708,401.82				87,664.17					0.00				6.75000000%
	00077BTW3													656.698929089			0.000000000			0.000000000			0.000000000				619.772312795					3.693931268				0.000000000						FIXED

	M						10,855,800.00					10,768,127.77					9,379.30			0.00			0.00				10,758,748.47				60,570.72					0.00				6.75000000%
	00077BTX1													991.923927302			0.863989757			0.000000000			0.000000000				991.059937545					5.579572210				0.000000000						FIXED

	B-1						4,032,200.00					3,999,635.64					3,483.78			0.00			0.00				3,996,151.86				22,497.95					0.00				6.75000000%
	00077BTY9													991.923922424			0.863989881			0.000000000			0.000000000				991.059932543					5.579571946				0.000000000						FIXED

	B-2						2,481,300.00					2,461,260.84					2,143.82			0.00			0.00				2,459,117.02				13,844.59					0.00				6.75000000%
	00077BTZ6													991.923926974			0.863990650			0.000000000			0.000000000				991.059936324					5.579571193				0.000000000						FIXED

	B-3						1,861,000.00					1,845,970.41					1,607.89			0.00			0.00				1,844,362.52				10,383.58					0.00				6.75000000%
	00077BUD3													991.923917249			0.863992477			0.000000000			0.000000000				991.059924772					5.579570124				0.000000000						FIXED

	B-4						1,240,600.00					1,230,580.82					1,071.87			0.00			0.00				1,229,508.95				6,922.02					0.00				6.75000000%
	00077BUE1													991.923923908			0.863993229			0.000000000			0.000000000				991.059930679					5.579574399				0.000000000						FIXED

	B-5						1,240,735.66					1,230,719.07					505.70			566.26			0.00				1,229,647.11				6,922.79					0.00				6.75000000%
	00077BUF8													991.926894404			0.407580773			0.456390526			0.000000000				991.062923105					5.579584938				0.000000000						FIXED

	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				6.75000000%
	00077BUA9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	RES						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				0.00000000%
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED



		TOTAL			620,329,601.66								497,231,081.70				14,637,048.22			566.26			49,238.37				482,642,705.59				2,817,741.23					0.00

																										TOTAL P&I PAYMENT				17,454,789.45


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
05/23/2002 - 08:51 (F880-F906) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 10

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

05/28/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

05/28/2002

PRIOR PAYMENT:

04/25/2002

SERIES 2001-3

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8807-90-0

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

2,816,511.42

CURRENT SERVICING FEES

98,310.89

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

412,015.92

PLUS ADVANCE INTEREST

148,779.06

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

21,306.32

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

5,278.92

SCHEDULED PRINCIPAL DISTRIBUTION

433,322.24

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

103,589.81

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(98,877.17)

CURTAILMENTS

230,254.94

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

13,924,798.96

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

2,870,556.91

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

14,155,053.90

LESS TRUSTEE FEE

(4,143.59)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

14,588,376.14

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

17,458,933.05

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,866,413.32

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

497,231,081.72

1,202

SCHEDULED PRINCIPAL DISTRIBUTION

433,322.24

UNSCHEDULED PRINCIPAL DISTRIBUTION

14,155,053.90

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

482,642,705.58

1,170

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

27,215.79

177,519.28

21,306.32

148,779.06

23,032.38

147,074.08

25,489.73

179,224.26

05/23/2002 - 08:51 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 4 OF 10





	ABN AMRO

	LASALLE BANK	N.A.

				*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																																		STATEMENT DATE:								05/28/2002
																																																	PAYMENT DATE:								05/28/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																	PRIOR PAYMENT:									04/25/2002
															*SERIES 2001-3*
																																																	NEXT PAYMENT:										06/25/2002
																																	RECORD DATE:								04/30/2002


															*ABN AMRO ACCT: 67-8807-90-0*
															*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)

		A-1					30/360		30	6.750000000%								59,349.80								0.00					0.00				0.00			0.00							0.00		0.00					0.00				59,349.80					59,349.80		0.00			3.50%	4.46%
		A-2					30/360		30	6.600000000%								393,146.87								0.00					0.00				0.00			0.00							0.00		0.00					0.00				393,146.87					393,146.87		0.00			3.50%	4.46%
		A-3					30/360		30	0.150000000%								8,935.16								0.00					0.00				0.00			0.00							0.00		0.00					0.00				8,935.16					8,935.16		0.00			NA	NA
		A-4					30/360		30	6.750000000%								837,148.29								0.00					0.00				0.00			0.00							0.00		0.00					0.00				837,148.29					837,148.29		0.00			3.50%	4.46%
		A-5					30/360		30	6.750000000%								165,168.65								0.00					0.00				0.00			0.00							0.00		0.00					0.00				165,168.65					165,168.65		0.00			3.50%	4.46%
		A-6					30/360		30	6.750000000%								167,400.00								0.00					0.00				0.00			0.00							0.00		0.00					0.00				167,400.00					167,400.00		0.00			3.50%	4.46%
		A-7					30/360		30	6.700000000%								93,358.92								0.00					0.00				0.00			0.00							0.00		0.00					0.00				93,358.92					93,358.92		0.00			3.50%	4.46%
		A-8					30/360		30	6.375000000%								183,109.84								0.00					0.00				0.00			0.00							0.00		0.00					0.00				183,109.84					183,109.84		0.00			3.50%	4.46%
		A-9					30/360		30	6.050000000%								223,209.71								0.00					0.00				0.00			0.00							0.00		0.00					0.00				223,209.71					223,209.71		0.00			3.50%	4.46%
		A-10					30/360		30	6.750000000%								94,033.13								0.00					0.00				0.00			0.00							0.00		0.00					0.00				94,033.13					94,033.13		0.00			3.50%	4.46%
		A-11					30/360		30	6.750000000%								59,062.50								0.00					0.00				0.00			0.00							0.00		0.00					0.00				59,062.50					59,062.50		0.00			3.50%	4.46%
		A-14					30/360		30	9.444636097%								94,587.67								0.00					0.00				29,021.84			0.00							0.00		0.00					0.00				94,587.67					65,565.83		0.00			3.50%	4.46%
		A-15					30/360		30	6.750000000%								247,500.00								0.00					0.00				0.00			0.00							0.00		0.00					0.00				247,500.00					247,500.00		0.00			3.50%	4.46%
		A-16					30/360		30	6.750000000%								8,437.50								0.00					0.00				0.00			0.00							0.00		0.00					0.00				8,437.50					8,437.50		0.00			3.50%	4.46%
		A-17					30/360		30	6.750000000%								2,812.50								0.00					0.00				0.00			0.00							0.00		0.00					0.00				2,812.50					2,812.50		0.00			3.50%	4.46%
		A-18					30/360		30	0.050000000%								696.71								0.00					0.00				0.00			0.00							0.00		0.00					0.00				696.71					696.71		0.00			NA	NA
		A-X					30/360		30	6.750000000%								87,664.17								0.00					0.00				0.00			0.00							0.00		0.00					0.00				87,664.17					87,664.17		0.00			NA	NA
		M					30/360		30	6.750000000%								60,570.72								0.00					0.00				0.00			0.00							0.00		0.00					0.00				60,570.72					60,570.72		0.00			1.75%	2.23%
		B-1					30/360		30	6.750000000%								22,497.95								0.00					0.00				0.00			0.00							0.00		0.00					0.00				22,497.95					22,497.95		0.00			1.10%	1.40%
		B-2					30/360		30	6.750000000%								13,844.59								0.00					0.00				0.00			0.00							0.00		0.00					0.00				13,844.59					13,844.59		0.00			0.70%	0.89%
		B-3					30/360		30	6.750000000%								10,383.58								0.00					0.00				0.00			0.00							0.00		0.00					0.00				10,383.58					10,383.58		0.00			0.40%	0.51%
		B-4					30/360		30	6.750000000%								6,922.02								0.00					0.00				0.00			0.00							0.00		0.00					0.00				6,922.02					6,922.02		0.00			0.20%	0.25%
		B-5					30/360		30	6.750000000%								6,922.79								0.00					0.00				0.00			0.00							0.00		0.00					0.00				6,922.79					6,922.79		0.00			0.00%	0.00%
																			2,846,763.07						0.00					0.00				29,021.84				0.00						0.00				0.00					0.00			2,846,763.07					2,817,741.23			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 10
	05/23/2002 - 08:51 (F880-F906) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

05/28/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

05/28/2002

PRIOR PAYMENT:

04/25/2002

SERIES 2001-3

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8807-90-0

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

6,203,296.00

0.00

6,203,296.00

0.00

6,203,296.00

171,140.00

0.00

171,140.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

13,924,798.96

NUMBER OF CURTAILMENTS:

209

AGGREGATE CURTAILMENT AMOUNTS:

232,082.41

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

3,980.74

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

566.26

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

4,547.00

05/23/2002 - 08:51 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 6 OF 10





		ABN AMRO

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

																																	STATEMENT DATE:							05/28/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							05/28/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									04/25/2002
												*SERIES 2001-3*
																																											NEXT PAYMENT:									06/25/2002
																																	RECORD DATE:									04/30/2002

												*ABN AMRO ACCT: 67-8807-90-0*

												*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


					5/28/02		5		1,525,438						0	0				2		777,624			0	0				0	0			0			0				0		0					0			0
						0.43%				0.32%			0.00%				0.00%			0.17%			0.16%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		3		771,800						3	1,125,270				0		0			0	0				0	0			0			0				0		0					0			0
						0.25%				0.16%			0.25%				0.23%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		5		2,011,212						1	416,872				0		0			0	0				0	0			0			0				0		0					0			0
						0.41%				0.39%			0.08%				0.08%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		0		0						2	859,955				1		417,194			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.16%				0.17%			0.08%			0.08%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		6		2,704,353						1	417,513				0		0			0	0				0	0			0			0				0		0					0			0
						0.46%				0.50%			0.08%				0.08%			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		4		1,794,490						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.30%				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%				0.00%				0.00%
					11/26/01		3		1,041,174						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.21%				0.18%			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		2		749,853						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.14%				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%				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%
					8/27/01		1		378,414						1	321,509				0		0			0	0				0	0			0			0				0		0					0			0
						0.07%				0.06%			0.07%				0.05%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/01		3		1,142,598						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.20%				0.18%			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
				05/23/2002 - 08:51 (F880-F906) 2002 LASALLE BANK N.A.																																											PAGE 7 OF 10





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															STATEMENT DATE:						05/28/2002
																												PAYMENT DATE:								05/28/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					04/25/2002
											*SERIES 2001-3*
																												NEXT PAYMENT:										06/25/2002
																												RECORD DATE:											04/30/2002
											*ABN AMRO ACCT: 67-8807-90-0*
											*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
				5/28/02		1,170			482,642,706				31		13,924,799				0	0			0	0			0				0			0			0						346		349		7.17%		6.92%
					79.59%					77.80%		2.58%				2.80%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		1,202			497,231,082				30		12,812,332				0	0			0	0			0				0			0			0						347		350		7.17%		6.92%
					81.77%					80.16%		2.44%				2.51%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		1,232			510,520,009				27		9,510,044				0	0			0	0			0				0			0			0						348		351		7.18%		6.93%
					83.81%					82.30%		2.14%				1.83%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		1,259			520,835,894				41		18,059,805				0	0			0	0			0				0			0			0						350		352		7.18%		6.93%
					85.65%					83.96%		3.15%				3.35%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		1,300			539,613,581				49		21,510,438				0	0			0	0			0				0			0			0						351		353		7.19%		6.94%
					88.44%					86.99%		3.63%				3.83%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		1,349			561,724,118				53		24,529,881				0	0			0	0			0				0			0			0						352		354		7.20%		6.95%
					91.77%					90.55%		3.78%				4.18%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		1,402			586,966,766				26		11,778,189				0	0			0	0			0				0			0			0						353		355		7.21%		6.96%
					95.37%					94.62%		1.82%				1.97%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/01		1,428			599,298,728				18		8,291,565				0	0			0	0			0				0			0			0						354		356		7.21%		6.96%
					97.14%					96.61%		1.24%				1.36%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/01		1,446			608,146,355				14		5,914,093				0	0			0	0			0				0			0			0						355		357		7.22%		6.97%
					98.37%					98.04%		0.96%				0.96%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/27/01		1,460			614,668,926				10		4,008,440				0	0			0	0			0				0			0			0						356		358		7.22%		6.97%
					99.32%					99.09%		0.68%				0.65%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/01		1,470			619,417,289				0		0				0	0			0	0			0				0			0			0						358		359		7.22%		6.97%
					100.00%					99.85%		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 8 OF 10
			05/23/2002 - 08:51 (F880-F906) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

05/28/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

05/28/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

04/25/2002

SERIES 2001-3

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8807-90-0

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

05/23/2002 - 08:51 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 9 OF 10

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

05/28/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

05/28/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

04/25/2002

SERIES 2001-3

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8807-90-0

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..

05/23/2002 - 08:51 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

ABN AMRO MORTGAGE CORP SERIES 2001-3 8-K