8-K 1 abn0101a_200207.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 July 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: July 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0507/2825/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0507/2825/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0406/25/2002

SERIES 2001-1A

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8874-30-6

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

TED NOVAK (312) 904-7053

NEVEN MARINKOVICH 714-238-6723

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_200205_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ABN0101A_200207_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.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S CORPORATION/MOODY'S INVESTORS SERVICE, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/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

05/21/2002 - 18:02 (G439-G455) 2002 LASALLE BANK N.A.

PAGE 1 OF 13

07/18/2002 - 11:51 (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:									0507/2825/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0507/2825/2002
WAC:						6.~~615488~~605369%				SERIES 2001-1A																										PRIOR PAYMENT:							0406/25/2002
																																				NEXT PAYMENT:								0608/2526/2002
WAMM:						~~352~~350
																																				RECORD DATE:									0406/3028/2002
										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					~~103~~79,~~674~~042,~~847~~643.5566					1114,~~721~~893,~~811~~589.9499			0.00			0.00				9164,~~953~~149,~~035~~053.6167				~~311~~237,~~024~~127.5493				0.00				3.60000000%
	00077BXW8													~~495~~378.~~933257833~~104011768			5671.~~071810285~~244152069			0.000000000			0.000000000				~~439~~306.~~861447548~~859859699					1.~~487799761~~134312031			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	~~108~~94,~~325~~666,~~076~~330.6930					0.00			0.00			0.00				~~101~~86,~~757~~615,~~896~~849.0351				~~451~~394,~~354~~443.4904				0.00				5.00000000%
	00077BYA5													~~644~~563.~~884462165~~570757262			0.000000000			0.000000000			0.000000000				~~605~~515.~~788503064~~644366318					2.~~687018615~~348211471			0.000000000						5.000000000%
	IIA-1						130,390,000.00					7061,~~317~~065,~~587~~807.8540					4,~~636~~013,~~756~~937.8272			0.00			0.00				6557,~~680~~051,~~831~~869.0368				~~307~~267,~~639~~162.4591				0.00				5.25000000%
	00077BYB3													~~539~~468.~~286661937~~331984048			3530.~~560678119~~784091725			0.000000000			0.000000000				~~503~~437.~~725983818~~547892323					2.~~359379170~~048952450			0.000000000						5.250000000%
	IIA-2						25,451,582.00				N	1311,~~233~~433,~~986~~796.9997					0.00			0.00			0.00				1210,~~277~~646,~~344~~816.5405				5750,~~898~~022.6986				0.00				5.25000000%
	00077BYK3													~~519~~449.~~967167070~~237181799			0.000000000			0.000000000			0.000000000				~~482~~418.~~380409202~~316474394					21.~~274856235~~965412602			0.000000000						5.250000000%
	M						6,820,000.00					6,~~783~~771,~~969~~026.1206					656,~~470~~698.8643			0.00			0.00				6,~~777~~714,~~498~~327.2663				35,~~278~~156.5306				0.00				6.~~24033463~~23055906%
	00077BYC1													~~994~~992.~~716879765~~819070381			08.~~948806452~~313552786			0.000000000			0.000000000				~~993~~984.~~768073314~~505517595					5.~~172804985~~154847507			0.000000000						6.~~234174364~~226515086%
	B-1						5,399,000.00					5,~~370~~360,~~476~~230.4416					544,~~122~~884.6187			0.00			0.00				5,~~365~~315,~~353~~345.8329				27,~~927~~831.9803				0.00				6.~~24033463~~23055906%
	00077BYD9													~~994~~992.~~716880904~~819070198			08.~~948807187~~313552510			0.000000000			0.000000000				~~993~~984.~~768073717~~505517688					5.~~172806075~~154849046			0.000000000						6.~~234174364~~226515086%
	B-2						3,409,000.00					3,~~390~~384,~~989~~520.8421					328,~~234~~340.4890			0.00			0.00				3,~~387~~356,~~755~~179.3631				17,~~634~~572.0988				0.00				6.~~24033463~~23055906%
	00077BYE7													~~994~~992.~~716878850~~819070109			08.~~948806101~~313552361			0.000000000			0.000000000				~~993~~984.~~768072749~~505517747					5.~~172804341~~154848929			0.000000000						6.~~234174364~~226515086%
	B-3						1,420,000.00					1,~~412~~409,~~497~~803.9808					111,~~347~~805.3124			0.00			0.00				1,~~411~~397,~~150~~997.6784				7,~~345~~319.3888				0.00				6.~~24033463~~23055906%
	00077BYG2/U00318AA0													~~994~~992.~~716887324~~819070423			08.~~948809859~~313549296			0.000000000			0.000000000				~~993~~984.~~768077465~~505521127					5.~~172802817~~154845070			0.000000000						6.~~234174364~~226515086%
	B-4						851,000.00					~~846~~844,~~504~~889.0603					~~807~~7,074.4383			0.00			0.00				~~845~~837,~~696~~814.6320				4,~~402~~386.0678				0.00				6.~~24033463~~23055906%
	00077BYH0/U00318AB8													~~994~~992.~~716874266~~819071680			08.~~948801410~~313548766			0.000000000			0.000000000				~~993~~984.~~768072855~~505522914					5.~~172808461~~154853114			0.000000000						6.~~234174364~~226515086%
	B-5						1,994,827.00					1,~~984~~980,~~289~~503.1535					116,~~715~~406.0098			177.7013			0.00				1,~~982~~963,~~396~~919.4524				10,~~318~~283.8604				0.00				6.~~24033463~~23055906%
	00077BYJ6/U00318AC6													~~994~~992.~~717411585~~819602903			08.~~859723675~~224763350			0.~~089080406~~088794667			0.000000000				~~993~~984.~~768607503~~506044885					5.~~172809472~~154853027			0.000000000						6.~~234174364~~226515086%
	R-2						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				~~3.60000000%~~N/A
	00077BYF4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						N/A
		TOTAL			568,384,827.00								~~402~~368,~~832~~910,~~061~~322.9995				1619,~~377~~072,~~266~~738.4596			177.7013			0.00				~~386~~349,~~454~~837,~~617~~406.8486				21,~~094~~915,~~890~~372.5185				0.00
																										TOTAL P&I PAYMENT				1820,~~472~~988,~~156~~111.9681
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
05/21/2002 - 18:02 (G439-G455) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 13
07/18/2002 - 11:51 (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:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

0406/25/2002

SERIES 2001-1A

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8874-30-6

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

21,~~074~~994,~~176~~811.1933

CURRENT SERVICING FEES

~~117~~113,~~633~~292.6823

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~358~~348,~~285~~584.1705

PLUS ADVANCE INTEREST

~~138~~33,~~348~~853.0075

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

245,~~654~~887.4521

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

81,~~251~~992.3425

SCHEDULED PRINCIPAL DISTRIBUTION

~~382~~354,~~939~~471.6226

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

~~125~~115,~~885~~284.0248

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(~~117~~113,~~811~~469.3936)

CURTAILMENTS

~~168~~119,~~223~~514.9875

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

1518,~~826~~598,~~280~~930.5609

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

21,~~098~~918,~~069~~269.7498

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

1518,~~994~~718,~~504~~444.5484

LESS TRUSTEE FEE

(3,~~356~~074.9325)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

1619,~~377~~072,~~444~~916.1610

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

1820,~~475~~991,~~513~~186.9008

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

21,~~094~~915,~~712~~195.8072

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~402~~368,~~832~~910,~~062~~322.0095

~~885~~815

SCHEDULED PRINCIPAL DISTRIBUTION

~~382~~354,~~939~~471.6226

UNSCHEDULED PRINCIPAL DISTRIBUTION

1518,~~994~~718,~~504~~444.5484

3839

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~386~~349,~~454~~837,~~617~~406.8485

~~847~~776

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

2719,~~095~~493.8004

~~157~~110,~~673~~978.3470

245,~~654~~887.4521

~~138~~33,~~348~~853.0075

2617,~~274~~538.2357

~~152~~98,~~120~~428.1426

257,~~476~~841.0268

~~143~~46,~~901~~404.19

05/21/2002 - 18:02 (G439-G455) 2002 LASALLE BANK N.A.

PAGE 4 OF 13

07/18/2002 - 11:51 (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:

~~STATEMENT DATE:~~

07/25/2002

~~05/28/2002~~

PAYMENT DATE:

~~PAYMENT DATE:~~

07/25/2002

~~05/28/2002~~

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

~~PRIOR PAYMENT:~~

06/25/2002

~~04/25/2002~~

SERIES 2001-1A

NEXT PAYMENT:

~~NEXT PAYMENT:~~

08/26/2002

~~06/25/2002~~

RECORD DATE:

~~RECORD DATE:~~

06/28/2002

~~04/30/2002~~

ABN AMRO ACCT: 67-8874-30-6

BOND INTEREST RECONCILIATION

DEDUCTIONS

ADDITIONS

~~ADDITIONS~~

REMAINING

~~REMAINING~~

ACCRUAL

PASS

ACCRUED

~~ADD.~~

DEFERRED &

~~PRIOR~~

PRIOR

PREPAY-

~~PREPAY-~~

OTHER

~~OTHER~~

~~DISTRIBUTABLE~~

DISTRIBUTABLE

~~INTEREST~~

INTEREST

~~OUTSTANDING~~

CURRENT PERIOD

OUTSTANDING

CREDIT SUPPORT

~~CREDIT SUPPORT~~

THRU

CERTIFICATE

ALLOCABLE

~~TRUST~~

ACCRETION

~~ACCRETION~~INTEREST

~~INTEREST~~INT. SHORT-

~~INT. SHORT-~~

MENT

INTEREST

~~MENT~~

CERTIFICATE

~~INTEREST~~

~~CERTIFICATE~~PAYMENT

(SHORTFALL)/

~~PAYMENT~~

INTEREST

~~INTEREST~~

CLASS

METHOD DAYS

RATE

INTEREST

PPIS

~~EXPENSE (1)~~INTEREST

~~INTEREST~~LOSSES

FALLS DUE

~~LOSSES~~

~~FALLS DUE~~

PENALTIES

PROCEEDS (1)

~~PENALTIES~~

~~PROCEEDS (2)~~

INTEREST

INTEREST (2)

~~AMOUNT~~

AMOUNT

RECOVERY

~~SHORTFALLS~~

SHORTFALLS

~~ORIGINAL~~

ORIGINAL

~~CURRENT(3)~~

CURRENT(3)

IA-1

30/360

3.600000000%

~~311~~237,~~024~~127.5493

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

237,127.93

~~311~~237,~~024~~127.5493

~~311,024~~0.5400

0.00

~~0.00~~

3.50%

~~3.50%~~

5.60%

~~5.12%~~

IA-2

30/360

4.900000000%

102,083.33

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

102,083.33

~~102,083~~0.3300

0.00

~~0.00~~

3.50%

~~3.50%~~

5.60%

~~5.12%~~

IA-3

30/360

4.750000000%

331,336.25

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

331,336.25

~~331,336~~0.2500

0.00

~~0.00~~

3.50%

~~3.50%~~

5.60%

~~5.12%~~

IA-4

30/360

5.150000000%

430,646.86

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

430,646.86

~~430,646~~0.8600

0.00

~~0.00~~

3.50%

~~3.50%~~

5.60%

~~5.12%~~

IA-5

30/360

5.000000000%

~~451~~394,~~354~~443.4904

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

394,443.04

~~451~~394,~~354~~443.4904

~~451,354~~0.4900

0.00

~~0.00~~

IIA-1

30/360

5.250000000%

~~307~~267,~~639~~162.4591

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

267,162.91

~~307~~267,~~639~~162.4591

~~307,639~~0.4500

0.00

~~0.00~~

3.50%

~~3.50%~~

5.60%

~~5.12%~~

IIA-2

30/360

5.250000000%

5750,~~898~~022.6986

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

50,022.86

5750,~~898~~022.6986

~~57,898~~0.6900

0.00

~~0.00~~

30/360

6.~~240334632~~230559063%

35,~~278~~156.5306

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

35,156.06

35,~~278~~156.5306

~~35,278~~0.5300

0.00

~~0.00~~

2.30%

~~2.30%~~

3.68%

~~3.36%~~

B-1

30/360

6.~~240334632~~230559063%

27,~~927~~831.9803

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

27,831.03

27,~~927~~831.9803

~~27,927~~0.9800

0.00

~~0.00~~

1.35%

~~1.35%~~

2.16%

~~1.97%~~

B-2

30/360

6.~~240334632~~230559063%

17,~~634~~572.0988

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

17,572.88

17,~~634~~572.0988

~~17,634~~0.0900

0.00

~~0.00~~

0.75%

~~0.75%~~

1.20%

~~1.10%~~

B-3

30/360

6.~~240334632~~230559063%

7,~~345~~319.3888

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

7,319.88

7,~~345~~319.3888

~~7,345~~0.3800

0.00

~~0.00~~

0.50%

~~0.50%~~

0.80%

~~0.73%~~

B-4

30/360

6.~~240334632~~230559063%

4,~~402~~386.0678

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

4,386.78

4,~~402~~386.0678

~~4,402~~0.0600

0.00

~~0.00~~

0.35%

~~0.35%~~

0.56%

~~0.51%~~

B-5

30/360

6.~~240334632~~230559063%

10,~~318~~283.8604

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

10,283.04

10,~~318~~283.8604

~~10,318~~0.8600

0.00

~~0.00~~

0.00%

~~0.00%~~

0.00%

~~0.00%~~

2,094,890.51

0.00

2,094,890.51

0.00

1,915,372.85

0.00

1,915,372.85

0.00

(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.

(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.

(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.

(2) ACCRUED - DEDUCTIONS + ADDITIONS 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

~~PAGE 5 OF 13~~

05/21/2002 - 18:02 (G439-G455) 2002 LASALLE BANK N.A.

07/18/2002 - 11:51 (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:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

0406/25/2002

SERIES 2001-1A

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

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:

3839

AGGREGATE PAYOFF AMOUNTS:

1518,~~826~~598,~~280~~930.5609

NUMBER OF CURTAILMENTS:

104

AGGREGATE CURTAILMENT AMOUNTS:

~~169~~120,~~441~~554.7588

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

~~711~~1,067.8507

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

177.7013

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

~~889~~1,244.5520

05/21/2002 - 18:02 (G439-G455) 2002 LASALLE BANK N.A.

PAGE 6 OF 13

07/18/2002 - 11:51 (G439-G455) 2002 LASALLE BANK N.A.

PAGE 6 OF 13

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0507/2825/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0507/2825/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0406/25/2002
												SERIES 2001-1A
																																											NEXT PAYMENT:						0608/2526/2002
																																											RECORD DATE:							0406/3028/2002
												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
					7/25/02		1		411,793						1	657,660				0		0			0	0				0	0		0			0			0	0					0		0
						0.13%				0.12%			0.13%				0.19%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		4		1,786,780						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.49%				0.48%			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%
					5/28/02		0		0						1	492,586				0		0			0	0				0	0		0			0			0	0					0		0
						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%				0.00%					0.00%
					4/25/02		4		2,083,504						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.45%				0.52%			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%
					3/25/02		1		563,723						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						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%				0.00%					0.00%
					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
				05/21/2002 - 18:02 (G439-G455) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 13
				07/18/2002 - 11:51 (G439-G455) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 13

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0507/2825/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0507/2825/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0406/25/2002
												SERIES 2001-1A
																																											NEXT PAYMENT:						0608/2526/2002
																																											RECORD DATE:							0406/3028/2002
												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
					7/25/02		1		411,793						1	657,660				0		0			0	0				0	0		0			0			0	0					0		0
						0.16%				0.14%			0.16%				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%
					6/25/02		2		785,708						0	0				1		468,520			0	0				0	0		0			0			0	0					0		0
						0.30%				0.26%			0.00%				0.00%			0.15%			0.15%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/28/02		0		0						1	492,586				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.15%				0.16%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/25/02		2		945,344						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.28%				0.29%			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%
					3/25/02		1		563,723						0	0				0		0			1	469,633				0	0		0			0			0	0					0		0
						0.13%				0.16%			0.00%				0.00%			0.00%			0.00%	0.13%			0.14%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					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
				05/21/2002 - 18:02 (G439-G455) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 13
				07/18/2002 - 11:51 (G439-G455) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 13

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0507/2825/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0507/2825/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0406/25/2002
												SERIES 2001-1A
																																											NEXT PAYMENT:						0608/2526/2002
																																											RECORD DATE:							0406/3028/2002
												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
					7/25/02		1		411,793						1	657,660				0		0			0	0				0	0		0			0			0	0					0		0
						0.70%				0.67%			0.70%				1.07%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		2		1,001,072						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						1.32%				1.52%			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%
					5/28/02		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%
					4/25/02		2		1,138,160						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						1.17%				1.52%			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%
					3/25/02		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%
					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
				05/21/2002 - 18:02 (G439-G455) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 13
				07/18/2002 - 11:51 (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:~~	STATEMENT DATE:				~~05/28/2002~~	07/25/2002
																																											~~PAYMENT DATE:~~	PAYMENT DATE:						~~05/28/2002~~	07/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																																~~PRIOR PAYMENT:~~	PRIOR PAYMENT:							~~04/25/2002~~	06/25/2002
											SERIES 2001-1A
																																											~~NEXT PAYMENT:~~	NEXT PAYMENT:									~~06/25/2002~~	08/26/2002
																																											~~RECORD DATE:~~	RECORD DATE:										~~04/30/2002~~	06/28/2002
											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.~~	CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE ~~AMORT.~~		AMORT			~~COUPON REMIT~~	COUPON REMIT
				5/28/02		847			386,454,618				38		15,826,281				0	0			0	0			0			0			0		0						352		352				6.62%							6.24%
				7/25/02		776			349,837,407				39		18,598,930				0	0			0	0			0			0			0		0						350			350				6.61%							6.23%
					64.83%					61.55%		4.79%				5.04%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		815			368,910,323				32		17,114,946				0	0			0	0			0			0			0		0						351			351				6.61%							6.23%
					68.09%					64.91%		3.78%				4.43%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		847			386,454,618				38		15,826,281				0	0			0	0			0			0			0		0						352			352				6.62%							6.24%
					70.76%					67.99%		4.29%				3.93%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/02		885			402,832,062				50		26,610,614				0	0			0	0			0			0			0		0						353		~~353~~	353			~~6.62%~~	6.62%						~~6.25%~~	6.25%
					73.93%					70.87%		5.35%				6.18%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				3/25/02		935			430,402,331				43		20,654,588				0	0			0	0			0			0			0		0						354		~~354~~	354			~~6.63%~~	6.63%						~~6.25%~~	6.25%
					78.11%					75.72%		4.40%				4.57%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				2/25/02		978			451,654,975				56		27,979,932				0	0			0	0			0			0			0		0						355		~~355~~	355			~~6.63%~~	6.63%						~~6.26%~~	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~~	356			~~6.65%~~	6.65%						~~6.28%~~	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~~	357			~~6.66%~~	6.66%						~~6.28%~~	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~~	358			~~6.66%~~	6.66%						~~6.29%~~	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~~	PAGE 10 OF 13
			05/21/2002 - 18:02 (G439-G455) 2002 LASALLE BANK N.A.
			07/18/2002 - 11:51 (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:~~	STATEMENT DATE:				~~05/28/2002~~	07/25/2002
																																											~~PAYMENT DATE:~~	PAYMENT DATE:						~~05/28/2002~~	07/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																																~~PRIOR PAYMENT:~~	PRIOR PAYMENT:							~~04/25/2002~~	06/25/2002
											SERIES 2001-1A
																																											~~NEXT PAYMENT:~~	NEXT PAYMENT:									~~06/25/2002~~	08/26/2002
																																											~~RECORD DATE:~~	RECORD DATE:										~~04/30/2002~~	06/28/2002
											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.~~	CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE ~~AMORT.~~		AMORT			~~COUPON REMIT~~	COUPON REMIT
				5/28/02		687			316,073,859				27		11,303,385				0	0			0	0			0			0			0		0						352		352				6.62%							6.24%
				7/25/02		634			288,241,188				30		14,530,832				0	0			0	0			0			0			0		0						350			350				6.60%							6.23%
					52.97%					50.71%		4.52%				4.79%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		664			303,149,166				23		12,588,797				0	0			0	0			0			0			0		0						351			351				6.61%							6.23%
					55.47%					53.34%		3.35%				3.98%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		687			316,073,859				27		11,303,385				0	0			0	0			0			0			0		0						352			352				6.62%							6.24%
					57.39%					55.61%		3.78%				3.45%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/02		714			327,809,834				34		18,661,076				0	0			0	0			0			0			0		0						353		~~353~~	353			~~6.62%~~	6.62%						~~6.25%~~	6.25%
					59.65%					57.67%		4.55%				5.38%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				3/25/02		748			346,847,796				22		10,416,796				0	0			0	0			0			0			0		0						354		~~354~~	354			~~6.63%~~	6.63%						~~6.25%~~	6.25%
					62.49%					61.02%		2.86%				2.91%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				2/25/02		770			357,670,057				32		16,485,949				0	0			0	0			0			0			0		0						355		~~355~~	355			~~6.64%~~	6.64%						~~6.26%~~	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~~	356			~~6.65%~~	6.65%						~~6.28%~~	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~~	357			~~6.66%~~	6.66%						~~6.29%~~	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~~	358			~~6.66%~~	6.66%						~~6.29%~~	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~~	PAGE 11 OF 13
			05/21/2002 - 18:02 (G439-G455) 2002 LASALLE BANK N.A.
			07/18/2002 - 11:51 (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:~~	STATEMENT DATE:				~~05/28/2002~~	07/25/2002
																																											~~PAYMENT DATE:~~	PAYMENT DATE:						~~05/28/2002~~	07/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																																~~PRIOR PAYMENT:~~	PRIOR PAYMENT:							~~04/25/2002~~	06/25/2002
											SERIES 2001-1A
																																											~~NEXT PAYMENT:~~	NEXT PAYMENT:									~~06/25/2002~~	08/26/2002
																																											~~RECORD DATE:~~	RECORD DATE:										~~04/30/2002~~	06/28/2002
											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.~~	CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE ~~AMORT.~~		AMORT			~~COUPON REMIT~~	COUPON REMIT
				5/28/02		160			70,380,759				11		4,522,895				0	0			0	0			0			0			0		0						351		352				6.61%							6.24%
				7/25/02		142			61,596,218				9		4,068,098				0	0			0	0			0			0			0		0						349			350				6.61%							6.23%
					11.86%					10.84%		5.96%				6.19%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		151			65,761,157				9		4,526,149				0	0			0	0			0			0			0		0						350			351				6.61%							6.23%
					12.61%					11.57%		5.63%				6.43%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		160			70,380,759				11		4,522,895				0	0			0	0			0			0			0		0						351			352				6.61%							6.24%
					13.37%					12.38%		6.43%				6.03%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/02		171			75,022,228				16		7,949,538				0	0			0	0			0			0			0		0						352		~~353~~	353			~~6.61%~~	6.61%						~~6.24%~~	6.24%
					14.29%					13.20%		8.56%				9.51%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				3/25/02		187			83,554,535				21		10,237,792				0	0			0	0			0			0			0		0						353		~~354~~	354			~~6.63%~~	6.63%						~~6.25%~~	6.25%
					15.62%					14.70%		10.10%				10.89%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				2/25/02		208			93,984,918				24		11,493,983				0	0			0	0			0			0			0		0						354		~~355~~	355			~~6.63%~~	6.63%						~~6.25%~~	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~~	356			~~6.64%~~	6.64%						~~6.27%~~	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~~	357			~~6.65%~~	6.65%						~~6.28%~~	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~~	358			~~6.65%~~	6.65%						~~6.27%~~	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~~	PAGE 12 OF 13
			05/21/2002 - 18:02 (G439-G455) 2002 LASALLE BANK N.A.
			07/18/2002 - 11:51 (G439-G455) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0507/2825/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0406/25/2002

SERIES 2001-1A

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

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..

05/21/2002 - 18:02 (G439-G455) 2002 LASALLE BANK N.A.

PAGE 13 OF 13

07/18/2002 - 11:51 (G439-G455) 2002 LASALLE BANK N.A.

PAGE 13 OF 13

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2001-1A