8-K 1 abn01003_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: 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 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 2001-3

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8807-90-0

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

~~JAMES~~KYLE ~~MACMILLAN~~CHRISTENSEN (714) -238-~~6717~~6709

MEGAN.OLSON@ABNAMRO.COM

~~JAMES~~KYLE.~~MACMILLAN~~CHRISTENSEN@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

ABN01003_200207_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

RATING AGENCY: FITCH RATINGS/STANDARD & POOR'S RATING SERVICES

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

07/18/2002 - 13:46 (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:									0507/2825/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0507/2825/2002
WAC:						7.~~169068~~156753%				SERIES 2001-3																										PRIOR PAYMENT:							0406/25/2002
																																				NEXT PAYMENT:								0608/2526/2002
WAMM:						~~346~~344
																																				RECORD DATE:									0406/3028/2002
										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					109,~~551~~578,~~074~~943.9771					~~527~~577,~~550~~214.8138			0.00			0.00				109,~~023~~001,~~524~~729.1633				5953,~~349~~881.8056				0.00				6.75000000%
	00077BTE3													~~703~~638.~~404998000~~596247333			3538.~~170054000~~480958667			0.000000000			0.000000000				~~668~~600.~~234944000~~115288667					3.~~956653333~~592104000			0.000000000						FIXED
	A-2						100,000,000.00					7165,~~481,~~249,639.9223					3,~~381~~700,~~735~~092.9815			0.00			0.00				6861,~~099~~549,~~513~~547.9408				~~393~~358,~~146~~873.8702				0.00				6.60000000%
	00077BTF0													~~714~~652.~~812499200~~496392300			3337.~~817359800~~000921500			0.000000000			0.000000000				~~680~~615.~~995139400~~495470800					3.~~931468700~~588730200			0.000000000						FIXED
	A-3						100,000,000.00				N	7165,~~481,~~249,639.9223					0.00			0.00			0.00				6861,~~099~~549,~~513~~547.9408				8,~~935~~156.1620				0.00				0.15000000%
	00077BTG8													~~714~~652.~~812499200~~496392300			0.000000000			0.000000000			0.000000000				~~680~~615.~~995139400~~495470800					0.~~089351600~~081562000			0.000000000						FIXED
	A-4						207,500,000.00					~~148~~136,~~826~~005,~~363~~608.1997					67,~~957~~612,~~495~~473.9164			0.00			0.00				~~141~~128,~~868~~393,~~867~~135.2833				~~837~~765,~~148~~031.2955				0.00				6.75000000%
	00077BTH6													~~717~~655.~~235485253~~448717928			3336.~~530100771~~686619952			0.000000000			0.000000000				~~683~~618.~~705384482~~762097976					43.~~034449590~~686899036			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					3427,~~467~~563,~~735~~934.4149					34,~~742~~090,~~163~~370.7170			0.00			0.00				3023,~~725~~473,~~571~~563.7079				~~183~~146,~~109~~433.8440				0.00				6.37500000%
	00077BTM5													~~634~~507.~~811687970~~660499668			6875.~~921535841~~334660012			0.000000000			0.000000000				~~565~~432.~~890152129~~325839657					32.~~372437012~~696946368			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~~634,~~048~~595.9471					0.00			0.00			20,~~216~~444.5360				3,~~614~~655,~~265~~040.4731				0.00				0.00				6.75000000%
	00077BTR4													~~1057~~1069.~~695391407~~627931136			0.000000000			0.000000000			56.~~949537964~~016656857				~~1063~~1075.~~644929370~~644587993					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%~~N/A
	00077BTS2													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-14						17,929,215.00					12,~~017~~065,~~954~~475.6472					546,~~408~~175.1279			0.00			29,~~021~~349.8425				12,~~041~~048,~~568~~649.3618				6563,~~565~~408.8340				0.00				9.~~44463610~~22542818%
	00077BTD5													~~670~~672.~~300101817~~950584842			02.~~301637300~~575449622			0.000000000			1.~~618689943~~636951199				~~671~~672.~~617154460~~012086419					3.~~656926976~~536596555			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~~413,~~045~~150.0895					438,~~501~~433.3337			0.00			0.00				1,~~417~~374,~~543~~717.7558				0.00				0.00				0.00000000%
	00077BTV5													~~957~~951.~~573228125~~584120680			325.~~031094555~~880168425			0.000000000			0.000000000				~~954~~925.~~542133570~~703952255					0.000000000			0.000000000						N/A
	A-X						23,731,944.00				N	1514,~~584~~033,~~742~~639.2151					0.00			0.00			0.00				1413,~~708~~264,~~401~~374.8296				8778,~~664~~939.1722				0.00				6.75000000%
	00077BTW3													~~656~~591.~~698929089~~339652158			0.000000000			0.000000000			0.000000000				~~619~~558.~~772312795~~924922459					3.~~693931268~~326285449			0.000000000						FIXED
	M						10,855,800.00					10,~~768~~749,~~127~~511.7774					9,~~379~~236.3056			0.00			0.00				10,~~758~~740,~~748~~275.4718				60,~~570~~466.7200				0.00				6.75000000%
	00077BTX1													~~991~~990.~~923927302~~209080860			0.~~863989757~~850841025			0.000000000			0.000000000				~~991~~989.~~059937545~~358239835					5.~~579572210~~569925754			0.000000000						FIXED
	B-1						4,032,200.00					3,~~999~~992,~~635~~721.6404					3,~~483~~430.7876			0.00			0.00				3,~~996~~989,~~151~~290.8628				22,~~497~~459.9506				0.00				6.75000000%
	00077BTY9													~~991~~990.~~923922424~~209076931			0.~~863989881~~850840732			0.000000000			0.000000000				~~991~~989.~~059932543~~358236199					5.~~579571946~~569927087			0.000000000						FIXED
	B-2						2,481,300.00					2,~~461~~457,~~260~~005.8479					2,~~143~~111.8219			0.00			0.00				2,~~459~~454,~~117~~894.0260				13,~~844~~820.5966				0.00				6.75000000%
	00077BTZ6													~~991~~990.~~923926974~~209079918			0.~~863990650~~850840285			0.000000000			0.000000000				~~991~~989.~~059936324~~358239632					5.~~579571193~~569927054			0.000000000						FIXED
	B-3						1,861,000.00					1,~~845~~842,~~970~~779.4108					1,~~607~~583.8942			0.00			0.00				1,~~844~~841,~~362~~195.5266				10,~~383~~365.5863				0.00				6.75000000%
	00077BUD3													~~991~~990.~~923917249~~209070392			0.~~863992477~~850843632			0.000000000			0.000000000				~~991~~989.~~059924772~~358226760					5.~~579570124~~569924772			0.000000000						FIXED
	B-4						1,240,600.00					1,~~230~~228,~~580~~453.8238					1,~~071~~055.8755			0.00			0.00				1,~~229~~227,~~508~~397.9583				6,~~922~~910.0205				0.00				6.75000000%
	00077BUE1													~~991~~990.~~923923908~~209076253			0.~~863993229~~850838304			0.000000000			0.000000000				~~991~~989.~~059930679~~358237949					5.~~579574399~~569925842			0.000000000						FIXED
	B-5						1,240,735.66					1,~~230~~228,~~719~~591.0741					~~505~~496.7058			~~566~~559.2609			0.00				1,~~229~~227,~~647~~535.1174				6,~~922~~910.7983				0.00				6.75000000%
	00077BUF8													~~991~~990.~~926894404~~212056934			0.~~407580773~~400230296			0.~~456390526~~450611696			0.000000000				~~991~~989.~~062923105~~361214942					5.~~579584938~~569945495			0.000000000						FIXED
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				~~6.75000000%~~N/A
	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~~470,~~231~~344,~~081~~726.7022				1416,~~637~~082,~~048~~674.2209			~~566~~559.2609			49,~~238~~793.3785				~~482~~454,~~642~~311,~~705~~286.5989				2,~~817~~657,~~741~~335.2320				0.00
																										TOTAL P&I PAYMENT				1718,~~454~~740,~~789~~009.4529
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
07/18/2002 - 13:46 (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:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

0406/25/2002

SERIES 2001-3

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8807-90-0

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

2,~~816~~765,~~511~~465.4277

CURRENT SERVICING FEES

9896,~~310~~647.8906

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~412~~398,~~015~~937.9297

PLUS ADVANCE INTEREST

~~148~~38,~~779~~310.0632

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

215,~~306~~432.3235

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

57,~~278~~429.9277

SCHEDULED PRINCIPAL DISTRIBUTION

~~433~~404,~~322~~370.2432

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

~~103~~104,~~589~~076.8183

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(9897,~~877~~206.1715)

CURTAILMENTS

~~230~~148,~~254~~487.9495

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

1315,~~924~~480,~~798~~581.9605

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~~710,~~556~~489.9148

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

1415,~~155~~629,~~053~~069.9000

LESS TRUSTEE FEE

(43,~~143~~919.5954)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

1416,~~588~~033,~~376~~439.1432

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

1718,~~458~~743,~~933~~928.0580

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,~~866~~706,~~413~~569.3294

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~497~~470,~~231~~344,~~081~~726.7222

1,~~202~~141

SCHEDULED PRINCIPAL DISTRIBUTION

~~433~~404,~~322~~370.2432

UNSCHEDULED PRINCIPAL DISTRIBUTION

1415,~~155~~654,~~053~~961.9060

3137

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~482~~454,~~642~~311,~~705~~286.5890

1,~~170~~104

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

2725,~~215~~976.7943

177,~~519~~310.2889

2131,~~306~~324.3295

~~148~~208,~~779~~694.0659

2322,~~032~~461.3868

~~147~~153,~~074~~162.0889

2534,~~489~~839.7370

~~179~~232,~~224~~842.2658

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

PAGE 4 OF 10

07/18/2002 - 13:46 (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:			~~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 2001-3
																																																																															NEXT PAYMENT:			~~NEXT PAYMENT:~~						08/26/2002			~~06/25/2002~~
																																																																														RECORD DATE:			~~RECORD DATE:~~								06/28/2002			~~04/30/2002~~
																				ABN AMRO ACCT: 67-8807-90-0
																				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)
			A-1							30/360		30	6.750000000%											5953,~~349~~881.8056									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		53,881.56				5953,~~349~~881.8056		~~59,349~~0.8000				0.00			~~0.00~~						3.50%	~~3.50%~~						4.73%		~~4.46%~~
			A-2							30/360		30	6.600000000%											~~393~~358,~~146~~873.8702									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		358,873.02				~~393~~358,~~146~~873.8702		~~393,146~~0.8700				0.00			~~0.00~~						3.50%	~~3.50%~~						4.73%		~~4.46%~~
			A-3							30/360		30	0.150000000%											8,~~935~~156.1620									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		8,156.20				8,~~935~~156.1620		~~8,935~~0.1600				0.00			~~0.00~~						NA	NA						NA		NA
			A-4							30/360		30	6.750000000%											~~837~~765,~~148~~031.2955									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		765,031.55				~~837~~765,~~148~~031.2955		~~837,148~~0.2900				0.00			~~0.00~~						3.50%	~~3.50%~~						4.73%		~~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			~~0.00~~			0.00	~~0.00~~						~~0.00~~		165,168.65				165,168.65		~~165,168~~0.6500				0.00			~~0.00~~						3.50%	~~3.50%~~						4.73%		~~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			~~0.00~~			0.00	~~0.00~~						~~0.00~~		167,400.00				167,400.00		~~167,400~~0.00				0.00			~~0.00~~						3.50%	~~3.50%~~						4.73%		~~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			~~0.00~~			0.00	~~0.00~~						~~0.00~~		93,358.92				93,358.92		~~93,358~~0.9200				0.00			~~0.00~~						3.50%	~~3.50%~~						4.73%		~~4.46%~~
			A-8							30/360		30	6.375000000%											~~183~~146,~~109~~433.8440									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		146,433.40				~~183~~146,~~109~~433.8440		~~183,109~~0.8400				0.00			~~0.00~~						3.50%	~~3.50%~~						4.73%		~~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			~~0.00~~			0.00	~~0.00~~						~~0.00~~		223,209.71				223,209.71		~~223,209~~0.7100				0.00			~~0.00~~						3.50%	~~3.50%~~						4.73%		~~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			~~0.00~~			0.00	~~0.00~~						~~0.00~~		94,033.13				94,033.13		~~94,033~~0.1300				0.00			~~0.00~~						3.50%	~~3.50%~~						4.73%		~~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			~~0.00~~			0.00	~~0.00~~						~~0.00~~		59,062.50				59,062.50		~~59,062~~0.5000				0.00			~~0.00~~						3.50%	~~3.50%~~						4.73%		~~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-12							30/360		30	6.750000000%											20,444.60									0.00						20,444.60			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00									3.50%							4.73%
			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-13							30/360		30	N/A											0.00									0.00						0.00			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00									3.50%							4.73%
			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-14							30/360		30	9.225428176%											92,757.65									0.00						29,349.25			0.00						0.00		0.00						0.00									63,408.40				63,408.40		0.00				0.00									3.50%							4.73%
			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-15							30/360		30	6.750000000%											247,500.00									0.00						0.00			0.00						0.00		0.00						0.00									247,500.00				247,500.00		0.00				0.00									3.50%							4.73%
			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-16							30/360		30	6.750000000%											8,437.50									0.00						0.00			0.00						0.00		0.00						0.00									8,437.50				8,437.50		0.00				0.00									3.50%							4.73%
			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
			A-17							30/360		30	6.750000000%											2,812.50									0.00						0.00			0.00						0.00		0.00						0.00									2,812.50				2,812.50		0.00				0.00									3.50%							4.73%
			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%
			A-18							30/360		30	0.050000000%											696.71									0.00						0.00			0.00						0.00		0.00						0.00									696.71				696.71		0.00				0.00									NA							NA
			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%
			A-P							30/360		30	0.000000000%											0.00									0.00						0.00			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00									3.50%							4.73%
			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%
			A-X							30/360		30	6.750000000%											78,939.22									0.00						0.00			0.00						0.00		0.00						0.00									78,939.22				78,939.22		0.00				0.00									NA							NA
			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%
			M							30/360		30	6.750000000%											60,466.00									0.00						0.00			0.00						0.00		0.00						0.00									60,466.00				60,466.00		0.00				0.00									1.75%							2.36%
			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-1							30/360		30	6.750000000%											22,459.06									0.00						0.00			0.00						0.00		0.00						0.00									22,459.06				22,459.06		0.00				0.00									1.10%							1.49%
			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%
			B-2							30/360		30	6.750000000%											13,820.66									0.00						0.00			0.00						0.00		0.00						0.00									13,820.66				13,820.66		0.00				0.00									0.70%							0.95%
																									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
			B-3							30/360		30	6.750000000%											10,365.63									0.00						0.00			0.00						0.00		0.00						0.00									10,365.63				10,365.63		0.00				0.00									0.40%							0.54%
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
			B-4							30/360		30	6.750000000%											6,910.05									0.00						0.00			0.00						0.00		0.00						0.00									6,910.05				6,910.05		0.00				0.00									0.20%							0.27%
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
			B-5							30/360		30	6.750000000%											6,910.83									0.00						0.00			0.00						0.00		0.00						0.00									6,910.83				6,910.83		0.00				0.00									0.00%							0.00%
	(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).
																									2,707,129.05							0.00						49,793.85				0.00						0.00			0.00						0.00								2,657,335.20			2,657,335.20			0.00					0.00
																																																																																			PAGE 5 OF 10
		(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	05/23/2002 - 08:51 (F880-F906) 2002 LASALLE BANK N.A.
	(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 10
	07/18/2002 - 13:46 (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:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

0406/25/2002

SERIES 2001-3

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

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:

3137

AGGREGATE PAYOFF AMOUNTS:

1315,~~924~~480,~~798~~581.9605

NUMBER OF CURTAILMENTS:

~~209~~198

AGGREGATE CURTAILMENT AMOUNTS:

~~232~~149,~~082~~768.4183

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0360,800.0079

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

35,~~980~~113.7449

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

~~566~~559.2609

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

45,~~547~~672.0058

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

PAGE 6 OF 10

07/18/2002 - 13:46 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 6 OF 10

		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 2001-3
																																											NEXT PAYMENT:						0608/2526/2002
																																											RECORD DATE:							0406/3028/2002
												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
					7/25/02		5		1,639,669						2	1,083,969				0		0			1	360,801				0	0		0			0			0	0					0		0
						0.45%				0.36%			0.18%				0.24%			0.00%			0.00%	0.09%			0.08%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		1		644,008						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.09%				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%
					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
				07/18/2002 - 13:46 (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:~~	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 2001-3
																																											~~NEXT PAYMENT:~~	NEXT PAYMENT:									~~06/25/2002~~	08/26/2002
																																											~~RECORD DATE:~~	RECORD DATE:										~~04/30/2002~~	06/28/2002
											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.~~	CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE ~~AMORT.~~		AMORT			~~COUPON REMIT~~	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%
				7/25/02		1,104			454,311,287				37		15,480,581				0	0			0	0			0			0			0		0						344			347				7.16%							6.91%
					75.10%					73.24%		3.24%				3.29%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		1,141			470,344,726				29		11,794,174				0	0			0	0			0			0			0		0						345			348				7.16%							6.91%
					77.62%					75.82%		2.48%				2.44%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				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~~	350			~~7.17%~~	7.17%						~~6.92%~~	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~~	351			~~7.18%~~	7.18%						~~6.93%~~	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~~	352			~~7.18%~~	7.18%						~~6.93%~~	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~~	353			~~7.19%~~	7.19%						~~6.94%~~	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~~	354			~~7.20%~~	7.20%						~~6.95%~~	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~~	355			~~7.21%~~	7.21%						~~6.96%~~	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~~	356			~~7.21%~~	7.21%						~~6.96%~~	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~~	357			~~7.22%~~	7.22%						~~6.97%~~	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~~	358			~~7.22%~~	7.22%						~~6.97%~~	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~~	359			~~7.22%~~	7.22%						~~6.97%~~	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~~	PAGE 8 OF 10
			05/23/2002 - 08:51 (F880-F906) 2002 LASALLE BANK N.A.
			07/18/2002 - 13:46 (F880-F906) 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 2001-3

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

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

07/18/2002 - 13:46 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 9 OF 10

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 2001-3

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

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

07/18/2002 - 13:46 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2001-3