8-K 1 abn02001_200208.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: January 30, 2002
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of January 1, 2002 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2002-1)

Delaware (State or other jurisdiction of organization)
333-73036-02 (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 August 26, 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: August 26, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

08/26/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

08/26/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

07/25/2002

SERIES 2002-1

NEXT PAYMENT:

09/25/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8934-50-6

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

JAMES MACMILLAN (714) 238-6717

RITA.LOPEZ@ABNAMRO.COM

JAMES.MACMILLAN@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN02001

CLOSING DATE:

1/30/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

2/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

ABN02001_200208_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 9

REALIZED LOSS DETAIL

PAGE 10

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO MORTGAGE CORP.

UNDERWRITER: GOLDMAN SACHS & CO.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

08/22/2002 - 10:38 (H074-H094) 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:								08/26/2002

										*MORTGAGE PASS-THROUGH CERTIFICATES*																											PAYMENT DATE:						08/26/2002

WAC:						6.729899%				*SERIES 2002-1*																											PRIOR PAYMENT:							07/25/2002
																																		NEXT PAYMENT:							09/25/2002
WAMM:						317
																																		RECORD DATE:								07/31/2002
CURRENT INDEX:						1.836880%
NEXT INDEX:						1.810000%				*REMIC II*
										*ABN AMRO ACCT: 67-8934-50-6*


									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						50,384,364.00					49,953,320.92					55,366.44			0.00			0.00				49,897,954.48				249,766.60					0.00				6.00000000%
	00077BD34													991.444903820			1.098881391			0.000000000			0.000000000				990.346022429					4.957224428				0.000000000						FIXED

	IA-2						357,650,000.00					339,267,174.76					12,118,450.60			0.00			0.00				327,148,724.16				1,837,697.20					0.00				6.50000000%
	00077BD42													948.601075800			33.883547043			0.000000000			0.000000000				914.717528757					5.138255837				0.000000000						FIXED

	IA-3						32,419,604.00					28,405,102.23					2,178,530.69			0.00			0.00				26,226,571.54				63,600.92					0.00				2.68688000%
	00077BD59													876.170548844			67.197942640			0.000000000			0.000000000				808.972606205					1.961804345				0.000000000						2.660000000%

	IA-4						32,419,604.00				N	28,405,102.23					0.00			0.00			0.00				26,226,571.54				137,601.89					0.00				5.81312000%
	00077BD67													876.170548844			0.000000000			0.000000000			0.000000000				808.972606205					4.244403787				0.000000000						5.840000000%

	IA-P						154,824.00					153,854.74					162.21			0.00			0.00				153,692.53				0.00					0.00				0.00000000%
	00077BD75													993.739601095			1.047705782			0.000000000			0.000000000				992.691895313					0.000000000				0.000000000						N/A

	IM						6,359,000.00					6,309,329.40					5,443.36			0.00			0.00				6,303,886.04				34,175.53					0.00				6.50000000%
	00077BD83													992.188929077			0.856008806			0.000000000			0.000000000				991.332920270					5.374356031				0.000000000						FIXED

	IB-1						2,726,000.00					2,704,707.02					2,333.48			0.00			0.00				2,702,373.54				14,650.50					0.00				6.50000000%
	00077BD91													992.188928833			0.856008804			0.000000000			0.000000000				991.332920029					5.374358034				0.000000000						FIXED

	IB-2						1,817,000.00					1,802,807.30					1,555.37			0.00			0.00				1,801,251.93				9,765.21					0.00				6.50000000%
	00077BE25													992.188937810			0.856009906			0.000000000			0.000000000				991.332927903					5.374358833				0.000000000						FIXED

	IB-3						1,135,000.00					1,126,134.43					971.57			0.00			0.00				1,125,162.86				6,099.89					0.00				6.50000000%
	00077BF24													992.188925110			0.856008811			0.000000000			0.000000000				991.332916300					5.374352423				0.000000000						FIXED

	IB-4						681,000.00					675,680.65					582.94			0.00			0.00				675,097.71				3,659.94					0.00				6.50000000%
	00077BF32													992.188913363			0.856005874			0.000000000			0.000000000				991.332907489					5.374361233				0.000000000						FIXED

	IB-5						909,470.00					902,366.07					778.51			0.00			0.00				901,587.56				4,887.82					0.00				6.50000000%
	00077BF40													992.188934214			0.856004046			0.000000000			0.000000000				991.332930168					5.374360892				0.000000000						FIXED

	IIA-1						99,659,000.00					95,161,352.22					2,988,172.05			0.00			0.00				92,173,180.17				475,806.76					0.00				6.00000000%
	00077BE41													954.869627630			29.983965823			0.000000000			0.000000000				924.885661807					4.774348127				0.000000000						FIXED

	IIA-P						1,115,416.00					1,062,549.25					4,311.78			0.00			0.00				1,058,237.47				0.00					0.00				0.00000000%
	00077BE58													952.603557776			3.865625022			0.000000000			0.000000000				948.737932753					0.000000000				0.000000000						N/A

	IIA-X						2,552,588.00				N	2,279,069.26					0.00			0.00			0.00				2,095,267.74				11,395.35					0.00				6.00000000%
	00077BE66													892.846499318			0.000000000			0.000000000			0.000000000				820.840550845					4.464233946				0.000000000						FIXED

	IIM						613,000.00					600,383.61					2,104.47			0.00			0.00				598,279.14				3,001.92					0.00				6.00000000%
	00077BE74													979.418613377			3.433066884			0.000000000			0.000000000				975.985546493					4.897096248				0.000000000						FIXED

	IIB-1						255,000.00					249,751.75					875.43			0.00			0.00				248,876.32				1,248.76					0.00				6.00000000%
	00077BE82													979.418627451			3.433058824			0.000000000			0.000000000				975.985568627					4.897098039				0.000000000						FIXED

	IIB-2						153,000.00					149,851.05					525.26			0.00			0.00				149,325.79				749.26					0.00				6.00000000%
	00077BE90													979.418627451			3.433071895			0.000000000			0.000000000				975.985555556					4.897124183				0.000000000						FIXED

	IIB-3						102,000.00					99,900.69					350.17			0.00			0.00				99,550.52				499.50					0.00				6.00000000%
	00077BF57													979.418529412			3.433039216			0.000000000			0.000000000				975.985490196					4.897058824				0.000000000						FIXED

	IIB-4						102,000.00					99,900.69					350.17			0.00			0.00				99,550.52				499.50					0.00				6.00000000%
	00077BF65													979.418529412			3.433039216			0.000000000			0.000000000				975.985490196					4.897058824				0.000000000						FIXED

	IIB-5						103,173.00					101,049.56					354.20			0.00			0.00				100,695.36				505.25					0.00				6.00000000%
	00077BF73													979.418646351			3.433068729			0.000000000			0.000000000				975.985577622					4.897114555				0.000000000						FIXED

	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BE33													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			556,338,951.00								528,825,216.34				17,361,218.70			0.00			0.00				511,463,997.64				2,855,611.80					0.00

																										TOTAL P&I PAYMENT				20,216,830.50


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
08/22/2002 - 10:38 (H074-H094) 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:

08/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/26/2002

PRIOR PAYMENT:

07/25/2002

SERIES 2002-1

NEXT PAYMENT:

09/25/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8934-50-6

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

2,857,140.77

CURRENT SERVICING FEES

106,210.19

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

692,497.89

PLUS ADVANCE INTEREST

104,681.24

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

24,790.49

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

3,961.73

SCHEDULED PRINCIPAL DISTRIBUTION

717,288.38

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

110,171.92

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(106,210.19)

CURTAILMENTS

124,758.86

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

16,519,171.49

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

2,860,018.70

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

16,643,930.35

LESS TRUSTEE FEE

(4,406.88)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

17,361,218.73

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

20,221,237.43

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,855,611.82

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

528,825,223.51

1,228

SCHEDULED PRINCIPAL DISTRIBUTION

717,288.38

UNSCHEDULED PRINCIPAL DISTRIBUTION

16,643,930.35

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

511,464,004.78

1,193

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

29,938.76

122,491.27

24,790.49

104,681.24

29,938.76

122,491.27

24,790.49

104,681.24

08/22/2002 - 10:38 (H074-H094) 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:					08/26/2002
																																																	PAYMENT DATE:					08/26/2002
															*MORTGAGE PASS-THROUGH CERTIFICATES*
																																																	PRIOR PAYMENT:						07/25/2002
															*SERIES 2002-1*
																																																	NEXT PAYMENT:							09/25/2002
																																		RECORD DATE:								07/31/2002


															*ABN AMRO ACCT: 67-8934-50-6*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																		ADDITIONS
																																		REMAINING
															ACCRUAL						PASS								ACCRUED
DEFERRED &

						PRIOR						PREPAY-				OTHER	DISTRIBUTABLE							INTEREST				CURRENT PERIOD			OUTSTANDING
																																		CREDIT SUPPORT
													THRU							CERTIFICATE							ALLOCABLE						ACCRETION				INTEREST	INT. SHORT-							MENT				INTEREST		CERTIFICATE						PAYMENT		(SHORTFALL)/			INTEREST
			CLASS				METHOD DAYS							RATE					INTEREST							PPIS						INTEREST				LOSS/EXP				FALLS DUE (3)				PENALTIES				PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		IA-1							30/360	30	6.000000000%						249,766.60								0.00						0.00				0.00				0.00			0.00				0.00				249,766.60			249,766.60					0.00		0.00			2.69%	2.89%
		IA-2							30/360	30	6.500000000%						1,837,697.20								0.00						0.00				0.00				0.00			0.00				0.00				1,837,697.20			1,837,697.20					0.00		0.00			2.69%	2.89%
		IA-3							30/360	30	2.686880000%						63,600.92								0.00						0.00				0.00				0.00			0.00				0.00				63,600.92			63,600.92					0.00		0.00			2.69%	2.89%
		IA-4							30/360	30	5.813120000%						137,601.89								0.00						0.00				0.00				0.00			0.00				0.00				137,601.89			137,601.89					0.00		0.00			NA	NA
		IA-P							30/360	30	0.000000000%						0.00								0.00						0.00				0.00				0.00			0.00				0.00				0.00			0.00					0.00		0.00			2.69%	2.89%
		IM							30/360	30	6.500000000%						34,175.53								0.00						0.00				0.00				0.00			0.00				0.00				34,175.53			34,175.53					0.00		0.00			1.44%	1.55%
		IB-1							30/360	30	6.500000000%						14,650.50								0.00						0.00				0.00				0.00			0.00				0.00				14,650.50			14,650.50					0.00		0.00			0.90%	0.97%
		IB-2							30/360	30	6.500000000%						9,765.21								0.00						0.00				0.00				0.00			0.00				0.00				9,765.21			9,765.21					0.00		0.00			0.55%	0.59%
		IB-3							30/360	30	6.500000000%						6,099.89								0.00						0.00				0.00				0.00			0.00				0.00				6,099.89			6,099.89					0.00		0.00			0.32%	0.35%
		IB-4							30/360	30	6.500000000%						3,659.94								0.00						0.00				0.00				0.00			0.00				0.00				3,659.94			3,659.94					0.00		0.00			0.18%	0.20%
		IB-5							30/360	30	6.500000000%						4,887.82								0.00						0.00				0.00				0.00			0.00				0.00				4,887.82			4,887.82					0.00		0.00			0.00%	0.00%
		IIA-1							30/360	30	6.000000000%						475,806.76								0.00						0.00				0.00				0.00			0.00				0.00				475,806.76			475,806.76					0.00		0.00			2.69%	2.89%
		IIA-P							30/360	30	0.000000000%						0.00								0.00						0.00				0.00				0.00			0.00				0.00				0.00			0.00					0.00		0.00			2.69%	2.89%
		IIA-X							30/360	30	6.000000000%						11,395.35								0.00						0.00				0.00				0.00			0.00				0.00				11,395.35			11,395.35					0.00		0.00			NA	NA
		IIM							30/360	30	6.000000000%						3,001.92								0.00						0.00				0.00				0.00			0.00				0.00				3,001.92			3,001.92					0.00		0.00			1.44%	1.55%
		IIB-1							30/360	30	6.000000000%						1,248.76								0.00						0.00				0.00				0.00			0.00				0.00				1,248.76			1,248.76					0.00		0.00			0.90%	0.97%
		IIB-2							30/360	30	6.000000000%						749.26								0.00						0.00				0.00				0.00			0.00				0.00				749.26			749.26					0.00		0.00			0.55%	0.59%
		IIB-3							30/360	30	6.000000000%						499.50								0.00						0.00				0.00				0.00			0.00				0.00				499.50			499.50					0.00		0.00			0.32%	0.35%
		IIB-4							30/360	30	6.000000000%						499.50								0.00						0.00				0.00				0.00			0.00				0.00				499.50			499.50					0.00		0.00			0.18%	0.20%
		IIB-5							30/360	30	6.000000000%						505.25								0.00						0.00				0.00				0.00			0.00				0.00				505.25			505.25					0.00		0.00			0.00%	0.00%
																		2,855,611.80						0.00						0.00					0.00			0.00					0.00				0.00			2,855,611.80		2,855,611.80						0.00			0.00

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
	(4) 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
	08/22/2002 - 10:38 (H074-H094) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																									STATEMENT DATE:				08/26/2002
									*MORTGAGE PASS-THROUGH CERTIFICATES*																										PAYMENT DATE:			08/26/2002
																								PRIOR PAYMENT:					07/25/2002
									*SERIES 2002-1*																										NEXT PAYMENT:					09/25/2002
																								RECORD DATE:							07/31/2002
									*ABN AMRO ACCT: 67-8934-50-6*
									*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

					GROUP I	7,294,796.00				0.00		7,294,796.00	4,543,018.00		0.00	4,543,018.00														117,929.00							0.00		117,929.00
					GROUP II	0.00					0.00	0.00	1,021,519.00		0.00	1,021,519.00														100,000.00						0.00			100,000.00


																						GROUP I							GROUP II					TOTAL
								NUMBER OF PAYOFFS:											30									5						35
								AGGREGATE PAYOFF AMOUNTS:													13,912,400.72					2,606,770.77								16,519,171.49
								NUMBER OF CURTAILMENTS:												198											58			256
								AGGREGATE CURTAILMENT AMOUNTS:												76,440.28							49,725.90							124,758.86
								NUMBER OF LOANS IN FORECLOSURE:												0											0			0
								BOOK VALUE OF LOANS IN FORECLOSURE:												0.00											0.00			0.00
								PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.00								0.00						0.00
								CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.00					0.00									0.00
								CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:												0.00				0.00										0.00
								BEGINNING PRINCIPLE BALANCE:										431,300,483.63					97,524,739.88										528,825,223.51
								ENDING PRINCIPLE BALANCE:									416,936,308.45						94,527,696.33										511,464,004.78









			08/22/2002 - 10:38 (H074-H094) 2002 LASALLE BANK N.A.																																					PAGE 6 OF 10





		ABN AMRO

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

																																	STATEMENT DATE:							08/26/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							08/26/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									07/25/2002
												*SERIES 2002-1*
																																											NEXT PAYMENT:									09/25/2002
																																	RECORD DATE:									07/31/2002

												*ABN AMRO ACCT: 67-8934-50-6*

												*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


					8/26/02		2		767,401						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.17%				0.15%			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%
					7/25/02		1		465,061						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.08%				0.09%			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%
					6/25/02		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%
					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		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%
					3/25/02		1		389,011						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.08%				0.07%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		2		893,471						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.16%				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%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				08/22/2002 - 10:38 (H074-H094) 2002 LASALLE BANK N.A.																																											PAGE 7 OF 10





		ABN AMRO

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

																																	STATEMENT DATE:							08/26/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							08/26/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									07/25/2002
												*SERIES 2002-1*
																																											NEXT PAYMENT:									09/25/2002
																																	RECORD DATE:									07/31/2002

												*ABN AMRO ACCT: 67-8934-50-6*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*GROUP 1*

											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


					8/26/02		2		767,401						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%
					7/29/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					6/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					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		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%
					3/25/02		1		389,011						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.10%				0.09%			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) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				08/22/2002 - 10:38 (H074-H094) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 10





		ABN AMRO

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

																																	STATEMENT DATE:							08/26/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							08/26/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									07/25/2002
												*SERIES 2002-1*
																																											NEXT PAYMENT:									09/25/2002
																																	RECORD DATE:									07/31/2002

												*ABN AMRO ACCT: 67-8934-50-6*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*GROUP 2*

											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


					8/26/02		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%
					7/29/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					6/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					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		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%
					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		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				08/22/2002 - 10:38 (H074-H094) 2002 LASALLE BANK N.A.																																											PAGE 9 OF 10

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

08/26/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

08/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

07/25/2002

SERIES 2002-1

NEXT PAYMENT:

09/25/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8934-50-6

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..

08/22/2002 - 10:38 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

ABN AMRO MORTGAGE CORP SERIES 2002-1 8-K