8-K 1 abn0101a_200210.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 October 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: October 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0910/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0910/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0809/2625/2002

SERIES 2001-1A

NEXT PAYMENT:

1011/25/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-8874-30-6

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

TED NOVAK (312) 904-7053

~~NEVEN~~BRANDON ~~MARINKOVICH~~PANKEY (714-) 238-~~6723~~6705

THEODORE.NOVAK@ABNAMRO.COM

~~NEVEN~~BRANDON.~~MARINKOVICH~~PANKEY@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_200209_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ABN0101A_200210_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

MODIFIED LOAN DETAIL

PAGE 13

REALIZED LOSS DETAIL

PAGE 14

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO MORTGAGE CORP.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, 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

09/20/2002 - 09:13 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 1 OF 13

10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 1 OF 14

	ABN AMRO
	LASALLE BANK		N.A.
ABN AMRO MORTGAGE CORPORATION
										ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																										STATEMENT DATE:									0910/25/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0910/25/2002
WAC:						6.~~594713~~590707%				SERIES 2001-1A																										PRIOR PAYMENT:							0809/2625/2002
																																				NEXT PAYMENT:								1011/25/2002
WAMM:						~~348~~347
																																				RECORD DATE:									0809/30/2002
										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					4516,~~030~~645,~~206~~563.2580					2816,~~384~~645,~~642~~563.4580			0.00			0.00				~~16,645,563~~0.8000				~~135~~49,~~090~~936.6269				0.00				3.60000000%
	00077BXW8													~~215~~79.~~404000239~~624796939			~~135~~79.~~779203301~~624796939			0.000000000			0.000000000				790.~~624796939~~000000000					0.~~646212007~~238874384			0.000000000						~~3.600000000%~~N/A
	IA-2						25,000,000.00					25,000,000.00					03,748,562.0041			0.00			0.00				2521,~~000~~251,~~000~~437.0059				102,083.33				0.00				4.90000000%
	00077BXX6													1000.000000000			0149.~~000000000~~942496400			0.000000000			0.000000000				~~1000~~850.~~000000000~~057503600					4.083333200			0.000000000						4.900000000%
	IA-3						83,706,000.00					83,706,000.00					012,551,086.0062			0.00			0.00				8371,~~706~~154,~~000~~913.0038				331,336.25				0.00				4.75000000%
	00077BXY4													1000.000000000			0149.~~000000000~~942496595			0.000000000			0.000000000				~~1000~~850.~~000000000~~057503405					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	7661,~~201~~115,~~988~~637.3716					0.00			0.00			0.00				6147,~~115~~538,~~637~~566.1694				~~317~~254,~~508~~648.2849				0.00				5.00000000%
	00077BYA5													~~453~~363.~~648220592~~835651025			0.000000000			0.000000000			0.000000000				~~363~~283.~~835651025~~008183423					1.~~890200890~~515981890			0.000000000						5.000000000%
	IIA-1						130,390,000.00					5141,~~005~~636,~~522~~477.1650					94,~~369~~616,~~044~~122.6662			0.00			0.00				4137,~~636~~020,~~477~~354.5088				~~223~~182,~~149~~159.1659				0.00				5.25000000%
	00077BYB3													~~391~~319.~~176640540~~322628269			7135.~~854012271~~402428254			0.000000000			0.000000000				~~319~~283.~~322628269~~920200015					1.~~711397807~~397036506			0.000000000						5.250000000%
	IIA-2						25,451,582.00				N	97,~~479~~748,~~315~~121.7833					0.00			0.00			0.00				76,~~748~~981,~~121~~081.3398				4133,~~472~~898.0103				0.00				5.25000000%
	00077BYK3													~~372~~304.~~445051942~~425922522			0.000000000			0.000000000			0.000000000				~~304~~274.~~425922522~~288725157					1.~~629447238~~331863379			0.000000000						5.250000000%
	M						6,820,000.00					6,~~629~~493,~~153~~148.3249					~~136~~76,~~004~~313.8332			0.00			0.00				6,~~493~~416,~~148~~835.4917				3433,~~361~~636.6242				0.00				6.~~22009123~~21635357%
	00077BYC1													~~972~~952.~~016615836~~074558651			1911.~~942057185~~189636364			0.000000000			0.000000000				~~952~~940.~~074558651~~884922287					54.~~038360704~~932026393			0.000000000						6.~~215707371~~213193036%
	B-1						5,399,000.00					5,~~247~~140,~~917~~250.7154					~~107~~60,~~667~~412.1784			0.00			0.00				5,~~140~~079,~~250~~837.5470				2726,~~202~~628.1101				0.00				6.~~22009123~~21635357%
	00077BYD9													~~972~~952.~~016616040~~074558252			1911.~~942057788~~189635118			0.000000000			0.000000000				~~952~~940.~~074558252~~884923134					54.~~038360808~~932026301			0.000000000						6.~~215707371~~213193036%
	B-2						3,409,000.00					3,~~313~~245,~~604~~622.6518					6738,~~982~~145.47			0.00			0.00				3,~~245~~207,~~622~~476.1871				1716,~~175~~813.7728				0.00				6.~~22009123~~21635357%
	00077BYE7													~~972~~952.~~016617776~~074561455			1911.~~942056322~~189636257			0.000000000			0.000000000				~~952~~940.~~074561455~~884925198					54.~~038360223~~932026987			0.000000000						6.~~215707371~~213193036%
	B-3						1,420,000.00					1,~~380~~351,~~263~~945.6088					2815,~~317~~889.7228			0.00			0.00				1,~~351~~336,~~945~~056.8860				7,~~154~~003.4748				0.00				6.~~22009123~~21635357%
	00077BYG2/U00318AA0													~~972~~952.~~016619718~~074563380			1911.~~942056338~~189633803			0.000000000			0.000000000				~~952~~940.~~074563380~~884929577					54.~~038359155~~932028169			0.000000000						6.~~215707371~~213193036%
	B-4						851,000.00					~~827~~810,~~186~~215.1445					169,~~970~~522.6938			0.00			0.00				~~810~~800,~~215~~693.4507				4,~~287~~197.6415				0.00				6.~~22009123~~21635357%
	00077BYH0/U00318AB8													~~972~~952.~~016615746~~074559342			1911.~~942056404~~189635723			0.000000000			0.000000000				~~952~~940.~~074559342~~884923619					54.~~038354877~~932021152			0.000000000						6.~~215707371~~213193036%
	B-5						1,994,827.00					1,~~939~~899,~~006~~225.0205					3922,~~604~~144.2384			176.7457			0.00				1,~~899~~876,~~225~~903.0564				109,~~050~~838.6655				0.00				6.~~22009123~~21635357%
	00077BYJ6/U00318AC6													~~972~~952.~~017132313~~075067161			1911.~~853465990~~101133081			0.~~088599162~~088513941			0.000000000				~~952~~940.~~075067161~~885420139					54.~~038361723~~932031700			0.000000000						6.~~215707371~~213193036%
	R-2						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BYF4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						N/A
		TOTAL			568,384,827.00								~~324~~286,~~423~~273,~~759~~348.8589				3837,~~150~~783,~~234~~763.2258			176.7457			0.00				~~286~~248,~~273~~489,~~348~~408.8974				1,~~681~~482,~~518~~826.7813				0.00
																										TOTAL P&I PAYMENT				39,~~831~~266,~~753~~589.0071
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
09/20/2002 - 09:13 (G439-G455,I413) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 13
10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 14

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

~~STATEMENT DATE:~~

STATEMENT DATE:

~~09/25/2002~~

10/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

~~PAYMENT DATE:~~

PAYMENT DATE:

~~09/25/2002~~

10/25/2002

~~PRIOR PAYMENT:~~

PRIOR PAYMENT:

~~08/26/2002~~

09/25/2002

SERIES 2001-1A

~~NEXT PAYMENT:~~

NEXT PAYMENT:

~~10/25/2002~~

11/25/2002

~~RECORD DATE:~~

RECORD DATE:

~~08/30/2002~~

09/30/2002

ABN AMRO ACCT: 67-8874-30-6

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

~~SERVICING FEE SUMMARY~~

SERVICING FEE SUMMARY

~~PRINCIPAL SUMMARY~~

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

1,~~603~~430,~~453~~193.4192

~~CURRENT SERVICING FEES~~

CURRENT SERVICING FEES

~~91,342.47~~

81,446.14

~~SCHEDULED:~~

SCHEDULED:

LESS DEFERRED INTEREST

0.00

~~PLUS FEES ADVANCED FOR PPIS~~

PLUS FEES ADVANCED FOR PPIS

~~0.00~~

0.00

~~CURRENT SCHEDULED PRINCIPAL~~

CURRENT SCHEDULED PRINCIPAL

~~286,879.05~~

222,004.03

PLUS ADVANCE INTEREST

~~169~~134,~~407~~078.8536

~~LESS REDUCTION FOR PPIS~~

LESS REDUCTION FOR PPIS

~~0.00~~

0.00

~~ADVANCED SCHEDULED PRINCIPAL~~

ADVANCED SCHEDULED PRINCIPAL

~~30,888.51~~

24,550.46

PLUS UNSCHEDULED INTEREST

0.00

~~PLUS DELINQUENT SERVICING FEES~~

PLUS DELINQUENT SERVICING FEES

~~10,039.95~~

8,014.28

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~317,767.56~~

246,554.49

PPIS REDUCING SCHEDULED INTEREST

0.00

~~TOTAL SERVICING FEES~~

TOTAL SERVICING FEES

~~101,382.42~~

89,460.42

~~UNSCHEDULED:~~

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(9181,~~519~~622.2270)

~~CURTAILMENTS~~

CURTAILMENTS

~~788,341.52~~

86,337.38

PLUS FEES ADVANCED FOR PPIS

0.00

~~PREPAYMENTS IN FULL~~

PREPAYMENTS IN FULL

~~37,044,301.90~~

37,451,048.27

LESS FEE STRIPS PAID BY SERVICER

0.00

~~PPIS SUMMARY~~

PPIS SUMMARY

~~LIQUIDATION PROCEEDS~~

LIQUIDATION PROCEEDS

~~0.00~~

0.00

LESS MISC. FEES & EXPENSES

0.00

~~GROSS PPIS~~

GROSS PPIS

~~0.00~~

0.00

~~REPURCHASE PROCEEDS~~

REPURCHASE PROCEEDS

~~0.00~~

0.00

LESS NON RECOVERABLE ADVANCES

0.00

~~REDUCED BY PPIE~~

REDUCED BY PPIE

~~0.00~~

0.00

~~OTHER PRINCIPAL PROCEEDS~~

OTHER PRINCIPAL PROCEEDS

~~0.00~~

0.00

INTEREST DUE TRUST

1,~~684~~485,~~045~~035.5619

~~REDUCED BY SHORTFALLS IN FEES~~

REDUCED BY SHORTFALLS IN FEES

~~0.00~~

0.00

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~37,832,643.42~~

37,537,385.65

LESS TRUSTEE FEE

(2,~~703~~385.5361)

~~REDUCED BY OTHER AMOUNTS~~

REDUCED BY OTHER AMOUNTS

~~0.00~~

0.00

~~REMITTANCE PRINCIPAL~~

REMITTANCE PRINCIPAL

~~38,150,410.98~~

37,783,940.14

LESS FEE STRIPS PAID BY TRUST

0.00

~~NET PPIS~~

NET PPIS

~~0.00~~

0.00

LESS MISC. FEES PAID BY TRUST

0.00

~~PPIS REDUCING SERVICING FEE~~

PPIS REDUCING SERVICING FEE

~~0.00~~

0.00

~~SERVICER WIRE AMOUNT~~

SERVICER WIRE AMOUNT

~~39,834,456.54~~

39,268,975.33

LESS INTEREST RESERVE WITHHOLDING

0.00

~~PPIS ALLOCATED TO CERTIFICATES~~

PPIS ALLOCATED TO CERTIFICATES

~~0.00~~

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,~~681~~482,~~342~~649.0358

~~POOL BALANCE SUMMARY~~

POOL BALANCE SUMMARY

~~BALANCE/AMOUNT~~

BALANCE/AMOUNT

~~COUNT~~

COUNT

~~BEGINNING POOL~~

BEGINNING POOL

~~324,423,759.86~~

286,273,348.88

~~723~~

639

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~317,767.56~~

246,554.49

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~37,832,643.42~~

37,537,385.65

~~DEFERRED INTEREST~~

DEFERRED INTEREST

~~0.00~~

0.00

~~LIQUIDATIONS~~

LIQUIDATIONS

~~0.00~~

0.00

~~REPURCHASES~~

REPURCHASES

~~0.00~~

0.00

~~ENDING POOL~~

ENDING POOL

~~286,273,348.88~~

248,489,408.74

~~639~~

554

ADVANCES

PRIOR OUTSTANDING

~~CURRENT PERIOD~~

CURRENT PERIOD

~~RECOVERED~~

RECOVERED

~~ENDING OUTSTANDING~~

ENDING OUTSTANDING

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

MADE BY: SERVICER

533,~~789~~969.3570

~~35,275.50~~

189,553.23

~~30,888.51~~

24,550.46

~~169,407.85~~

134,078.36

~~2,708.16~~

32,233.17

~~15,130.11~~

179,116.11

~~33,969.70~~

26,286.99

~~189,553.23~~

144,515.48

09/20/2002 - 09:13 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 4 OF 13

10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 4 OF 14

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

~~ABN AMRO MORTGAGE GROUP, INC., AS SERVICER~~

~~STATEMENT DATE:~~

STATEMENT DATE:

~~09/25/2002~~

10/25/2002

~~PAYMENT DATE:~~

PAYMENT DATE:

~~09/25/2002~~

10/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

~~MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES~~

~~PRIOR PAYMENT:~~

PRIOR PAYMENT:

~~08/26/2002~~

09/25/2002

SERIES 2001-1A

~~SERIES 2001-1A~~

~~NEXT PAYMENT:~~

NEXT PAYMENT:

~~10/25/2002~~

11/25/2002

~~RECORD DATE:~~

RECORD DATE:

~~08/30/2002~~

09/30/2002

ABN AMRO ACCT: 67-8874-30-6

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

BOND INTEREST RECONCILIATION

~~BOND INTEREST RECONCILIATION~~

DEDUCTIONS

~~DEDUCTIONS~~

ADDITIONS

~~ADDITIONS~~

~~REMAINING~~

REMAINING

ACCRUAL

~~ACCRUAL~~

PASS

~~PASS~~

ACCRUED

~~ACCRUED~~

DEFERRED &

PRIOR

INT ACCRUAL

~~PREPAY-~~

PREPAY-

~~OTHER~~

~~DISTRIBUTABLE~~

OTHER

DISTRIBUTABLE

~~INTEREST~~

~~CURRENT PERIOD~~

INTEREST

~~OUTSTANDING~~

CURRENT PERIOD

OUTSTANDING

~~CREDIT SUPPORT~~

CREDIT SUPPORT

THRU

~~THRU~~

CERTIFICATE

~~CERTIFICATE~~

ALLOCABLE

~~ALLOCABLE~~

ACCRETION

~~ACCRETION~~

INTEREST

~~INTEREST~~

INT. SHORT-

~~INT. SHORT-~~

ON PRIOR

~~MENT~~

MENT

~~INTEREST~~

~~CERTIFICATE~~

INTEREST

CERTIFICATE

~~PAYMENT~~

~~(SHORTFALL)/~~

PAYMENT

~~INTEREST~~

(SHORTFALL)/

INTEREST

CLASS

~~CLASS~~

METHOD DAYS

~~METHOD DAYS~~

RATE

~~RATE~~

INTEREST

~~INTEREST~~

PPIS

~~PPIS~~

INTEREST

~~INTEREST~~

LOSS/EXP

~~LOSS/EXP~~

FALLS DUE

~~FALLS DUE (3)~~

SHORTFALL (3)

~~PENALTIES~~

~~PROCEEDS (1)~~PENALTIES

PROCEEDS (1)

INTEREST (2)

AMOUNT

~~RECOVERY~~

RECOVERY

~~SHORTFALLS~~

SHORTFALLS

ORIGINAL

~~ORIGINAL~~

CURRENT(4)

~~CURRENT(4)~~

IA-1

~~IA-1~~

30/360

~~30/360~~

3.600000000%

~~3.600000000%~~

~~135~~49,~~090~~936.6269

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~135,090.62~~

49,936.69

~~0.00~~

0.00

~~3.50%~~

3.50%

~~6.62%~~

7.53%

IA-2

~~IA-2~~

30/360

~~30/360~~

4.900000000%

~~4.900000000%~~

102,083.33

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~102,083.33~~

102,083.33

~~0.00~~

0.00

~~3.50%~~

3.50%

~~6.62%~~

7.53%

IA-3

~~IA-3~~

30/360

~~30/360~~

4.750000000%

~~4.750000000%~~

331,336.25

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~331,336.25~~

331,336.25

~~0.00~~

0.00

~~3.50%~~

3.50%

~~6.62%~~

7.53%

IA-4

~~IA-4~~

30/360

~~30/360~~

5.150000000%

~~5.150000000%~~

430,646.86

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~430,646.86~~

430,646.86

~~0.00~~

0.00

~~3.50%~~

3.50%

~~6.62%~~

7.53%

IA-5

~~IA-5~~

30/360

~~30/360~~

5.000000000%

~~5.000000000%~~

~~317~~254,~~508~~648.2849

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~317,508.28~~

254,648.49

~~0.00~~

0.00

IIA-1

~~IIA-1~~

30/360

~~30/360~~

5.250000000%

~~5.250000000%~~

~~223~~182,~~149~~159.1659

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~223,149.16~~

182,159.59

~~0.00~~

0.00

~~3.50%~~

3.50%

~~6.62%~~

7.53%

IIA-2

~~IIA-2~~

30/360

~~30/360~~

5.250000000%

~~5.250000000%~~

4133,~~472~~898.0103

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~41,472.01~~

33,898.03

~~0.00~~

0.00

30/360

~~30/360~~

6.216353574%

~~6.220091231%~~

3433,~~361~~636.6242

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~34,361.62~~

33,636.42

~~0.00~~

0.00

~~2.30%~~

2.30%

~~4.35%~~

4.95%

B-1

~~B-1~~

30/360

~~30/360~~

6.216353574%

~~6.220091231%~~

2726,~~202~~628.1101

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~27,202.11~~

26,628.01

~~0.00~~

0.00

~~1.35%~~

1.35%

~~2.55%~~

2.91%

B-2

~~B-2~~

30/360

~~30/360~~

6.216353574%

~~6.220091231%~~

1716,~~175~~813.7728

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~17,175.77~~

16,813.28

~~0.00~~

0.00

~~0.75%~~

0.75%

~~1.42%~~

1.62%

B-3

~~B-3~~

30/360

~~30/360~~

6.216353574%

~~6.220091231%~~

7,~~154~~003.4748

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~7,154.47~~

7,003.48

~~0.00~~

0.00

~~0.50%~~

0.50%

~~0.95%~~

1.08%

B-4

~~B-4~~

30/360

~~30/360~~

6.216353574%

~~6.220091231%~~

4,~~287~~197.6415

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~4,287.64~~

4,197.15

~~0.00~~

0.00

~~0.35%~~

0.35%

~~0.66%~~

0.76%

B-5

~~B-5~~

30/360

~~30/360~~

6.216353574%

~~6.220091231%~~

109,~~050~~838.6655

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~10,050.66~~

9,838.55

~~0.00~~

0.00

~~0.00%~~

0.00%

~~0.00%~~

0.00%

1,681,518.78

0.00

1,681,518.78

0.00

1,482,826.13

0.00

1,482,826.13

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.

(3) 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 13

PAGE 5 OF 14

09/20/2002 - 09:13 (G439-G455,I413) 2002 LASALLE BANK N.A.

10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

0910/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0910/25/2002

PRIOR PAYMENT:

0809/2625/2002

SERIES 2001-1A

NEXT PAYMENT:

1011/25/2002

RECORD DATE:

0809/30/2002

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:

8485

AGGREGATE PAYOFF AMOUNTS:

37,~~044~~451,~~301~~048.9027

NUMBER OF CURTAILMENTS:

9264

AGGREGATE CURTAILMENT AMOUNTS:

~~786~~86,~~003~~210.3237

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

1,~~421~~597.1589

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

176.7457

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

1,~~597~~774.8946

09/20/2002 - 09:13 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 6 OF 13

10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 6 OF 14

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0910/25/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0910/25/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0809/2625/2002
												SERIES 2001-1A
																																											NEXT PAYMENT:						1011/25/2002
																																											RECORD DATE:							0809/30/2002
												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
					10/25/02		2		686,357						0	0				1		410,694			0	0				0	0		0			0			0	0					0		0
						0.36%				0.28%			0.00%				0.00%			0.18%			0.17%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/02		4		1,957,344						1	345,099				2		878,449			0	0				0	0		0			0			0	0					0		0
						0.63%				0.68%			0.16%				0.12%			0.31%			0.31%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/26/02		3		1,594,883						1	411,793				0		0			0	0				0	0		0			0			0	0					0		0
						0.41%				0.49%			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%
					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
				09/20/2002 - 09:13 (G439-G455,I413) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 13
				10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 14

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0910/25/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0910/25/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0809/2625/2002
												SERIES 2001-1A
																																											NEXT PAYMENT:						1011/25/2002
																																											RECORD DATE:							0809/30/2002
												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
					10/25/02		1		344,762						0	0				1		410,694			0	0				0	0		0			0			0	0					0		0
						0.22%				0.17%			0.00%				0.00%			0.22%			0.20%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/02		2		958,958						1	345,099				2		878,449			0	0				0	0		0			0			0	0					0		0
						0.38%				0.40%			0.19%				0.14%			0.38%			0.36%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/26/02		3		1,594,883						1	411,793				0		0			0	0				0	0		0			0			0	0					0		0
						0.50%				0.59%			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%
					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
				09/20/2002 - 09:13 (G439-G455,I413) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 13
				10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 14

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0910/25/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0910/25/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0809/2625/2002
												SERIES 2001-1A
																																											NEXT PAYMENT:						1011/25/2002
																																											RECORD DATE:							0809/30/2002
												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
					10/25/02		1		341,594						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						1.06%				0.84%			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%
					9/25/02		2		998,386						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						1.89%				2.19%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/26/02		3		411,793						1	1,594,883				0		0			0	0				0	0		0			0			0	0					0		0
						2.34%				0.74%			0.78%				2.88%			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		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
				09/20/2002 - 09:13 (G439-G455,I413) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 13
				10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 14

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																			STATEMENT DATE:				0910/25/2002
																																										PAYMENT DATE:				0910/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					0809/2625/2002
											SERIES 2001-1A
																																										NEXT PAYMENT:						1011/25/2002
																																										RECORD DATE:							0809/30/2002
											ABN AMRO ACCT: 67-8874-30-6
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM						CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE		AMORT		COUPON REMIT
				10/25/02		554			248,489,409				85		37,451,048				0	0			0	0			0			0			0		0					347		347		6.59%					6.22%
					46.28%					43.72%		13.30%				13.08%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		639			286,273,349				84		37,044,302				0	0			0	0			0			0			0		0					348		348		6.59%					6.22%
					53.38%					50.37%		11.62%				11.42%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		723			324,423,760				53		25,058,369				0	0			0	0			0			0			0		0					349		349		6.60%					6.23%
					60.40%					57.08%		6.83%				7.16%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				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		6.62%					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		6.63%					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		6.63%					6.26%
					81.70%					79.46%		5.42%				5.83%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				1/25/02		1,034			480,164,805				101		53,704,669				0	0			0	0			0			0			0		0					356		356		6.65%					6.28%
					86.38%					84.48%		8.90%				10.04%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/01		1,135			534,666,124				57		29,507,987				0	0			0	0			0			0			0		0					357		357		6.66%					6.28%
					94.82%					94.07%		4.78%				5.22%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/26/01		1,192			565,085,786				5		2,541,105				0	0			0	0			0			0			0		0					358		358		6.66%					6.29%
					99.58%					99.42%		0.42%				0.45%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 10 OF 13
																																											PAGE 10 OF 14
			09/20/2002 - 09:13 (G439-G455,I413) 2002 LASALLE BANK N.A.
			10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																			STATEMENT DATE:				0910/25/2002
																																										PAYMENT DATE:				0910/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					0809/2625/2002
											SERIES 2001-1A
																																										NEXT PAYMENT:						1011/25/2002
																																										RECORD DATE:							0809/30/2002
											ABN AMRO ACCT: 67-8874-30-6
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM						CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE		AMORT		COUPON REMIT
				10/25/02		460			207,750,569				73		32,679,350				0	0			0	0			0			0			0		0					347		347		6.59%					6.21%
					38.43%					36.55%		13.70%				13.58%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		533			240,708,554				62		27,391,900				0	0			0	0			0			0			0		0					348		348		6.59%					6.22%
					44.53%					42.35%		10.42%				10.18%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		595			269,107,825				39		18,822,810				0	0			0	0			0			0			0		0					349		349		6.60%					6.23%
					49.71%					47.35%		6.15%				6.53%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				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		6.62%					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		6.63%					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		6.64%					6.26%
					64.33%					62.93%		3.99%				4.40%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				1/25/02		802			374,559,037				69		37,647,854				0	0			0	0			0			0			0		0					356		356		6.65%					6.28%
					67.00%					65.90%		7.92%				9.12%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/01		871			412,592,443				34		17,464,129				0	0			0	0			0			0			0		0					357		357		6.66%					6.29%
					72.77%					72.59%		3.76%				4.06%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/26/01		905			430,549,392				4		2,142,312				0	0			0	0			0			0			0		0					358		358		6.66%					6.29%
					75.61%					75.75%		0.44%				0.49%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 11 OF 13
																																											PAGE 11 OF 14
			09/20/2002 - 09:13 (G439-G455,I413) 2002 LASALLE BANK N.A.
			10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																			STATEMENT DATE:				0910/25/2002
																																										PAYMENT DATE:				0910/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					0809/2625/2002
											SERIES 2001-1A
																																										NEXT PAYMENT:						1011/25/2002
																																										RECORD DATE:							0809/30/2002
											ABN AMRO ACCT: 67-8874-30-6
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM						CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE		AMORT		COUPON REMIT
				10/25/02		94			40,738,840				12		4,771,698				0	0			0	0			0			0			0		0					346		347		6.60%					6.23%
					7.85%					7.17%		11.32%				10.47%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		106			45,564,795				22		9,652,402				0	0			0	0			0			0			0		0					347		348		6.60%					6.23%
					8.86%					8.02%		17.19%				17.45%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		128			55,315,934				14		6,235,560				0	0			0	0			0			0			0		0					348		349		6.60%					6.23%
					10.69%					9.73%		9.86%				10.12%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				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		6.61%					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		6.63%					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		6.63%					6.25%
					17.38%					16.54%		10.34%				10.88%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				1/25/02		232			105,605,768				32		16,056,815				0	0			0	0			0			0			0		0					355		356		6.64%					6.27%
					19.38%					18.58%		12.12%				13.15%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/01		264			122,073,681				23		12,043,857				0	0			0	0			0			0			0		0					356		357		6.65%					6.28%
					22.06%					21.48%		8.01%				8.95%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/26/01		287			134,536,394				1		398,793				0	0			0	0			0			0			0		0					357		358		6.65%					6.27%
					23.98%					23.67%		0.35%				0.30%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 12 OF 13
																																											PAGE 12 OF 14
			09/20/2002 - 09:13 (G439-G455,I413) 2002 LASALLE BANK N.A.
			10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

10/25/2002

~~STATEMENT DATE:~~

~~09/25/2002~~

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

~~ABN AMRO MORTGAGE GROUP, INC., AS SERVICER~~

PAYMENT DATE:

10/25/2002

~~PAYMENT DATE:~~

~~09/25/2002~~

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

~~MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES~~

PRIOR PAYMENT:

09/25/2002

~~PRIOR PAYMENT:~~

~~08/26/2002~~

SERIES 2001-1A

~~SERIES 2001-1A~~

NEXT PAYMENT:

11/25/2002

~~NEXT PAYMENT:~~

~~10/25/2002~~

RECORD DATE:

09/30/2002

~~RECORD DATE:~~

~~08/30/2002~~

ABN AMRO ACCT: 67-8874-30-6

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

REALIZED LOSS DETAIL

MODIFIED LOAN DETAIL

BEGINNING

CUTOFF

SCHEDULED

MATURITY

BALANCE

DATE

GROSS PROCEEDS

MODIFIED

AS A % OF

MATURITY

SCHED. BALANCE

DATE

AGGREGATE

DISCLOSURE

LIQUIDATION

CONTROL #

EXPENSES *

MODIFICATION

NET

DATE

LIQUIDATION

MODIFICATION

PROCEEDS

DESCRIPTION

NET PROCEEDS

10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 13 OF 14

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..

09/20/2002 - 09:13 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 13 OF 13

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

10/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

10/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

09/25/2002

SERIES 2001-1A

NEXT PAYMENT:

11/25/2002

RECORD DATE:

09/30/2002

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..

10/21/2002 - 16:05 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 14 OF 14

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