8-K 1 abn99001_200211.htm MONTHLY DISTRIBUTION STATEMENT 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: February 19, 1999
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under the Pooling and
Servicing Agreement, dated as of February 1, 1999 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 1999-1)

Delaware (State or other jurisdiction of organization)
333-42127-05 (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 November 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.
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: November 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

11/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 1999-1

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8084-40-1

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

SANTY SANTY (714) 238-6732

MEGAN.OLSON@ABNAMRO.COM

SANTY.SANTY@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN99001

CLOSING DATE:

2/24/1999

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

3/25/1999

MONTHLY DATA FILE NAME:

OTHER RELATED INFORMATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

3/25/2029

ABN99001_200211_3.ZIP

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

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: BEAR STEARNS & CO. INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

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

11/22/2002 - 13:20 (C197-C213) 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:								11/25/2002

										*MORTGAGE PASS-THROUGH CERTIFICATES*																										PAYMENT DATE:						11/25/2002

WAC:						6.861931%				*SERIES 1999-1*																										PRIOR PAYMENT:							10/25/2002
																																	NEXT PAYMENT:							12/26/2002
WAMM:						302
																																	RECORD DATE:								10/31/2002
CURRENT INDEX:						1.820000%
NEXT INDEX:						1.740000%				*REMIC II*
										*ABN AMRO ACCT: 67-8084-40-1*


									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						12,113,000.00				0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BET6												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-2						20,993,000.00				0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BEU3												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-3						14,525,000.00				13,706,751.80					442,121.68			0.00			0.00				13,264,630.12				70,818.22					0.00				6.20000000%
	00077BEV1												943.666216867			30.438669880			0.000000000			0.000000000				913.227546988					4.875608950				0.000000000						FIXED

	A-4						31,756,000.00				29,421,584.37					1,261,348.04			0.00			0.00				28,160,236.33				152,011.52					0.00				6.20000000%
	00077BEW9												926.488990112			39.719991183			0.000000000			0.000000000				886.768998929					4.786859806				0.000000000						FIXED

	A-5						9,683,000.00				9,683,000.00					0.00			0.00			0.00				9,683,000.00				50,028.83					0.00				6.20000000%
	00077BEX7												1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.166666322				0.000000000						FIXED

	A-6						113,967,000.00				24,719,101.68					3,520,910.89			0.00			0.00				21,198,190.79				123,595.51					0.00				6.00000000%
	00077BEY5												216.897011240			30.894126282			0.000000000			0.000000000				186.002884958					1.084485070				0.000000000						FIXED

	A-7						60,820,755.00				68,698,234.92					9,694,102.25			397.80			364,368.40				59,368,103.27				46,325.82					397.80				7.16693381%
	00077BEZ2												1129.519600998			159.388061690			0.006540530			5.990856246				976.115855024					0.761677819				0.006540530						7.188799474%

	A-8						8,214,375.00				0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BFE8												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	A-9						1,895,625.00				0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BFF5												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	A-10						5,598,844.00				0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BFG3												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	M						5,824,300.00				5,568,907.58					6,203.78			0.00			0.00				5,562,703.80				30,164.92					0.00				6.50000000%
	00077BFH1												956.150538262			1.065154611			0.000000000			0.000000000				955.085383651					5.179149426				0.000000000						FIXED

	B-1						2,329,700.00				2,227,543.91					2,481.49			0.00			0.00				2,225,062.42				12,065.86					0.00				6.50000000%
	00077BFJ7												956.150538696			1.065154312			0.000000000			0.000000000				955.085384384					5.179147530				0.000000000						FIXED

	B-2						1,164,900.00				1,113,819.76					1,240.80			0.00			0.00				1,112,578.96				6,033.19					0.00				6.50000000%
	00077BFK4												956.150536527			1.065155807			0.000000000			0.000000000				955.085380719					5.179148425				0.000000000						FIXED

	B-3						1,019,200.00				974,508.66					1,085.61			0.00			0.00				973,423.05				5,278.59					0.00				6.50000000%
	00077BFM0												956.150569074			1.065158948			0.000000000			0.000000000				955.085410126					5.179150314				0.000000000						FIXED

	B-4						582,500.00				556,957.68					620.45			0.00			0.00				556,337.23				3,016.85					0.00				6.50000000%
	00077BFN8												956.150523605			1.065150215			0.000000000			0.000000000				955.085373391					5.179141631				0.000000000						FIXED

	B-5						728,061.00				696,135.96					752.90			20,684.03			0.00				674,699.03				3,770.74					0.00				6.50000000%
	00077BFP3												956.150597271			1.034116647			28.409748634			0.000000000				926.706731991					5.179153945				0.000000000						FIXED

	R (COMPONENT R-2)						100.00				0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BFL2												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED



		TOTAL			291,215,360.00							157,366,546.32				14,930,867.89			21,081.83			364,368.40				142,778,965.00				503,110.05					397.80

																									TOTAL P&I PAYMENT				15,433,977.94


	REGULAR INTERESTS						291,215,362.00				157,366,547.89					14,566,897.29			20,685.61			0.00				142,778,964.99				867,080.65					0.00				6.61193118%
													540.378594073			50.021046932			0.071032001			0.000000000				490.286515139					2.977455049				0.000000000						FIXED

	R (COMPONENT 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			291,215,362.00							157,366,547.89				14,566,897.29			20,685.61			0.00				142,778,964.99				867,080.65					0.00

																									TOTAL P&I PAYMENT				15,433,977.94


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
11/22/2002 - 13:20 (C197-C213) 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:

11/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 1999-1

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8084-40-1

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

810,521.26

CURRENT SERVICING FEES

29,583.60

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

160,877.01

PLUS ADVANCE INTEREST

86,142.99

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

19,872.26

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

3,201.10

SCHEDULED PRINCIPAL DISTRIBUTION

180,749.27

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

32,784.70

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(29,583.60)

CURTAILMENTS

27,173.22

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

14,096,701.66

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

262,273.14

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

868,719.89

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

14,386,148.02

LESS TRUSTEE FEE

(1,639.23)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

14,566,897.29

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

15,435,617.18

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

867,080.65

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

157,366,547.89

485

SCHEDULED PRINCIPAL DISTRIBUTION

180,749.27

UNSCHEDULED PRINCIPAL DISTRIBUTION

14,123,874.88

DEFERRED INTEREST

0.00

LIQUIDATIONS

282,958.75

REPURCHASES

0.00

ENDING POOL

142,778,964.99

439

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

21,955.93

95,395.12

19,872.26

86,142.99

19,008.58

87,140.35

22,819.61

94,397.76

11/22/2002 - 13:20 (C197-C213) 2002 LASALLE BANK N.A.

PAGE 5 OF 10

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

11/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 1999-1

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8084-40-1

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

3,438,288.85

0.00

3,438,288.85

2,912,154.00

0.00

2,912,154.00

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

14,379,660.41

NUMBER OF CURTAILMENTS:

AGGREGATE CURTAILMENT AMOUNTS:

27,173.22

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

800,202.26

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

21,479.63

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

21,479.63

11/22/2002 - 13:20 (C197-C213) 2002 LASALLE BANK N.A.

PAGE 6 OF 10





		ABN AMRO

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

																																	STATEMENT DATE:							11/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							11/25/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 1999-1*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*ABN AMRO ACCT: 67-8084-40-1*

												*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


					11/25/02		2		626,419						1	809,225				1		324,651			2	800,202				0	0			0			0				0		0					0			0
						0.46%				0.44%			0.23%				0.57%			0.23%			0.23%	0.46%			0.56%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		2		1,071,680						3	1,110,770				0		0			1	467,403				1	282,959			0			0				0		0					0			0
						0.41%				0.68%			0.62%				0.71%			0.00%			0.00%	0.21%			0.30%	0.21%				0.18%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		3		1,113,653						0	0				1		325,397			1	467,902				1	283,296			0			0				0		0					0			0
						0.58%				0.67%			0.00%				0.00%			0.19%			0.19%	0.19%			0.28%	0.19%				0.17%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		0		0						1	325,767				0		0			2	752,030				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.19%				0.19%			0.00%			0.00%	0.37%			0.43%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		2		779,656						0	0				0		0			2	752,857				0	0			0			0				0		0					0			0
						0.36%				0.43%			0.00%				0.00%			0.00%			0.00%	0.36%			0.42%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		0		0						2	633,035				3		986,884			0	0				1	284,298			0			0				0		0					0			0
						0.00%				0.00%			0.36%				0.35%			0.53%			0.54%	0.00%			0.00%	0.18%				0.16%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		2		633,768						1	235,797				1		233,440			1	284,629				0	0			0			0				0		0					1			469,867
						0.35%				0.34%			0.17%				0.13%			0.17%			0.12%	0.17%			0.15%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.17%				0.25%
					4/25/02		4		1,067,467						0	0				1		233,673			1	284,957				0	0			0			0				0		0					1			470,351
						0.68%				0.56%			0.00%				0.00%			0.17%			0.12%	0.17%			0.15%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.17%				0.25%
					3/25/02		2		783,026						1	233,905				1		470,832			1	285,284				0	0			0			0				0		0					1			470,832
						0.33%				0.40%			0.17%				0.12%			0.17%			0.24%	0.17%			0.15%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.17%				0.24%
					2/25/02		2		562,078						0	0				1		471,310			1	285,609				0	0			0			0				0		0					1			471,310
						0.32%				0.28%			0.00%				0.00%			0.16%			0.23%	0.16%			0.14%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.16%				0.23%
					1/25/02		3		778,951						0	0				1		471,785			0	0				1	285,932			0			0				0		0					1			471,785
						0.47%				0.37%			0.00%				0.00%			0.16%			0.22%	0.00%			0.00%	0.16%				0.14%			0.00%			0.00%			0.00%				0.00%				0.16%				0.22%
					12/26/01		1		222,544						0	0				3		1,087,162			0	0				1	286,253			0			0				0		0					0			0
						0.15%				0.10%			0.00%				0.00%			0.45%			0.50%	0.00%			0.00%	0.15%				0.13%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					11/26/01		2		787,838						1	329,002				1		472,727			0	0				1	286,573			0			0				0		0					0			0
						0.29%				0.35%			0.15%				0.15%			0.15%			0.21%	0.00%			0.00%	0.15%				0.13%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/01		2		660,212						0	0				1		473,194			0	0				1	286,891			0			0				0		0					0			0
						0.29%				0.29%			0.00%				0.00%			0.14%			0.21%	0.00%			0.00%	0.14%				0.13%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/01		4		1,249,913						0	0				1		473,658			0	0				1	287,207			0			0				0		0					0			0
						0.57%				0.54%			0.00%				0.00%			0.14%			0.20%	0.00%			0.00%	0.14%				0.12%			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
				11/22/2002 - 13:20 (C197-C213) 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:						11/25/2002
																												PAYMENT DATE:								11/25/2002
											*MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:				10/25/2002
											*SERIES 1999-1*
																												NEXT PAYMENT:										12/26/2002
																												RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8084-40-1*
											*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
				11/25/02		439			142,778,965				45		14,096,702				0	0			0	0			1				282,959			1			20,686						302			6.86%		6.61%
					51.89%					49.03%		9.28%				8.96%						0.00%			0.00%				0.21%			0.18%			0.21%					0.01%
				10/25/02		485			157,366,548				30		9,679,558				0	0			0	0			0				0			0			0						303			6.86%		6.61%
					57.33%					54.04%		5.83%				5.79%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		515			167,284,640				24		7,733,024				0	0			0	0			0				0			0			0						304			6.87%		6.62%
					60.87%					57.44%		4.45%				4.41%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		539			175,325,901				16		5,153,529				0	0			0	0			0				0			0			0						306			6.87%		6.62%
					63.71%					60.20%		2.88%				2.85%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		555			180,756,842				7		2,270,343				0	0			0	0			0				0			0			0						307			6.87%		6.62%
					65.60%					62.07%		1.25%				1.24%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		562			183,338,130				12		3,810,599				0	0			0	0			0				0			0			0						308			6.88%		6.63%
					66.43%					62.96%		2.09%				2.03%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		574			187,750,953				10		3,546,228				0	0			0	0			0				0			0			0						309			6.88%		6.63%
					67.85%					64.47%		1.71%				1.85%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		584			191,589,290				14		4,452,588				0	0			0	0			0				0			0			0						311			6.89%		6.64%
					69.03%					65.79%		2.34%				2.27%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		598			196,388,279				19		5,793,104				0	0			0	0			0				0			0			0						312			6.90%		6.65%
					70.69%					67.44%		3.08%				2.86%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		617			202,675,894				24		7,346,466				0	0			0	0			0				0			0			0						314			6.90%		6.65%
					72.93%					69.60%		3.74%				3.49%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		641			210,607,763				24		8,239,082				0	0			0	0			0				0			0			0						315			6.91%		6.66%
					75.77%					72.32%		3.61%				3.76%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		665			219,203,859				20		5,823,320				0	0			0	0			0				0			0			0						316			6.92%		6.67%
					78.61%					75.27%		2.92%				2.58%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		685			225,448,245				9		2,958,983				0	0			0	0			0				0			0			0						317			6.92%		6.67%
					80.97%					77.42%		1.30%				1.29%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/01		694			228,785,468				11		3,253,878				0	0			0	0			0				0			0			0						319			6.92%		6.67%
					82.03%					78.56%		1.56%				1.40%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/01		705			232,406,212				6		1,786,895				0	0			0	0			0				0			0			0						320			6.92%		6.67%
					83.33%					79.81%		0.84%				0.76%						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
			11/22/2002 - 13:20 (C197-C213) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

11/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 1999-1

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8084-40-1

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/22/2002 - 13:20 (C197-C213) 2002 LASALLE BANK N.A.

PAGE 9 OF 10

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

11/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 1999-1

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8084-40-1

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

200211

384

NOT AVAIL.

282,958.75

262,273.14

92.69%

0.00

262,273.14

92.69%

20,685.61

CURRENT TOTAL

282,958.75

262,273.14

0.00

262,273.14

20,685.61

CUMULATIVE

282,958.75

262,273.14

0.00

262,273.14

20,685.61

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

11/22/2002 - 13:20 (C197-C213) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

ABN AMRO MORTGAGE CORP SERIES 1999-1 8-K