8-K 1 abn01003_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: June 25, 2001
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of June 1, 2001 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2001-3)

Delaware (State or other jurisdiction of organization)
333-85443-09 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

181 West Madison Street Chicago, Illinois 60602
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(248) 643-2530

(Former name or former address, if changed since
last report.)

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on 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. 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: 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

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2001-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8807-90-0

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

KYLE CHRISTENSEN 714-238-6709

MEGAN.OLSON@ABNAMRO.COM

KYLE.CHRISTENSEN@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN01003

CLOSING DATE:

6/25/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

COMPONENT DETAIL REPORT

PAGE 4

FIRST PAYMENT DATE:

7/25/2001

MONTHLY DATA FILE NAME:

CASH RECONCILIATION SUMMARY

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

7/25/2031

ABN01003_200211_3.ZIP

BOND INTEREST RECONCILIATION

PAGE 6

OTHER RELATED INFORMATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

MODIFIED LOAN DETAIL

PAGE 10

REALIZED LOSS DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO INC.

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: FITCH 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 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 1 OF 11





	ABN AMRO

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

										*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																											STATEMENT DATE:								11/25/2002

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

WAC:						7.129099%				*SERIES 2001-3*																											PRIOR PAYMENT:							10/25/2002
																																		NEXT PAYMENT:							12/26/2002
WAMM:						340
																																		RECORD DATE:								10/31/2002
										*REMIC II*
										*ABN AMRO ACCT: 67-8807-90-0*


									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST				INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)				ADJUSTMENT				RATE

			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						15,000,000.00					5,664,204.41					1,680,817.10			0.00			0.00				3,983,387.31				31,861.15					0.00				6.75000000%
	00077BTE3													377.613627333			112.054473333			0.000000000			0.000000000				265.559154000					2.124076667				0.000000000						FIXED

	A-2						100,000,000.00					40,155,156.56					10,774,468.57			0.00			0.00				29,380,687.99				220,853.36					0.00				6.60000000%
	00077BTF0													401.551565600			107.744685700			0.000000000			0.000000000				293.806879900					2.208533600				0.000000000						FIXED

	A-3						100,000,000.00				N	40,155,156.56					0.00			0.00			0.00				29,380,687.99				5,019.39					0.00				0.15000000%
	00077BTG8													401.551565600			0.000000000			0.000000000			0.000000000				293.806879900					0.050193900				0.000000000						FIXED

	A-4						207,500,000.00					84,376,871.13					22,167,112.20			0.00			0.00				62,209,758.93				474,619.90					0.00				6.75000000%
	00077BTH6													406.635523518			106.829456386			0.000000000			0.000000000				299.806067133					2.287324819				0.000000000						FIXED

	A-5						29,363,315.00					29,363,315.00					0.00			0.00			0.00				29,363,315.00				165,168.65					0.00				6.75000000%
	00077BTJ2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000106				0.000000000						FIXED

	A-6						29,760,000.00					29,760,000.00					0.00			0.00			0.00				29,760,000.00				167,400.00					0.00				6.75000000%
	00077BTK9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000				0.000000000						FIXED

	A-7						16,721,000.00					16,721,000.00					0.00			0.00			0.00				16,721,000.00				93,358.92					0.00				6.70000000%
	00077BTL7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.583333533				0.000000000						FIXED

	A-8						54,296,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BTM5													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-9						44,273,000.00					44,273,000.00					2,753,458.28			0.00			0.00				41,519,541.72				223,209.71					0.00				6.05000000%
	00077BTN3													1000.000000000			62.192719716			0.000000000			0.000000000				937.807280284					5.041666704				0.000000000						FIXED

	A-10						16,717,000.00					16,717,000.00					0.00			0.00			0.00				16,717,000.00				94,033.13					0.00				6.75000000%
	00077BTP8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000299				0.000000000						FIXED

	A-11						10,500,000.00					10,500,000.00					0.00			0.00			0.00				10,500,000.00				59,062.50					0.00				6.75000000%
	00077BTQ6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000				0.000000000						FIXED

	A-12						3,398,000.00					3,717,066.71					3,737,975.21			0.00			20,908.50				0.00				0.00					0.00				N/A
	00077BTR4													1093.898384344			1100.051562684			0.000000000			6.153178340				0.000000000					0.000000000				0.000000000						FIXED

	A-13						5,675,285.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BTS2													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A-14						17,929,215.00					12,024,647.56					5,438,381.34			0.00			29,786.72				6,616,052.94				54,794.67					0.00				8.44080141%
	00077BTD5													670.673398696			303.325122712			0.000000000			1.661351041				369.009627025					3.056166709				0.000000000						FIXED

	A-15						44,000,000.00					44,000,000.00					0.00			0.00			0.00				44,000,000.00				247,500.00					0.00				6.75000000%
	00077BTT0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000				0.000000000						FIXED

	A-16						1,500,000.00					1,500,000.00					0.00			0.00			0.00				1,500,000.00				8,437.50					0.00				6.75000000%
	00077BTU7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000				0.000000000						FIXED

	A-17						500,000.00					500,000.00					0.00			0.00			0.00				500,000.00				2,812.50					0.00				6.75000000%
	00077BUB7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000				0.000000000						FIXED

	A-18						16,721,000.00				N	16,721,000.00					0.00			0.00			0.00				16,721,000.00				696.71					0.00				0.05000000%
	0007BUC5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.041666766				0.000000000						FIXED

	A-P						1,485,051.00					1,314,437.18					94,201.17			0.00			0.00				1,220,236.01				0.00					0.00				0.00000000%
	00077BTV5													885.112484352			63.432952808			0.000000000			0.000000000				821.679531545					0.000000000				0.000000000						N/A

	A-X						23,731,944.00				N	9,817,434.58					0.00			0.00			0.00				8,357,042.28				55,223.07					0.00				6.75000000%
	00077BTW3													413.680167963			0.000000000			0.000000000			0.000000000				352.143182202					2.326950965				0.000000000						FIXED

	M						10,855,800.00					10,713,260.01					8,565.17			0.00			0.00				10,704,694.84				60,262.09					0.00				6.75000000%
	00077BTX1													986.869692699			0.788994823			0.000000000			0.000000000				986.080697876					5.551142247				0.000000000						FIXED

	B-1						4,032,200.00					3,979,255.96					3,181.39			0.00			0.00				3,976,074.57				22,383.31					0.00				6.75000000%
	00077BTY9													986.869689004			0.788996082			0.000000000			0.000000000				986.080692922					5.551140816				0.000000000						FIXED

	B-2						2,481,300.00					2,448,719.76					1,957.73			0.00			0.00				2,446,762.03				13,774.05					0.00				6.75000000%
	00077BTZ6													986.869689276			0.788993673			0.000000000			0.000000000				986.080695603					5.551142546				0.000000000						FIXED

	B-3						1,861,000.00					1,836,564.48					1,468.32			0.00			0.00				1,835,096.16				10,330.68					0.00				6.75000000%
	00077BUD3													986.869682966			0.788995164			0.000000000			0.000000000				986.080687802					5.551144546				0.000000000						FIXED

	B-4						1,240,600.00					1,224,310.54					978.83			0.00			0.00				1,223,331.71				6,886.75					0.00				6.75000000%
	00077BUE1													986.869692084			0.788997259			0.000000000			0.000000000				986.080694825					5.551144607				0.000000000						FIXED

	B-5						1,240,735.66					1,224,448.14					978.93			0.01			0.00				1,223,469.20				6,887.52					0.00				6.75000000%
	00077BUF8													986.872691319			0.788991589			0.000008060			0.000000000				986.083691670					5.551158254				0.000000000						FIXED

	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BUA9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	RES						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				0.00000000%
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED



		TOTAL			620,329,601.66								362,013,257.44				46,663,544.24			0.01			50,695.22				315,400,408.41				2,024,575.56					0.00

																										TOTAL P&I PAYMENT				48,688,119.80


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 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 11





	ABN AMRO

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

							*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																						STATEMENT DATE:									11/25/2002

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

							*SERIES 2001-3*																						PRIOR PAYMENT:							10/25/2002
																													NEXT PAYMENT:								12/26/2002
																													RECORD DATE:									10/31/2002
							*COMPONENT DETAIL*

							*ABN AMRO ACCT: 67-8807-90-0*


						ORIGINAL					OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE			CLOSING				INTEREST			INTEREST				PASS-THROUGH
			CLASS		FACE VALUE (1)						BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION			BALANCE				PAYMENT (2)			ADJUSTMENT				RATE

		CUSIP								PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-14-1			5,150,000.00				5,150,000.00				0.00			0.00			0.00			5,150,000.00			28,968.75				0.00				6.75000000%
									1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.625000000			0.000000000						FIXED

	A-14-2			6,117,000.00				0.00				0.00			0.00			0.00			0.00			0.00				0.00				6.75000000%
									0.000000000			0.000000000			0.000000000			0.000000000			0.000000000				0.000000000			0.000000000						FIXED

	A-14-3			4,878,000.00				5,295,416.60				5,325,203.32			0.00			29,786.72			0.00			0.00				0.00				6.75000000%
									1085.571258713			1091.677597376			0.000000000			6.106338663			0.000000000				0.000000000			0.000000000						FIXED

	A-14-4			7,607,718.00				4,591,274.07				0.00			0.00			0.00			4,305,730.25			25,825.92				0.00				6.75000000%
									603.502136909			0.000000000			0.000000000			0.000000000			565.968697841				3.394699961			0.000000000						FIXED

	A-14-5			1,784,215.00				1,579,230.96				113,178.02			0.00			0.00			1,466,052.94			0.00				0.00				0.00000000%
									885.112478037			63.432949504			0.000000000			0.000000000			821.679528532				0.000000000			0.000000000						N/A

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 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.																														PAGE 4 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 2001-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8807-90-0

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

1,956,146.86

CURRENT SERVICING FEES

68,706.37

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

260,868.41

PLUS ADVANCE INTEREST

187,830.27

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

28,890.86

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

6,713.06

SCHEDULED PRINCIPAL DISTRIBUTION

289,759.27

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

75,419.43

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(68,706.37)

CURTAILMENTS

331,049.93

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

45,992,039.82

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

2,078,287.53

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

46,323,089.75

LESS TRUSTEE FEE

(3,016.78)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

46,612,849.02

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

48,691,136.55

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,075,270.76

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

362,013,257.43

894

SCHEDULED PRINCIPAL DISTRIBUTION

289,759.27

UNSCHEDULED PRINCIPAL DISTRIBUTION

46,323,089.75

115

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

315,400,408.41

779

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

37,116.05

244,458.52

28,890.86

187,830.27

30,379.29

196,728.20

35,627.62

235,560.59

11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 5 OF 11





	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
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																PRIOR PAYMENT:						10/25/2002
															*SERIES 2001-3*
																																																NEXT PAYMENT:							12/26/2002
																																RECORD DATE:												10/31/2002


															*ABN AMRO ACCT: 67-8807-90-0*
															*BOND INTEREST RECONCILIATION*


																					DEDUCTIONS																				ADDITIONS
																																REMAINING
															ACCRUAL					PASS						ACCRUED
DEFERRED &

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

				AMOUNT				RECOVERY				SHORTFALLS		ORIGINAL					CURRENT(4)

		A-1					30/360		30	6.750000000%							31,861.15						0.00					0.00					0.00						0.00			0.00				0.00				0.00						31,861.15			31,861.15		0.00		0.00	3.50%	6.79%
		A-2					30/360		30	6.600000000%							220,853.36						0.00					0.00					0.00						0.00			0.00				0.00				0.00						220,853.36			220,853.36		0.00		0.00	3.50%	6.79%
		A-3					30/360		30	0.150000000%							5,019.39						0.00					0.00					0.00						0.00			0.00				0.00				0.00						5,019.39			5,019.39		0.00		0.00	NA	NA
		A-4					30/360		30	6.750000000%							474,619.90						0.00					0.00					0.00						0.00			0.00				0.00				0.00						474,619.90			474,619.90		0.00		0.00	3.50%	6.79%
		A-5					30/360		30	6.750000000%							165,168.65						0.00					0.00					0.00						0.00			0.00				0.00				0.00						165,168.65			165,168.65		0.00		0.00	3.50%	6.79%
		A-6					30/360		30	6.750000000%							167,400.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						167,400.00			167,400.00		0.00		0.00	3.50%	6.79%
		A-7					30/360		30	6.700000000%							93,358.92						0.00					0.00					0.00						0.00			0.00				0.00				0.00						93,358.92			93,358.92		0.00		0.00	3.50%	6.79%
		A-8					30/360		30	N/A							0.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	3.50%	6.79%
		A-9					30/360		30	6.050000000%							223,209.71						0.00					0.00					0.00						0.00			0.00				0.00				0.00						223,209.71			223,209.71		0.00		0.00	3.50%	6.79%
		A-10					30/360		30	6.750000000%							94,033.13						0.00					0.00					0.00						0.00			0.00				0.00				0.00						94,033.13			94,033.13		0.00		0.00	3.50%	6.79%
		A-11					30/360		30	6.750000000%							59,062.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00						59,062.50			59,062.50		0.00		0.00	3.50%	6.79%
		A-12					30/360		30	6.750000000%							20,908.50						0.00					20,908.50					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	3.50%	6.79%
		A-13					30/360		30	N/A							0.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	3.50%	6.79%
		A-14					30/360		30	8.440801405%							84,581.39						0.00					29,786.72					0.00						0.00			0.00				0.00				0.00						54,794.67			54,794.67		0.00		0.00	3.50%	6.79%
		A-15					30/360		30	6.750000000%							247,500.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						247,500.00			247,500.00		0.00		0.00	3.50%	6.79%
		A-16					30/360		30	6.750000000%							8,437.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00						8,437.50			8,437.50		0.00		0.00	3.50%	6.79%
		A-17					30/360		30	6.750000000%							2,812.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00						2,812.50			2,812.50		0.00		0.00	3.50%	6.79%
		A-18					30/360		30	0.050000000%							696.71						0.00					0.00					0.00						0.00			0.00				0.00				0.00						696.71			696.71		0.00		0.00	NA	NA
		A-P					30/360		30	0.000000000%							0.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	3.50%	6.79%
		A-X					30/360		30	6.750000000%							55,223.07						0.00					0.00					0.00						0.00			0.00				0.00				0.00						55,223.07			55,223.07		0.00		0.00	NA	NA
		M					30/360		30	6.750000000%							60,262.09						0.00					0.00					0.00						0.00			0.00				0.00				0.00						60,262.09			60,262.09		0.00		0.00	1.75%	3.39%
		B-1					30/360		30	6.750000000%							22,383.31						0.00					0.00					0.00						0.00			0.00				0.00				0.00						22,383.31			22,383.31		0.00		0.00	1.10%	2.13%
		B-2					30/360		30	6.750000000%							13,774.05						0.00					0.00					0.00						0.00			0.00				0.00				0.00						13,774.05			13,774.05		0.00		0.00	0.70%	1.36%
		B-3					30/360		30	6.750000000%							10,330.68						0.00					0.00					0.00						0.00			0.00				0.00				0.00						10,330.68			10,330.68		0.00		0.00	0.40%	0.78%
		B-4					30/360		30	6.750000000%							6,886.75						0.00					0.00					0.00						0.00			0.00				0.00				0.00						6,886.75			6,886.75		0.00		0.00	0.20%	0.39%
		B-5					30/360		30	6.750000000%							6,887.52						0.00					0.00					0.00						0.00			0.00				0.00				0.00						6,887.52			6,887.52		0.00		0.00	0.00%	0.00%
																2,075,270.78						0.00					50,695.22						0.00				0.00					0.00			0.00						0.00					2,024,575.56		2,024,575.56			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) 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 6 OF 11
	11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 2001-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8807-90-0

OTHER RELATED INFORMATION

SPECIAL HAZARD COVERAGE

FRAUD LOSS COVERAGE

BANKRUPTCY LOSS COVERAGE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

6,203,296.00

0.00

6,203,296.00

0.00

6,203,296.00

171,140.00

0.00

171,140.00

TOTAL

NUMBER OF PAYOFFS:

115

AGGREGATE PAYOFF AMOUNTS:

45,992,039.82

NUMBER OF CURTAILMENTS:

130

AGGREGATE CURTAILMENT AMOUNTS:

331,049.93

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

7,365.57

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.01

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

7,365.58

11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 7 OF 11





		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
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2001-3*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*ABN AMRO ACCT: 67-8807-90-0*

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



											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					11/25/02		2		933,242						1	338,117				2		1,000,952			0	0				0	0			0			0				0		0					1			359,575
						0.26%				0.30%			0.13%				0.11%			0.26%			0.32%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.13%				0.11%
					10/25/02		7		2,928,446						1	338,400				2		1,001,794			0	0				0	0			0			0				0		0					1			359,885
						0.78%				0.81%			0.11%				0.09%			0.22%			0.28%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.11%				0.10%
					9/25/02		6		2,286,278						0	0				2		1,002,631			0	0				0	0			0			0				0		0					1			360,192
						0.61%				0.57%			0.00%				0.00%			0.20%			0.25%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.10%				0.09%
					8/26/02		3		1,206,878						2	763,840				1		642,965			1	360,497				0	0			0			0				0		0					0			0
						0.29%				0.28%			0.19%				0.18%			0.10%			0.15%	0.10%			0.08%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		5		1,639,669						2	1,083,969				0		0			1	360,801				0	0			0			0				0		0					0			0
						0.45%				0.36%			0.18%				0.24%			0.00%			0.00%	0.09%			0.08%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		1		644,008						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.09%				0.14%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		5		1,525,438						0	0				2		777,624			0	0				0	0			0			0				0		0					0			0
						0.43%				0.32%			0.00%				0.00%			0.17%			0.16%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		3		771,800						3	1,125,270				0		0			0	0				0	0			0			0				0		0					0			0
						0.25%				0.16%			0.25%				0.23%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		5		2,011,212						1	416,872				0		0			0	0				0	0			0			0				0		0					0			0
						0.41%				0.39%			0.08%				0.08%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		0		0						2	859,955				1		417,194			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.16%				0.17%			0.08%			0.08%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		6		2,704,353						1	417,513				0		0			0	0				0	0			0			0				0		0					0			0
						0.46%				0.50%			0.08%				0.08%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/26/01		4		1,794,490						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.30%				0.32%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					11/26/01		3		1,041,174						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.21%				0.18%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/01		2		749,853						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.14%				0.13%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 11





	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
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-3*
																												NEXT PAYMENT:										12/26/2002
																												RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8807-90-0*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*


							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)							REALIZED LOSSES (2)									REMAINING TERM						CURR WEIGHTED AVG.

DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE						# AMOUNT									LIFE			AMORT		COUPON REMIT
				11/25/02		779			315,400,408				115		45,992,040				0	0			0	0			0				0			0			0						340		343		7.13%		6.88%
					52.99%					50.84%		12.86%				12.70%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		894			362,013,257				88		38,301,060				0	0			0	0			0				0			0			0						340		344		7.14%		6.89%
					60.82%					58.36%		8.96%				9.56%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		982			400,679,985				70		30,603,020				0	0			0	0			0				0			0			0						341		345		7.15%		6.90%
					66.80%					64.59%		6.65%				7.09%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		1,052			431,843,343				52		22,031,072				0	0			0	0			0				0			0			0						343		346		7.15%		6.90%
					71.56%					69.62%		4.71%				4.85%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		1,104			454,311,287				37		15,480,581				0	0			0	0			0				0			0			0						344		347		7.16%		6.91%
					75.10%					73.24%		3.24%				3.29%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		1,141			470,344,726				29		11,794,174				0	0			0	0			0				0			0			0						345		348		7.16%		6.91%
					77.62%					75.82%		2.48%				2.44%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		1,170			482,642,706				31		13,924,799				0	0			0	0			0				0			0			0						346		349		7.17%		6.92%
					79.59%					77.80%		2.58%				2.80%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		1,202			497,231,082				30		12,812,332				0	0			0	0			0				0			0			0						347		350		7.17%		6.92%
					81.77%					80.16%		2.44%				2.51%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		1,232			510,520,009				27		9,510,044				0	0			0	0			0				0			0			0						348		351		7.18%		6.93%
					83.81%					82.30%		2.14%				1.83%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		1,259			520,835,894				41		18,059,805				0	0			0	0			0				0			0			0						350		352		7.18%		6.93%
					85.65%					83.96%		3.15%				3.35%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		1,300			539,613,581				49		21,510,438				0	0			0	0			0				0			0			0						351		353		7.19%		6.94%
					88.44%					86.99%		3.63%				3.83%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		1,349			561,724,118				53		24,529,881				0	0			0	0			0				0			0			0						352		354		7.20%		6.95%
					91.77%					90.55%		3.78%				4.18%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		1,402			586,966,766				26		11,778,189				0	0			0	0			0				0			0			0						353		355		7.21%		6.96%
					95.37%					94.62%		1.82%				1.97%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/01		1,428			599,298,728				18		8,291,565				0	0			0	0			0				0			0			0						354		356		7.21%		6.96%
					97.14%					96.61%		1.24%				1.36%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/01		1,446			608,146,355				14		5,914,093				0	0			0	0			0				0			0			0						355		357		7.22%		6.97%
					98.37%					98.04%		0.96%				0.96%						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 9 OF 11
			11/22/2002 - 08:07 (F880-F906) 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

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2001-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8807-90-0

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

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

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2001-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8807-90-0

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

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

11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

ABN AMRO MORTGAGE CORP SERIES 2001-3 8-K