8-K 1 abn01005_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: August 29, 2001
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of August 1, 2001 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2001-5)

Delaware (State or other jurisdiction of organization)
333-85443-11 (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 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 2001-5

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8850-60-3

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MICHAEL DOMBAI (312) 904-8847

ARTUR OGANEZOV 714-238-6704

MICHAEL.DOMBAI@ABNAMRO.COM

ARTUR.OGANEZOV@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN01005

CLOSING DATE:

8/29/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

9/25/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6-7

ASSUMED FINAL PAYMENT: DATE:

9/25/2031

ABN01005_200211_3.ZIP

OTHER RELATED INFORMATION

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 9-11

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 12-14

MODIFIED LOAN DETAIL

PAGE 15

REALIZED LOSS DETAIL

PAGE 16

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: FITCH RATINGS/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

11/20/2002 - 12:31 (G236-G269) 2002 LASALLE BANK N.A.

PAGE 1 OF 16





	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:						7.161975%				*SERIES 2001-5*																											PRIOR PAYMENT:							10/25/2002
																																		NEXT PAYMENT:							12/26/2002
WAMM:						288
																																		RECORD DATE:								10/31/2002
										*REMIC II*
										*ABN AMRO ACCT: 67-8850-60-3*


									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						42,145,000.00					39,489,125.19					977,957.63			0.00			0.00				38,511,167.56				189,218.72					0.00				5.75000000%
	00077BVH3													936.982446079			23.204594377			0.000000000			0.000000000				913.777851702					4.489707439				0.000000000						FIXED

	IA-2						16,000,000.00					16,000,000.00					0.00			0.00			0.00				16,000,000.00				79,333.33					0.00				5.95000000%
	00077BVJ9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.958333125				0.000000000						FIXED

	IA-3						33,300,000.00					33,300,000.00					0.00			0.00			0.00				33,300,000.00				172,050.00					0.00				6.20000000%
	00077BVK6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.166666667				0.000000000						FIXED

	IA-4						23,000,000.00					23,000,000.00					0.00			0.00			0.00				23,000,000.00				124,583.33					0.00				6.50000000%
	00077BVL4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666522				0.000000000						FIXED

	IA-5						13,655,517.24				N	13,106,025.90					0.00			0.00			0.00				12,903,689.84				79,182.24					0.00				7.25000000%
	00077BVM2													959.760488721			0.000000000			0.000000000			0.000000000				944.943323143					5.798552966				0.000000000						FIXED

	IA-6						2,831,051.03				N	0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BVN0													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-7						20,240,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BVP5													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-8						30,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BVQ3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-9						20,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BVR1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-10						20,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BVS9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-11						10,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BVT7													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-12						59,848,854.00					36,878,414.73					18,374,567.48			0.00			149,023.38				18,652,870.63				79,973.08					0.00				7.45139826%
	00077BVU4													616.192496017			307.016195832			0.000000000			2.489995548				311.666295732					1.336250816				0.000000000						FIXED

	IA-13						7,564,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BWC3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-14						2,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BWD1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-15						115,172.00				N	59,748.50					0.00			0.00			0.00				51,991.52				360.98					0.00				7.25000000%
	00077BWE9													518.776265064			0.000000000			0.000000000			0.000000000				451.424999132					3.134268746				0.000000000						FIXED

	IA-16						650,000.00					337,203.34					43,778.12			0.00			0.00				293,425.22				1,896.77					0.00				6.75000000%
	00077BWF6													518.774369231			67.350953846			0.000000000			0.000000000				451.423415385					2.918107692				0.000000000						FIXED

	IA-17						680,000.00					352,766.57					45,798.64			0.00			0.00				306,967.93				1,984.31					0.00				6.75000000%
	00077BWG4													518.774367647			67.350941176			0.000000000			0.000000000				451.423426471					2.918102941				0.000000000						FIXED

	IA-18						340,000.00					176,383.28					22,899.32			0.00			0.00				153,483.96				992.16					0.00				6.75000000%
	00077BWH2													518.774352941			67.350941176			0.000000000			0.000000000				451.423411765					2.918117647				0.000000000						FIXED

	IM						4,585,000.00					4,532,503.39					3,476.06			0.00			0.00				4,529,027.33				27,383.87					0.00				7.25000000%
	00077BWJ8													988.550357688			0.758137405			0.000000000			0.000000000				987.792220284					5.972490731				0.000000000						FIXED

	IB-1						2,218,000.00					2,192,604.70					1,681.55			0.00			0.00				2,190,923.15				13,246.99					0.00				7.25000000%
	00077BWK5													988.550360685			0.758137962			0.000000000			0.000000000				987.792222723					5.972493237				0.000000000						FIXED

	IB-2						1,183,000.00					1,169,455.09					896.88			0.00			0.00				1,168,558.21				7,065.46					0.00				7.25000000%
	00077BWL3													988.550371936			0.758140321			0.000000000			0.000000000				987.792231615					5.972493660				0.000000000						FIXED

	IB-3						887,000.00					876,844.19					672.47			0.00			0.00				876,171.72				5,297.60					0.00				7.25000000%
	00077BWU3													988.550383315			0.758139797			0.000000000			0.000000000				987.792243517					5.972491545				0.000000000						FIXED

	IB-4						591,000.00					584,233.29					448.06			0.00			0.00				583,785.23				3,529.74					0.00				7.25000000%
	00077BWV1													988.550406091			0.758138748			0.000000000			0.000000000				987.792267343					5.972487310				0.000000000						FIXED

	IB-5						594,287.00					587,482.43					450.55			0.01			0.00				587,031.87				3,549.37					0.00				7.25000000%
	00077BWW9													988.550027175			0.758135379			0.000016827			0.000000000				987.791874970					5.972484675				0.000000000						FIXED

	IIA-1						103,016,000.00					61,184,684.14					6,416,758.10			0.00			0.00				54,767,926.04				336,515.76					0.00				6.60000000%
	00077BWN9													593.933798051			62.288946377			0.000000000			0.000000000				531.644851674					3.266635862				0.000000000						FIXED

	IIA-P						1,860,453.00					1,409,683.36					28,386.39			0.00			0.00				1,381,296.97				0.00					0.00				0.00000000%
	00077BWP4													757.709740585			15.257783991			0.000000000			0.000000000				742.451956593					0.000000000				0.000000000						N/A

	IIA-X						1,887,131.00				N	800,670.41					0.00			0.00			0.00				693,699.31				4,403.69					0.00				6.60000000%
	00077BWQ2													424.279188885			0.000000000			0.000000000			0.000000000				367.594676787					2.333536993				0.000000000						FIXED

	IIM						1,014,000.00					968,956.80					3,309.92			0.00			0.00				965,646.88				5,329.26					0.00				6.60000000%
	00077BWR0													955.578698225			3.264220907			0.000000000			0.000000000				952.314477318					5.255680473				0.000000000						FIXED

	IIB-1						320,000.00					305,785.21					1,044.55			0.00			0.00				304,740.66				1,681.82					0.00				6.60000000%
	00077BWS8													955.578781250			3.264218750			0.000000000			0.000000000				952.314562500					5.255687500				0.000000000						FIXED

	IIB-2						213,000.00					203,538.27					695.28			0.00			0.00				202,842.99				1,119.46					0.00				6.60000000%
	00077BWT6													955.578732394			3.264225352			0.000000000			0.000000000				952.314507042					5.255680751				0.000000000						FIXED

	IIB-3						106,000.00					101,291.35					346.01			0.00			0.00				100,945.34				557.10					0.00				6.60000000%
	00077BWX7													955.578773585			3.264245283			0.000000000			0.000000000				952.314528302					5.255660377				0.000000000						FIXED

	IIB-4						106,000.00					101,291.35					346.01			0.00			0.00				100,945.34				557.10					0.00				6.60000000%
	00077BWY5													955.578773585			3.264245283			0.000000000			0.000000000				952.314528302					5.255660377				0.000000000						FIXED

	IIB-5						109,861.00					104,980.69					358.61			0.01			0.00				104,622.07				577.39					0.00				6.60000000%
	00077BWZ2													955.577411456			3.264215691			0.000091024			0.000000000				952.313104741					5.255641219				0.000000000						FIXED

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

	R-2						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BWM1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED



		TOTAL			402,571,555.00								223,857,227.37				25,923,871.63			0.02			149,023.38				198,082,379.10				1,140,389.53					0.00

																										TOTAL P&I PAYMENT				27,064,261.16


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
11/20/2002 - 12:31 (G236-G269) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 16

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 2001-5

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8850-60-3

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

1,205,204.11

CURRENT SERVICING FEES

42,105.36

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

314,161.51

PLUS ADVANCE INTEREST

126,314.19

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

28,973.59

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

4,531.56

SCHEDULED PRINCIPAL DISTRIBUTION

343,135.10

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

46,636.92

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(42,105.36)

CURTAILMENTS

152,566.37

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

25,279,146.76

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

1,291,278.42

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

25,431,713.13

LESS TRUSTEE FEE

(1,865.48)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

25,774,848.23

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

27,066,126.65

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,289,412.94

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

223,857,227.35

553

SCHEDULED PRINCIPAL DISTRIBUTION

343,135.10

UNSCHEDULED PRINCIPAL DISTRIBUTION

25,431,713.13

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

198,082,379.12

492

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

45,529.86

191,241.76

28,973.59

126,314.19

33,554.60

139,372.21

40,948.85

178,183.74

11/20/2002 - 12:31 (G236-G269) 2002 LASALLE BANK N.A.

PAGE 5 OF 16





	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 2001-5*
																																																NEXT PAYMENT:							12/26/2002
																																RECORD DATE:												10/31/2002


															*ABN AMRO ACCT: 67-8850-60-3*
															*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)

		IA-1					30/360		30	5.750000000%							189,218.72						0.00					0.00					0.00						0.00			0.00				0.00				0.00						189,218.72			189,218.72		0.00		0.00	0.00%	0.00%
		IA-2					30/360		30	5.950000000%							79,333.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00						79,333.33			79,333.33		0.00		0.00	0.00%	0.00%
		IA-3					30/360		30	6.200000000%							172,050.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						172,050.00			172,050.00		0.00		0.00	0.00%	0.00%
		IA-4					30/360		30	6.500000000%							124,583.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00						124,583.33			124,583.33		0.00		0.00	0.00%	0.00%
		IA-5					30/360		30	7.250000000%							79,182.24						0.00					0.00					0.00						0.00			0.00				0.00				0.00						79,182.24			79,182.24		0.00		0.00	NA	NA
		IA-6					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	NA	NA
		IA-7					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	0.00%	0.00%
		IA-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	0.00%	0.00%
		IA-9					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	0.00%	0.00%
		IA-10					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	0.00%	0.00%
		IA-11					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	0.00%	0.00%
		IA-12					30/360		30	7.451398259%							228,996.46						0.00					149,023.38					0.00						0.00			0.00				0.00				0.00						79,973.08			79,973.08		0.00		0.00	0.00%	0.00%
		IA-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	0.00%	0.00%
		IA-14					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	0.00%	0.00%
		IA-15					30/360		30	7.250000000%							360.98						0.00					0.00					0.00						0.00			0.00				0.00				0.00						360.98			360.98		0.00		0.00	NA	NA
		IA-16					30/360		30	6.750000000%							1,896.77						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,896.77			1,896.77		0.00		0.00	0.00%	0.00%
		IA-17					30/360		30	6.750000000%							1,984.31						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,984.31			1,984.31		0.00		0.00	0.00%	0.00%
		IA-18					30/360		30	6.750000000%							992.16						0.00					0.00					0.00						0.00			0.00				0.00				0.00						992.16			992.16		0.00		0.00	0.00%	0.00%
		IM					30/360		30	7.250000000%							27,383.87						0.00					0.00					0.00						0.00			0.00				0.00				0.00						27,383.87			27,383.87		0.00		0.00	0.00%	0.00%
		IB-1					30/360		30	7.250000000%							13,246.99						0.00					0.00					0.00						0.00			0.00				0.00				0.00						13,246.99			13,246.99		0.00		0.00	0.00%	0.00%
		IB-2					30/360		30	7.250000000%							7,065.46						0.00					0.00					0.00						0.00			0.00				0.00				0.00						7,065.46			7,065.46		0.00		0.00	0.00%	0.00%
		IB-3					30/360		30	7.250000000%							5,297.60						0.00					0.00					0.00						0.00			0.00				0.00				0.00						5,297.60			5,297.60		0.00		0.00	0.00%	0.00%
		IB-4					30/360		30	7.250000000%							3,529.74						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,529.74			3,529.74		0.00		0.00	0.00%	0.00%
		IB-5					30/360		30	7.250000000%							3,549.37						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,549.37			3,549.37		0.00		0.00	0.00%	0.00%
		IIA-1					30/360		30	6.600000000%							336,515.76						0.00					0.00					0.00						0.00			0.00				0.00				0.00						336,515.76			336,515.76		0.00		0.00	0.00%	0.00%
		IIA-P					30/360		30	0.000000000%							0.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	0.00%	0.00%
		IIA-X					30/360		30	6.600000000%							4,403.69						0.00					0.00					0.00						0.00			0.00				0.00				0.00						4,403.69			4,403.69		0.00		0.00	NA	NA
		IIM					30/360		30	6.600000000%							5,329.26						0.00					0.00					0.00						0.00			0.00				0.00				0.00						5,329.26			5,329.26		0.00		0.00	0.00%	0.00%
		IIB-1					30/360		30	6.600000000%							1,681.82						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,681.82			1,681.82		0.00		0.00	0.00%	0.00%
		IIB-2					30/360		30	6.600000000%							1,119.46						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,119.46			1,119.46		0.00		0.00	0.00%	0.00%
		IIB-3					30/360		30	6.600000000%							557.10						0.00					0.00					0.00						0.00			0.00				0.00				0.00						557.10			557.10		0.00		0.00	0.00%	0.00%
		IIB-4					30/360		30	6.600000000%							557.10						0.00					0.00					0.00						0.00			0.00				0.00				0.00						557.10			557.10		0.00		0.00	0.00%	0.00%
		IIB-5					30/360		30	6.600000000%							577.39						0.00					0.00					0.00						0.00			0.00				0.00				0.00						577.39			577.39		0.00		0.00	0.00%	0.00%
																1,289,412.91						0.00					149,023.38						0.00				0.00					0.00			0.00						0.00					1,140,389.53		1,140,389.53			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 16
	11/20/2002 - 12:31 (G236-G269) 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 2001-5*																									NEXT PAYMENT:					12/26/2002
																								RECORD DATE:							10/31/2002
									*ABN AMRO ACCT: 67-8850-60-3*
									*OTHER RELATED INFORMATION*


							SPECIAL HAZARD COVERAGE							FRAUD LOSS COVERAGE																	BANKRUPTCY LOSS COVERAGE


BEGINNING
BALANCE

CURRENT
REDUCTION

ENDING
BALANCE

BEGINNING
BALANCE

CURRENT
REDUCTION

ENDING
BALANCE

BEGINNING
BALANCE

CURRENT
REDUCTION

ENDING
BALANCE

					GROUP I	1,479,131.00				0.00		1,479,131.00	2,958,262.00		0.00	2,958,262.00													114,930.00							0.00	114,930.00
					GROUP II	533,726.00					0.00	533,726.00	1,067,453.00		0.00	1,067,453.00													50,000.00						0.00		50,000.00


																						GROUP I						GROUP II					TOTAL
								NUMBER OF PAYOFFS:											47								14						61
								AGGREGATE PAYOFF AMOUNTS:													19,090,133.16					6,189,013.60							25,279,146.76
								NUMBER OF CURTAILMENTS:												42										37			79
								AGGREGATE CURTAILMENT AMOUNTS:											110,865.92							41,700.45							152,566.37
								NUMBER OF LOANS IN FORECLOSURE:												1										1			2
								BOOK VALUE OF LOANS IN FORECLOSURE:												291,533.92										276,322.3			567,856.26
								PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.00							0.00						0.00
								CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.00					0.00								0.00
								CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:												0.00				0.00									0.00
								BEGINNING PRINCIPLE BALANCE:										159,477,016.19					64,380,211.16									223,857,227.35
								ENDING PRINCIPLE BALANCE:									140,153,412.82						57,928,966.30									198,082,379.12









			11/20/2002 - 12:31 (G236-G269) 2002 LASALLE BANK N.A.																																			PAGE 8 OF 16





		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 2001-5*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*ABN AMRO ACCT: 67-8850-60-3*

												*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		3		1,245,601						2	780,258				0		0			2	567,856				0	0			0			0				0		0					0			0
						0.61%				0.63%			0.41%				0.39%			0.00%			0.00%	0.41%			0.29%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		5		2,224,747						2	786,672				2		569,126			0	0				0	0			0			0				0		0					0			0
						0.90%				0.99%			0.36%				0.35%			0.36%			0.25%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		5		1,998,576						2	686,642				0		0			1	292,040				0	0			0			0				0		0					0			0
						0.81%				0.80%			0.33%				0.27%			0.00%			0.00%	0.16%			0.12%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		2		836,407						2	717,175				1		292,291			0	0				0	0			0			0				0		0					0			0
						0.30%				0.30%			0.30%				0.26%			0.15%			0.11%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		1		408,961						1	292,541				0		0			0	0				0	0			0			0				0		0					0			0
						0.14%				0.14%			0.14%				0.10%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		2		1,060,575						0	0				1		293,035			0	0				0	0			0			0				0		0					0			0
						0.27%				0.34%			0.00%				0.00%			0.13%			0.09%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		2		863,212						0	0				1		293,280			0	0				0	0			0			0				0		0					0			0
						0.26%				0.27%			0.00%				0.00%			0.13%			0.09%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		4		1,984,063						0	0				1		293,523			0	0				0	0			0			0				0		0					0			0
						0.51%				0.61%			0.00%				0.00%			0.13%			0.09%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		2		634,957						0	0				1		293,765			0	0				0	0			0			0				0		0					0			0
						0.25%				0.19%			0.00%				0.00%			0.12%			0.09%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		1		298,025						0	0				2		723,953			0	0				0	0			0			0				0		0					0			0
						0.12%				0.09%			0.00%				0.00%			0.24%			0.21%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/26/01		0		0						0	0				2		724,540			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.23%			0.20%	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						3	1,572,379				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.32%				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%
					10/25/01		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%
					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
				11/20/2002 - 12:31 (G236-G269) 2002 LASALLE BANK N.A.																																											PAGE 9 OF 16





		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 2001-5*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*ABN AMRO ACCT: 67-8850-60-3*

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

																				*GROUP I*

											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		3		1,245,601						2	780,258				0		0			1	291,534				0	0			0			0				0		0					0			0
						0.87%				0.89%			0.58%				0.56%			0.00%			0.00%	0.29%			0.21%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		4		1,839,072						1	407,958				1		291,788			0	0				0	0			0			0				0		0					0			0
						1.02%				1.15%			0.26%				0.26%			0.26%			0.18%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					8/26/02		1		557,056						2	717,175				1		292,291			0	0				0	0			0			0				0		0					0			0
						0.21%				0.28%			0.41%				0.36%			0.21%			0.15%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/22/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					6/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		2		1,060,575						0	0				1		293,035			0	0				0	0			0			0				0		0					0			0
						0.36%				0.47%			0.00%				0.00%			0.18%			0.13%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		2		863,212						0	0				1		293,280			0	0				0	0			0			0				0		0					0			0
						0.36%				0.37%			0.00%				0.00%			0.18%			0.13%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		4		1,984,063						0	0				1		293,523			0	0				0	0			0			0				0		0					0			0
						0.69%				0.83%			0.00%				0.00%			0.17%			0.12%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		1		323,193						0	0				1		293,765			0	0				0	0			0			0				0		0					0			0
						0.17%				0.13%			0.00%				0.00%			0.17%			0.12%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		1		298,025						0	0				2		723,953			0	0				0	0			0			0				0		0					0			0
						0.16%				0.12%			0.00%				0.00%			0.32%			0.29%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/26/01		0		0						0	0				2		724,540			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.30%			0.26%	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						3	1,572,379				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.43%				0.55%			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		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%
					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
				11/20/2002 - 12:31 (G236-G269) 2002 LASALLE BANK N.A.																																											PAGE 10 OF 16





		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 2001-5*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*ABN AMRO ACCT: 67-8850-60-3*

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

																				*GROUP II*

											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		0		0						0	0				0		0			1	276,322				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.68%			0.48%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		1		385,674						1	378,714				1		277,338			0	0				0	0			0			0				0		0					0			0
						0.62%				0.60%			0.62%				0.59%			0.62%			0.43%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					8/26/02		1		279,351						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.53%				0.36%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/22/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					6/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		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		1		311,764						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.46%				0.35%			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		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%
					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%
					10/25/01		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%
					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
				11/20/2002 - 12:31 (G236-G269) 2002 LASALLE BANK N.A.																																											PAGE 11 OF 16





	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 2001-5*
																												NEXT PAYMENT:										12/26/2002
																												RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8850-60-3*
											*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		492			198,082,379				61		25,279,147				0	0			0	0			0				0			0			0						288		292		7.16%		6.91%
					51.52%					49.20%		11.03%				11.29%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		553			223,857,227				61		26,015,453				0	0			0	0			0				0			0			0						290		294		7.17%		6.92%
					57.91%					55.61%		9.93%				10.39%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		614			250,405,111				61		25,894,796				0	0			0	0			0				0			0			0						292		295		7.18%		6.93%
					64.29%					62.20%		9.04%				9.35%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		675			276,916,868				40		16,230,288				0	0			0	0			0				0			0			0						294		298		7.19%		6.94%
					70.68%					68.79%		5.59%				5.53%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		715			293,701,758				21		8,057,837				0	0			0	0			0				0			0			0						297		300		7.19%		6.94%
					74.87%					72.96%		2.85%				2.67%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		736			302,338,939				17		6,299,460				0	0			0	0			0				0			0			0						298		301		7.20%		6.95%
					77.07%					75.10%		2.26%				2.04%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		753			309,290,254				17		6,909,939				0	0			0	0			0				0			0			0						299		302		7.20%		6.95%
					78.85%					76.83%		2.21%				2.18%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		770			316,784,243				21		8,380,836				0	0			0	0			0				0			0			0						301		303		7.21%		6.96%
					80.63%					78.69%		2.65%				2.57%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		791			325,783,888				25		9,313,629				0	0			0	0			0				0			0			0						302		304		7.21%		6.96%
					82.83%					80.93%		3.06%				2.77%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		816			335,645,485				21		8,404,284				0	0			0	0			0				0			1			0						303		305		7.22%		6.97%
					85.45%					83.38%		2.51%				2.44%						0.00%			0.00%				0.00%			0.00%			0.12%					0.00%
				1/25/02		837			344,638,418				50		22,200,830				0	0			0	0			0				0			1			358						304		307		7.23%		6.98%
					87.64%					85.61%		5.64%				6.02%						0.00%			0.00%				0.00%			0.00%			0.11%					0.00%
				12/26/01		887			368,758,256				1		996,928				0	0			0	0			0				0			0			0						306		309		7.24%		6.99%
					92.88%					91.60%		0.11%				0.26%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		932			386,383,249				15		6,929,378				0	0			0	0			0				0			0			0						307		310		7.25%		7.00%
					97.59%					95.98%		1.58%				1.74%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/01		947			397,997,796				3		1,286,285				0	0			0	0			0				0			0			0						308		310		7.25%		7.00%
					99.16%					98.86%		0.32%				0.32%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/01		950			399,928,607				5		1,897,279				0	0			0	0			0				0			0			0						309		311		7.25%		7.00%
					99.48%					99.34%		0.52%				0.47%						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 16
			11/20/2002 - 12:31 (G236-G269) 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
																													PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-5*
																													NEXT PAYMENT:										12/26/2002
																													RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8850-60-3*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP I*
							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		344			140,153,413				47		19,090,133					0	0			0	0			0				0			0			0						340		344		7.31%		7.06%
					36.02%					34.81%		12.02%				11.97%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		391			159,477,016				46		19,302,505					0	0			0	0			0				0			0			0						341		345		7.32%		7.07%
					40.94%					39.61%		10.53%				10.79%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
				8/26/02		486			200,151,367				34		14,228,279					0	0			0	0			0				0			0			0						344		347		7.34%		7.09%
					50.89%					49.72%		6.54%				6.63%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/22/02		0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
				6/25/02		535			220,446,013				15		5,437,380					0	0			0	0			0				0			0			0						346		349		7.34%		7.09%
					56.02%					54.76%		2.73%				2.40%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		550			226,158,302				13		5,432,439					0	0			0	0			0				0			0			0						348		350		7.35%		7.10%
					57.59%					56.18%		2.31%				2.34%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		563			231,806,893				18		6,507,621					0	0			0	0			0				0			0			0						349		351		7.35%		7.10%
					58.95%					57.58%		3.10%				2.73%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		581			238,529,465				19		7,017,576					0	0			0	0			0				0			0			0						349		352		7.36%		7.11%
					60.84%					59.25%		3.17%				2.86%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		600			245,757,226				18		7,696,965					0	0			0	0			0				0			0			0						351		353		7.36%		7.11%
					62.83%					61.05%		2.91%				3.03%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		618			253,696,253				45		20,064,662					0	0			0	0			0				0			0			0						352		354		7.37%		7.12%
					64.71%					63.02%		6.79%				7.32%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		663			274,015,801				1		996,928					0	0			0	0			0				0			0			0						352		355		7.38%		7.13%
					69.42%					68.07%		0.14%				0.35%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		694			286,429,169				9		4,142,401					0	0			0	0			0				0			0			0						354		356		7.39%		7.14%
					72.67%					71.15%		1.28%				1.41%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/01		703			293,174,929				3		1,286,285					0	0			0	0			0				0			0			0						355		357		7.39%		7.14%
					73.61%					72.83%		0.42%				0.44%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/01		706			294,726,374				2		757,213					0	0			0	0			0				0			0			0						356		358		7.39%		7.14%
					73.93%					73.21%		0.28%				0.26%							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 13 OF 16
			11/20/2002 - 12:31 (G236-G269) 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
																													PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-5*
																													NEXT PAYMENT:										12/26/2002
																													RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8850-60-3*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP II*
							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		148			57,928,966				14		6,189,014					0	0			0	0			0				0			0			0						161		164		6.79%		6.54%
					15.50%					14.39%		8.64%				9.61%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		162			64,380,211				15		6,712,948					0	0			0	0			0				0			0			0						162		165		6.79%		6.54%
					16.96%					15.99%		8.47%				9.39%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
				8/26/02		189			76,765,501				6		2,002,009					0	0			0	0			0				0			0			0						165		167		6.79%		6.54%
					19.79%					19.07%		3.08%				2.53%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/22/02		0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
				6/25/02		201			81,892,926				2		862,080					0	0			0	0			0				0			0			0						167		169		6.80%		6.55%
					21.05%					20.34%		0.99%				1.04%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		203			83,131,953				4		1,477,500					0	0			0	0			0				0			0			0						168		170		6.80%		6.55%
					21.26%					20.65%		1.93%				1.74%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		207			84,977,350				3		1,873,215					0	0			0	0			0				0			0			0						169		171		6.81%		6.56%
					21.68%					21.11%		1.43%				2.15%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		210			87,254,422				6		2,296,053					0	0			0	0			0				0			0			0						171		172		6.81%		6.56%
					21.99%					21.67%		2.78%				2.55%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		216			89,888,259				3		707,319					0	0			0	0			0				0			0			0						171		173		6.82%		6.57%
					22.62%					22.33%		1.37%				0.78%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		219			90,942,165				5		2,136,168					0	0			0	0			0				0			1			358						173		174		6.83%		6.58%
					22.93%					22.59%		2.23%				2.25%							0.00%			0.00%				0.00%			0.00%			0.45%					0.00%
				12/26/01		224			94,742,454				0		0					0	0			0	0			0				0			0			0						174		175		6.84%		6.59%
					23.46%					23.53%		0.00%				0.00%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		238			99,954,079				6		2,786,977					0	0			0	0			0				0			0			0						175		176		6.85%		6.60%
					24.92%					24.83%		2.46%				2.66%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/01		244			104,822,867				0		0					0	0			0	0			0				0			0			0						176		177		6.85%		6.60%
					25.55%					26.04%		0.00%				0.00%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/01		244			105,202,233				3		1,140,065					0	0			0	0			0				0			0			0						177		178		6.85%		6.60%
					25.55%					26.13%		1.21%				1.07%							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 14 OF 16
			11/20/2002 - 12:31 (G236-G269) 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 2001-5

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8850-60-3

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/20/2002 - 12:31 (G236-G269) 2002 LASALLE BANK N.A.

PAGE 15 OF 16

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 2001-5

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8850-60-3

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..

11/20/2002 - 12:31 (G236-G269) 2002 LASALLE BANK N.A.

PAGE 16 OF 16

ABN AMRO MORTGAGE CORP SERIES 2001-5 8-K