8-K 1 abn0101a_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: October 25, 2001
(Date of earliest event reported)

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

Delaware (State or other jurisdiction of organization)
333-67584-02 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

135 South LaSalle Street, Chicago, Illinois 60603
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(312) 904-2000

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

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

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on 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 2001-1A

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8874-30-6

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

TED NOVAK (312) 904-7053

BRANDON PANKEY (714) 238-6705

THEODORE.NOVAK@ABNAMRO.COM

BRANDON.PANKEY@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN0101A

CLOSING DATE:

10/25/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

11/26/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

11/25/2031

ABN0101A_200211_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7-9

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 10-12

MODIFIED LOAN DETAIL

PAGE 13

REALIZED LOSS DETAIL

PAGE 14

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO MORTGAGE CORP.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/MOODY'S INVESTORS SERVICE, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

11/21/2002 - 08:11 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 1 OF 14





	ABN AMRO

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

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

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

WAC:						6.588193%				*SERIES 2001-1A*																											PRIOR PAYMENT:							10/25/2002
																																		NEXT PAYMENT:							12/26/2002
WAMM:						346
																																		RECORD DATE:								10/31/2002
										*REMIC II*
										*ABN AMRO ACCT: 67-8874-30-6*


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

			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000		NEXT RATE(3)
	IA-1						209,050,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BXW8													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	IA-2						25,000,000.00					21,251,437.59					7,897,239.36			0.00			0.00				13,354,198.23				86,776.70					0.00				4.90000000%
	00077BXX6													850.057503600			315.889574400			0.000000000			0.000000000				534.167929200					3.471068000				0.000000000						4.900000000%

	IA-3						83,706,000.00					71,154,913.38					26,441,852.72			0.00			0.00				44,713,060.66				281,654.87					0.00				4.75000000%
	00077BXY4													850.057503405			315.889574463			0.000000000			0.000000000				534.167928942					3.364811005				0.000000000						4.750000000%

	IA-4						100,344,900.00					100,344,900.00					0.00			0.00			0.00				100,344,900.00				430,646.86					0.00				5.15000000%
	00077BXZ1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.291666642				0.000000000						5.150000000%

	IA-5						167,975,944.60				N	47,538,566.94					0.00			0.00			0.00				37,290,523.31				198,077.36					0.00				5.00000000%
	00077BYA5													283.008183423			0.000000000			0.000000000			0.000000000				221.999188031					1.179200751				0.000000000						5.000000000%

	IIA-1						130,390,000.00					37,020,354.88					6,133,194.39			0.00			0.00				30,887,160.49				161,964.05					0.00				5.25000000%
	00077BYB3													283.920200015			47.037306465			0.000000000			0.000000000				236.882893550					1.242150855				0.000000000						5.250000000%

	IIA-2						25,451,582.00				N	6,981,081.98					0.00			0.00			0.00				5,793,714.53				30,542.23					0.00				5.25000000%
	00077BYK3													274.288725157			0.000000000			0.000000000			0.000000000				227.636715470					1.200013029				0.000000000						5.250000000%

	M						6,820,000.00					6,416,835.17					544,213.14			0.00			0.00				5,872,622.03				33,230.15					0.00				6.21430670%
	00077BYC1													940.884922287			79.796648094			0.000000000			0.000000000				861.088274194					4.872456012				0.000000000						6.199970054%

	B-1						5,399,000.00					5,079,837.70					430,822.10			0.00			0.00				4,649,015.60				26,306.39					0.00				6.21430670%
	00077BYD9													940.884923134			79.796647527			0.000000000			0.000000000				861.088275607					4.872456010				0.000000000						6.199970054%

	B-2						3,409,000.00					3,207,476.71					272,026.77			0.00			0.00				2,935,449.94				16,610.20					0.00				6.21430670%
	00077BYE7													940.884925198			79.796647111			0.000000000			0.000000000				861.088278087					4.872455265				0.000000000						6.199970054%

	B-3						1,420,000.00					1,336,056.60					113,311.24			0.00			0.00				1,222,745.36				6,918.89					0.00				6.21430670%
	00077BYG2/U00318AA0													940.884929577			79.796647887			0.000000000			0.000000000				861.088281690					4.872457746				0.000000000						6.199970054%

	B-4						851,000.00					800,693.07					67,906.95			0.00			0.00				732,786.12				4,146.46					0.00				6.21430670%
	00077BYH0/U00318AB8													940.884923619			79.796650999			0.000000000			0.000000000				861.088272620					4.872455934				0.000000000						6.199970054%

	B-5						1,994,827.00					1,876,903.64					159,004.22			176.37			0.00				1,717,723.05				9,719.71					0.00				6.21430670%
	00077BYJ6/U00318AC6													940.885420139			79.708275454			0.088413682			0.000000000				861.088731003					4.872457612				0.000000000						6.199970054%

	R-2						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BYF4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A



		TOTAL			568,384,827.00								248,489,408.74				42,059,570.89			176.37			0.00				206,429,661.48				1,286,593.87					0.00

																										TOTAL P&I PAYMENT				43,346,164.76


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
11/21/2002 - 08:11 (G439-G455,I413) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 14

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 2001-1A

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8874-30-6

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

1,235,546.31

CURRENT SERVICING FEES

70,385.84

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

184,540.17

PLUS ADVANCE INTEREST

121,433.41

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

22,453.26

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

7,267.10

SCHEDULED PRINCIPAL DISTRIBUTION

206,993.43

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

77,652.94

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(70,562.21)

CURTAILMENTS

49,939.00

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

41,802,814.84

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

1,288,488.26

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

41,852,753.84

LESS TRUSTEE FEE

(2,070.75)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

42,059,747.27

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

43,348,235.53

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,286,417.52

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

248,489,408.74

554

SCHEDULED PRINCIPAL DISTRIBUTION

206,993.43

UNSCHEDULED PRINCIPAL DISTRIBUTION

41,852,753.84

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

206,429,661.47

461

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

26,286.99

144,515.48

22,453.26

121,433.41

24,825.90

135,425.76

23,914.35

130,523.13

11/21/2002 - 08:11 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 4 OF 14





	ABN AMRO

	LASALLE BANK		N.A.

					*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																																	STATEMENT DATE:					11/25/2002
																																																PAYMENT DATE:					11/25/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																PRIOR PAYMENT:						10/25/2002
															*SERIES 2001-1A*
																																																NEXT PAYMENT:							12/26/2002
																																RECORD DATE:												10/31/2002


															*ABN AMRO ACCT: 67-8874-30-6*
															*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	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%	8.30%
		IA-2					30/360		30	4.900000000%							86,776.70						0.00					0.00					0.00						0.00			0.00				0.00				0.00						86,776.70			86,776.70		0.00		0.00	3.50%	8.30%
		IA-3					30/360		30	4.750000000%							281,654.87						0.00					0.00					0.00						0.00			0.00				0.00				0.00						281,654.87			281,654.87		0.00		0.00	3.50%	8.30%
		IA-4					30/360		30	5.150000000%							430,646.86						0.00					0.00					0.00						0.00			0.00				0.00				0.00						430,646.86			430,646.86		0.00		0.00	3.50%	8.30%
		IA-5					30/360		30	5.000000000%							198,077.36						0.00					0.00					0.00						0.00			0.00				0.00				0.00						198,077.36			198,077.36		0.00		0.00	NA	NA
		IIA-1					30/360		30	5.250000000%							161,964.05						0.00					0.00					0.00						0.00			0.00				0.00				0.00						161,964.05			161,964.05		0.00		0.00	3.50%	8.30%
		IIA-2					30/360		30	5.250000000%							30,542.23						0.00					0.00					0.00						0.00			0.00				0.00				0.00						30,542.23			30,542.23		0.00		0.00	NA	NA
		M					30/360		30	6.214306699%							33,230.15						0.00					0.00					0.00						0.00			0.00				0.00				0.00						33,230.15			33,230.15		0.00		0.00	2.30%	5.45%
		B-1					30/360		30	6.214306699%							26,306.39						0.00					0.00					0.00						0.00			0.00				0.00				0.00						26,306.39			26,306.39		0.00		0.00	1.35%	3.20%
		B-2					30/360		30	6.214306699%							16,610.20						0.00					0.00					0.00						0.00			0.00				0.00				0.00						16,610.20			16,610.20		0.00		0.00	0.75%	1.78%
		B-3					30/360		30	6.214306699%							6,918.89						0.00					0.00					0.00						0.00			0.00				0.00				0.00						6,918.89			6,918.89		0.00		0.00	0.50%	1.19%
		B-4					30/360		30	6.214306699%							4,146.46						0.00					0.00					0.00						0.00			0.00				0.00				0.00						4,146.46			4,146.46		0.00		0.00	0.35%	0.83%
		B-5					30/360		30	6.214306699%							9,719.71						0.00					0.00					0.00						0.00			0.00				0.00				0.00						9,719.71			9,719.71		0.00		0.00	0.00%	0.00%
																1,286,593.87						0.00					0.00						0.00				0.00					0.00			0.00						0.00					1,286,593.87		1,286,593.87			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 5 OF 14
	11/21/2002 - 08:11 (G439-G455,I413) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 2001-1A

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8874-30-6

OTHER RELATED INFORMATION

SPECIAL HAZARD COVERAGE

FRAUD LOSS COVERAGE

BANKRUPTCY LOSS COVERAGE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

11,166,192.40

0.00

11,166,192.40

5,683,848.28

0.00

5,683,848.28

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

41,802,814.84

NUMBER OF CURTAILMENTS:

AGGREGATE CURTAILMENT AMOUNTS:

49,939.00

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

410,323.36

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

1,774.46

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

176.37

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

1,950.83

11/21/2002 - 08:11 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 6 OF 14





		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 2001-1A*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

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

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



											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


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


					11/25/02		3		1,268,880						0	0				0		0			1	410,323				1	466,619			0			0				0		0					0			0
						0.65%				0.61%			0.00%				0.00%			0.00%			0.00%	0.22%			0.20%	0.22%				0.23%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		2		686,357						0	0				1		410,694			0	0				0	0			0			0				0		0					0			0
						0.36%				0.28%			0.00%				0.00%			0.18%			0.17%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		4		1,957,344						1	345,099				2		878,449			0	0				0	0			0			0				0		0					0			0
						0.63%				0.68%			0.16%				0.12%			0.31%			0.31%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		3		1,594,883						1	411,793				0		0			0	0				0	0			0			0				0		0					0			0
						0.41%				0.49%			0.14%				0.13%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		1		411,793						1	657,660				0		0			0	0				0	0			0			0				0		0					0			0
						0.13%				0.12%			0.13%				0.19%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		4		1,786,780						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.49%				0.48%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		0		0						1	492,586				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.12%				0.13%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		4		2,083,504						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.45%				0.52%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		1		563,723						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.11%				0.13%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		0		0						2	1,460,712				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.20%				0.32%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		1		323,476						0	0				1		470,363			0	0				0	0			0			0				0		0					0			0
						0.10%				0.07%			0.00%				0.00%			0.10%			0.10%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/26/01		2		764,282						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.18%				0.14%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					11/26/01		3		1,177,730						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.25%				0.21%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/21/2002 - 08:11 (G439-G455,I413) 2002 LASALLE BANK N.A.																																											PAGE 7 OF 14





		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 2001-1A*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

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

												*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		1,268,880						0	0				0		0			1	410,323				1	466,619			0			0				0		0					0			0
						0.79%				0.74%			0.00%				0.00%			0.00%			0.00%	0.26%			0.24%	0.26%				0.27%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		1		344,762						0	0				1		410,694			0	0				0	0			0			0				0		0					0			0
						0.22%				0.17%			0.00%				0.00%			0.22%			0.20%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		2		958,958						1	345,099				2		878,449			0	0				0	0			0			0				0		0					0			0
						0.38%				0.40%			0.19%				0.14%			0.38%			0.36%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		3		1,594,883						1	411,793				0		0			0	0				0	0			0			0				0		0					0			0
						0.50%				0.59%			0.17%				0.15%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		1		411,793						1	657,660				0		0			0	0				0	0			0			0				0		0					0			0
						0.16%				0.14%			0.16%				0.23%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		2		785,708						0	0				1		468,520			0	0				0	0			0			0				0		0					0			0
						0.30%				0.26%			0.00%				0.00%			0.15%			0.15%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		0		0						1	492,586				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.15%				0.16%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		2		945,344						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.28%				0.29%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		1		563,723						0	0				0		0			1	469,633				0	0			0			0				0		0					0			0
						0.13%				0.16%			0.00%				0.00%			0.00%			0.00%	0.13%			0.14%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		0		0						2	1,460,712				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.26%				0.41%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		1		323,476						0	0				1		470,363			0	0				0	0			0			0				0		0					0			0
						0.12%				0.09%			0.00%				0.00%			0.12%			0.13%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/26/01		1		470,725						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.11%				0.11%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					11/26/01		3		1,177,730						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.33%				0.27%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/21/2002 - 08:11 (G439-G455,I413) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 14





		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 2001-1A*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

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

												*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			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%
					10/25/02		1		341,594						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.06%				0.84%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		2		998,386						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.89%				2.19%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		3		411,793						1	1,594,883				0		0			0	0				0	0			0			0				0		0					0			0
						2.34%				0.74%			0.78%				2.88%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		1		411,793						1	657,660				0		0			0	0				0	0			0			0				0		0					0			0
						0.70%				0.67%			0.70%				1.07%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		2		1,001,072						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.32%				1.52%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		2		1,138,160						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.17%				1.52%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/26/01		1		293,558						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.38%				0.24%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					11/26/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/21/2002 - 08:11 (G439-G455,I413) 2002 LASALLE BANK N.A.																																											PAGE 9 OF 14





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																															STATEMENT DATE:						11/25/2002
																												PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-1A*
																												NEXT PAYMENT:										12/26/2002
																												RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8874-30-6*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*


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

DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE						# AMOUNT									LIFE			AMORT		COUPON REMIT
				11/25/02		461			206,429,661				93		41,802,815				0	0			0	0			0				0			0			0						346		346		6.59%		6.21%
					38.51%					36.32%		16.79%				16.82%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		554			248,489,409				85		37,451,048				0	0			0	0			0				0			0			0						347		347		6.59%		6.22%
					46.28%					43.72%		13.30%				13.08%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		639			286,273,349				84		37,044,302				0	0			0	0			0				0			0			0						348		348		6.59%		6.22%
					53.38%					50.37%		11.62%				11.42%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		723			324,423,760				53		25,058,369				0	0			0	0			0				0			0			0						349		349		6.60%		6.23%
					60.40%					57.08%		6.83%				7.16%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		776			349,837,407				39		18,598,930				0	0			0	0			0				0			0			0						350		350		6.61%		6.23%
					64.83%					61.55%		4.79%				5.04%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		815			368,910,323				32		17,114,946				0	0			0	0			0				0			0			0						351		351		6.61%		6.23%
					68.09%					64.91%		3.78%				4.43%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		847			386,454,618				38		15,826,281				0	0			0	0			0				0			0			0						352		352		6.62%		6.24%
					70.76%					67.99%		4.29%				3.93%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		885			402,832,062				50		26,610,614				0	0			0	0			0				0			0			0						353		353		6.62%		6.25%
					73.93%					70.87%		5.35%				6.18%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		935			430,402,331				43		20,654,588				0	0			0	0			0				0			0			0						354		354		6.63%		6.25%
					78.11%					75.72%		4.40%				4.57%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		978			451,654,975				56		27,979,932				0	0			0	0			0				0			0			0						355		355		6.63%		6.26%
					81.70%					79.46%		5.42%				5.83%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		1,034			480,164,805				101		53,704,669				0	0			0	0			0				0			0			0						356		356		6.65%		6.28%
					86.38%					84.48%		8.90%				10.04%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		1,135			534,666,124				57		29,507,987				0	0			0	0			0				0			0			0						357		357		6.66%		6.28%
					94.82%					94.07%		4.78%				5.22%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		1,192			565,085,786				5		2,541,105				0	0			0	0			0				0			0			0						358		358		6.66%		6.29%
					99.58%					99.42%		0.42%				0.45%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 10 OF 14
			11/21/2002 - 08:11 (G439-G455,I413) 2002 LASALLE BANK N.A.





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																																STATEMENT DATE:						11/25/2002
																													PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-1A*
																													NEXT PAYMENT:										12/26/2002
																													RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8874-30-6*
											*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		380			172,119,024				80		35,425,008					0	0			0	0			0				0			0			0						346		346		6.58%		6.21%
					31.75%					30.28%		17.39%				17.05%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		460			207,750,569				73		32,679,350					0	0			0	0			0				0			0			0						347		347		6.59%		6.21%
					38.43%					36.55%		13.70%				13.58%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		533			240,708,554				62		27,391,900					0	0			0	0			0				0			0			0						348		348		6.59%		6.22%
					44.53%					42.35%		10.42%				10.18%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		595			269,107,825				39		18,822,810					0	0			0	0			0				0			0			0						349		349		6.60%		6.23%
					49.71%					47.35%		6.15%				6.53%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		634			288,241,188				30		14,530,832					0	0			0	0			0				0			0			0						350		350		6.60%		6.23%
					52.97%					50.71%		4.52%				4.79%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		664			303,149,166				23		12,588,797					0	0			0	0			0				0			0			0						351		351		6.61%		6.23%
					55.47%					53.34%		3.35%				3.98%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		687			316,073,859				27		11,303,385					0	0			0	0			0				0			0			0						352		352		6.62%		6.24%
					57.39%					55.61%		3.78%				3.45%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		714			327,809,834				34		18,661,076					0	0			0	0			0				0			0			0						353		353		6.62%		6.25%
					59.65%					57.67%		4.55%				5.38%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		748			346,847,796				22		10,416,796					0	0			0	0			0				0			0			0						354		354		6.63%		6.25%
					62.49%					61.02%		2.86%				2.91%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		770			357,670,057				32		16,485,949					0	0			0	0			0				0			0			0						355		355		6.64%		6.26%
					64.33%					62.93%		3.99%				4.40%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		802			374,559,037				69		37,647,854					0	0			0	0			0				0			0			0						356		356		6.65%		6.28%
					67.00%					65.90%		7.92%				9.12%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		871			412,592,443				34		17,464,129					0	0			0	0			0				0			0			0						357		357		6.66%		6.29%
					72.77%					72.59%		3.76%				4.06%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		905			430,549,392				4		2,142,312					0	0			0	0			0				0			0			0						358		358		6.66%		6.29%
					75.61%					75.75%		0.44%				0.49%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																													PAGE 11 OF 14
			11/21/2002 - 08:11 (G439-G455,I413) 2002 LASALLE BANK N.A.





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																																STATEMENT DATE:						11/25/2002
																													PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-1A*
																													NEXT PAYMENT:										12/26/2002
																													RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8874-30-6*
											*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		81			34,310,637				13		6,377,806					0	0			0	0			0				0			0			0						345		346		6.62%		6.24%
					6.77%					6.04%		13.83%				15.66%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		94			40,738,840				12		4,771,698					0	0			0	0			0				0			0			0						346		347		6.60%		6.23%
					7.85%					7.17%		11.32%				10.47%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		106			45,564,795				22		9,652,402					0	0			0	0			0				0			0			0						347		348		6.60%		6.23%
					8.86%					8.02%		17.19%				17.45%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		128			55,315,934				14		6,235,560					0	0			0	0			0				0			0			0						348		349		6.60%		6.23%
					10.69%					9.73%		9.86%				10.12%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		142			61,596,218				9		4,068,098					0	0			0	0			0				0			0			0						349		350		6.61%		6.23%
					11.86%					10.84%		5.96%				6.19%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		151			65,761,157				9		4,526,149					0	0			0	0			0				0			0			0						350		351		6.61%		6.23%
					12.61%					11.57%		5.63%				6.43%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		160			70,380,759				11		4,522,895					0	0			0	0			0				0			0			0						351		352		6.61%		6.24%
					13.37%					12.38%		6.43%				6.03%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		171			75,022,228				16		7,949,538					0	0			0	0			0				0			0			0						352		353		6.61%		6.24%
					14.29%					13.20%		8.56%				9.51%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		187			83,554,535				21		10,237,792					0	0			0	0			0				0			0			0						353		354		6.63%		6.25%
					15.62%					14.70%		10.10%				10.89%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		208			93,984,918				24		11,493,983					0	0			0	0			0				0			0			0						354		355		6.63%		6.25%
					17.38%					16.54%		10.34%				10.88%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		232			105,605,768				32		16,056,815					0	0			0	0			0				0			0			0						355		356		6.64%		6.27%
					19.38%					18.58%		12.12%				13.15%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		264			122,073,681				23		12,043,857					0	0			0	0			0				0			0			0						356		357		6.65%		6.28%
					22.06%					21.48%		8.01%				8.95%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		287			134,536,394				1		398,793					0	0			0	0			0				0			0			0						357		358		6.65%		6.27%
					23.98%					23.67%		0.35%				0.30%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																													PAGE 12 OF 14
			11/21/2002 - 08:11 (G439-G455,I413) 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 2001-1A

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8874-30-6

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/21/2002 - 08:11 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 13 OF 14

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 2001-1A

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8874-30-6

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

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

11/21/2002 - 08:11 (G439-G455,I413) 2002 LASALLE BANK N.A.

PAGE 14 OF 14

ABN AMRO MORTGAGE CORP SERIES 2001-1A 8-K