8-K 1 abn02001_200211.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report: January 30, 2002
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of January 1, 2002 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2002-1)

Delaware (State or other jurisdiction of organization)
333-73036-02 (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

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2002-1

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8934-50-6

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

JAMES MACMILLAN (714) 238-6717

RITA.LOPEZ@ABNAMRO.COM

JAMES.MACMILLAN@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN02001

CLOSING DATE:

1/30/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

2/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

ABN02001_200211_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 9

MODIFIED LOAN DETAIL

PAGE 10

REALIZED LOSS DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO MORTGAGE CORP.

UNDERWRITER: GOLDMAN SACHS & CO.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/FITCH RATINGS

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 - 08:58 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 1 OF 11





	ABN AMRO

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

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

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

WAC:						6.698802%				*SERIES 2002-1*																											PRIOR PAYMENT:							10/25/2002
																																		NEXT PAYMENT:							12/26/2002
WAMM:						314
																																		RECORD DATE:								10/31/2002
CURRENT INDEX:						1.830000%
NEXT INDEX:						1.380000%				*REMIC II*
										*ABN AMRO ACCT: 67-8934-50-6*


									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						50,384,364.00					49,342,637.11					1,543,290.15			0.00			0.00				47,799,346.96				246,713.19					0.00				6.00000000%
	00077BD34													979.324401316			30.630339008			0.000000000			0.000000000				948.694062309					4.896622095				0.000000000						FIXED

	IA-2						357,650,000.00					289,572,806.43					22,356,084.14			0.00			0.00				267,216,722.29				1,568,519.37					0.00				6.50000000%
	00077BD42													809.654149112			62.508273843			0.000000000			0.000000000				747.145875269					4.385626646				0.000000000						FIXED

	IA-3						32,419,604.00					20,506,303.29					2,322,704.21			0.00			0.00				18,183,599.08				45,797.41					0.00				2.68000000%
	00077BD59													632.527876960			71.645051864			0.000000000			0.000000000				560.882825096					1.412645571				0.000000000						2.230000000%

	IA-4						32,419,604.00				N	20,506,303.29					0.00			0.00			0.00				18,183,599.08				99,455.57					0.00				5.82000000%
	00077BD67													632.527876960			0.000000000			0.000000000			0.000000000				560.882825096					3.067760174				0.000000000						6.270000000%

	IA-P						154,824.00					153,362.71					161.70			0.00			0.00				153,201.01				0.00					0.00				0.00000000%
	00077BD75													990.561605436			1.044411719			0.000000000			0.000000000				989.517193717					0.000000000				0.000000000						N/A

	IM						6,359,000.00					6,293,122.17					5,351.00			0.00			0.00				6,287,771.17				34,087.75					0.00				6.50000000%
	00077BD83													989.640221733			0.841484510			0.000000000			0.000000000				988.798737223					5.360551974				0.000000000						FIXED

	IB-1						2,726,000.00					2,697,759.25					2,293.89			0.00			0.00				2,695,465.36				14,612.86					0.00				6.50000000%
	00077BD91													989.640223771			0.841485693			0.000000000			0.000000000				988.798738078					5.360550257				0.000000000						FIXED

	IB-2						1,817,000.00					1,798,176.30					1,528.98			0.00			0.00				1,796,647.32				9,740.12					0.00				6.50000000%
	00077BE25													989.640231150			0.841485966			0.000000000			0.000000000				988.798745184					5.360550358				0.000000000						FIXED

	IB-3						1,135,000.00					1,123,241.65					955.09			0.00			0.00				1,122,286.56				6,084.23					0.00				6.50000000%
	00077BF24													989.640220264			0.841488987			0.000000000			0.000000000				988.798731278					5.360555066				0.000000000						FIXED

	IB-4						681,000.00					673,944.98					573.05			0.00			0.00				673,371.93				3,650.54					0.00				6.50000000%
	00077BF32													989.640205580			0.841483113			0.000000000			0.000000000				988.798722467					5.360558003				0.000000000						FIXED

	IB-5						909,470.00					900,048.11					765.31			0.00			0.00				899,282.80				4,875.26					0.00				6.50000000%
	00077BF40													989.640241019			0.841490099			0.000000000			0.000000000				988.798750921					5.360550650				0.000000000						FIXED

	IIA-1						99,659,000.00					83,460,584.01					7,930,487.13			0.00			0.00				75,530,096.88				417,302.92					0.00				6.00000000%
	00077BE41													837.461584102			79.576226231			0.000000000			0.000000000				757.885357870					4.187307920				0.000000000						FIXED

	IIA-P						1,115,416.00					1,049,663.80					4,467.27			0.00			0.00				1,045,196.53				0.00					0.00				0.00000000%
	00077BE58													941.051410415			4.005025928			0.000000000			0.000000000				937.046384488					0.000000000				0.000000000						N/A

	IIA-X						2,552,588.00				N	1,726,623.40					0.00			0.00			0.00				1,487,739.12				8,633.12					0.00				6.00000000%
	00077BE66													676.420714976			0.000000000			0.000000000			0.000000000				582.835584904					3.382104750				0.000000000						FIXED

	IIM						613,000.00					594,094.35					2,017.47			0.00			0.00				592,076.88				2,970.47					0.00				6.00000000%
	00077BE74													969.158809135			3.291141925			0.000000000			0.000000000				965.867667210					4.845791191				0.000000000						FIXED

	IIB-1						255,000.00					247,135.50					839.24			0.00			0.00				246,296.26				1,235.68					0.00				6.00000000%
	00077BE82													969.158823529			3.291137255			0.000000000			0.000000000				965.867686275					4.845803922				0.000000000						FIXED

	IIB-2						153,000.00					148,281.30					503.54			0.00			0.00				147,777.76				741.41					0.00				6.00000000%
	00077BE90													969.158823529			3.291111111			0.000000000			0.000000000				965.867712418					4.845816993				0.000000000						FIXED

	IIB-3						102,000.00					98,854.19					335.70			0.00			0.00				98,518.49				494.27					0.00				6.00000000%
	00077BF57													969.158725490			3.291176471			0.000000000			0.000000000				965.867549020					4.845784314				0.000000000						FIXED

	IIB-4						102,000.00					98,854.19					335.70			0.00			0.00				98,518.49				494.27					0.00				6.00000000%
	00077BF65													969.158725490			3.291176471			0.000000000			0.000000000				965.867549020					4.845784314				0.000000000						FIXED

	IIB-5						103,173.00					99,991.02					339.56			0.00			0.00				99,651.46				499.96					0.00				6.00000000%
	00077BF73													969.158791544			3.291171140			0.000000000			0.000000000				965.867620405					4.845841451				0.000000000						FIXED

	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BE33													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				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



		TOTAL			556,338,951.00								458,858,860.36				34,173,033.13			0.00			0.00				424,685,827.23				2,465,908.40					0.00

																										TOTAL P&I PAYMENT				36,638,941.53


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 - 08:58 (H074-H094) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

11/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 2002-1

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8934-50-6

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

2,431,089.77

CURRENT SERVICING FEES

90,855.56

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

581,740.52

PLUS ADVANCE INTEREST

125,674.20

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

31,230.18

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

4,740.03

SCHEDULED PRINCIPAL DISTRIBUTION

612,970.70

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

95,595.60

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(90,855.56)

CURTAILMENTS

102,038.06

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

33,458,024.36

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

2,469,732.23

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

33,560,062.42

LESS TRUSTEE FEE

(3,823.82)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

34,173,033.12

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

36,642,765.35

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,465,908.41

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

458,858,867.52

1,076

SCHEDULED PRINCIPAL DISTRIBUTION

612,970.70

UNSCHEDULED PRINCIPAL DISTRIBUTION

33,560,062.42

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

424,685,834.40

1,002

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

39,437.76

168,810.94

31,230.18

125,674.20

37,730.53

157,235.22

32,937.41

137,249.91

11/21/2002 - 08:58 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 4 OF 11





	ABN AMRO

	LASALLE BANK		N.A.

					*ABN AMRO MORTGAGE CORPORATION*

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


															*ABN AMRO ACCT: 67-8934-50-6*
															*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	6.000000000%							246,713.19						0.00					0.00					0.00						0.00			0.00				0.00				0.00						246,713.19			246,713.19		0.00		0.00	2.69%	3.47%
		IA-2					30/360		30	6.500000000%							1,568,519.37						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,568,519.37			1,568,519.37		0.00		0.00	2.69%	3.47%
		IA-3					30/360		30	2.680000000%							45,797.41						0.00					0.00					0.00						0.00			0.00				0.00				0.00						45,797.41			45,797.41		0.00		0.00	2.69%	3.47%
		IA-4					30/360		30	5.820000000%							99,455.57						0.00					0.00					0.00						0.00			0.00				0.00				0.00						99,455.57			99,455.57		0.00		0.00	NA	NA
		IA-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	2.69%	3.47%
		IM					30/360		30	6.500000000%							34,087.75						0.00					0.00					0.00						0.00			0.00				0.00				0.00						34,087.75			34,087.75		0.00		0.00	1.44%	1.85%
		IB-1					30/360		30	6.500000000%							14,612.86						0.00					0.00					0.00						0.00			0.00				0.00				0.00						14,612.86			14,612.86		0.00		0.00	0.90%	1.16%
		IB-2					30/360		30	6.500000000%							9,740.12						0.00					0.00					0.00						0.00			0.00				0.00				0.00						9,740.12			9,740.12		0.00		0.00	0.55%	0.70%
		IB-3					30/360		30	6.500000000%							6,084.23						0.00					0.00					0.00						0.00			0.00				0.00				0.00						6,084.23			6,084.23		0.00		0.00	0.32%	0.42%
		IB-4					30/360		30	6.500000000%							3,650.54						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,650.54			3,650.54		0.00		0.00	0.18%	0.24%
		IB-5					30/360		30	6.500000000%							4,875.26						0.00					0.00					0.00						0.00			0.00				0.00				0.00						4,875.26			4,875.26		0.00		0.00	0.00%	0.00%
		IIA-1					30/360		30	6.000000000%							417,302.92						0.00					0.00					0.00						0.00			0.00				0.00				0.00						417,302.92			417,302.92		0.00		0.00	2.69%	3.47%
		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	2.69%	3.47%
		IIA-X					30/360		30	6.000000000%							8,633.12						0.00					0.00					0.00						0.00			0.00				0.00				0.00						8,633.12			8,633.12		0.00		0.00	NA	NA
		IIM					30/360		30	6.000000000%							2,970.47						0.00					0.00					0.00						0.00			0.00				0.00				0.00						2,970.47			2,970.47		0.00		0.00	1.44%	1.85%
		IIB-1					30/360		30	6.000000000%							1,235.68						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,235.68			1,235.68		0.00		0.00	0.90%	1.16%
		IIB-2					30/360		30	6.000000000%							741.41						0.00					0.00					0.00						0.00			0.00				0.00				0.00						741.41			741.41		0.00		0.00	0.55%	0.70%
		IIB-3					30/360		30	6.000000000%							494.27						0.00					0.00					0.00						0.00			0.00				0.00				0.00						494.27			494.27		0.00		0.00	0.32%	0.42%
		IIB-4					30/360		30	6.000000000%							494.27						0.00					0.00					0.00						0.00			0.00				0.00				0.00						494.27			494.27		0.00		0.00	0.18%	0.24%
		IIB-5					30/360		30	6.000000000%							499.96						0.00					0.00					0.00						0.00			0.00				0.00				0.00						499.96			499.96		0.00		0.00	0.00%	0.00%
																2,465,908.40						0.00					0.00						0.00				0.00					0.00			0.00						0.00					2,465,908.40		2,465,908.40			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 11
	11/21/2002 - 08:58 (H074-H094) 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
									*MORTGAGE PASS-THROUGH CERTIFICATES*																									PAYMENT DATE:			11/25/2002
																								PRIOR PAYMENT:					10/25/2002
									*SERIES 2002-1*																									NEXT PAYMENT:					12/26/2002
																								RECORD DATE:							10/31/2002
									*ABN AMRO ACCT: 67-8934-50-6*
									*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

					GROUP I	7,294,796.00				0.00		7,294,796.00	4,543,018.00		0.00	4,543,018.00													171,929.00							0.00	171,929.00
					GROUP II	7,294,796.00					0.00	7,294,796.00	1,021,519.00		0.00	1,021,519.00													100,000.00						0.00		100,000.00


																						GROUP I						GROUP II					TOTAL
								NUMBER OF PAYOFFS:											58								16						74
								AGGREGATE PAYOFF AMOUNTS:													25,865,405.33					7,592,619.03							33,458,024.36
								NUMBER OF CURTAILMENTS:												148										51			199
								AGGREGATE CURTAILMENT AMOUNTS:											47,117.18							54,920.88							102,038.06
								NUMBER OF LOANS IN FORECLOSURE:												2										0			2
								BOOK VALUE OF LOANS IN FORECLOSURE:												842,831.30										0.00			842,831.30
								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:										373,061,408.08					85,797,459.44									458,858,867.52
								ENDING PRINCIPLE BALANCE:									346,827,700.57						77,858,133.83									424,685,834.40









			11/21/2002 - 08:58 (H074-H094) 2002 LASALLE BANK N.A.																																			PAGE 6 OF 11





		ABN AMRO

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

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

												*ABN AMRO ACCT: 67-8934-50-6*

												*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		0		0						0	0				0		0			2	842,831				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.20%			0.20%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		1		370,285						1	513,847				1		329,702			0	0				0	0			0			0				0		0					0			0
						0.09%				0.08%			0.09%				0.11%			0.09%			0.07%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		2		971,956						1	329,989				0		0			0	0				0	0			0			0				0		0					0			0
						0.18%				0.20%			0.09%				0.07%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		2		767,401						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						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%				0.00%				0.00%
					7/25/02		1		465,061						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.08%				0.09%			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%
					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		1		389,011						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.08%				0.07%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		2		893,471						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.16%				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%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/21/2002 - 08:58 (H074-H094) 2002 LASALLE BANK N.A.																																											PAGE 7 OF 11





		ABN AMRO

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

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

												*ABN AMRO ACCT: 67-8934-50-6*

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

																				*GROUP 1*

											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			2	842,831				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.24%			0.24%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		0		0						1	513,847				1		329,702			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.11%				0.14%			0.11%			0.09%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		2		971,956						1	329,989				0		0			0	0				0	0			0			0				0		0					0			0
						0.21%				0.24%			0.11%				0.08%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		2		767,401						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.20%				0.18%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/29/02		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


					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		1		389,011						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.10%				0.09%			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) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/21/2002 - 08:58 (H074-H094) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 11





		ABN AMRO

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

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

												*ABN AMRO ACCT: 67-8934-50-6*

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

																				*GROUP 2*

											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		370,285						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.52%				0.43%			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		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					8/26/02		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%
					7/29/02		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


					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		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/21/2002 - 08:58 (H074-H094) 2002 LASALLE BANK N.A.																																											PAGE 9 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

11/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2002-1

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8934-50-6

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/21/2002 - 08:58 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

11/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2002-1

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8934-50-6

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 - 08:58 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

ABN AMRO MORTGAGE CORP SERIES 2002-1 8-K