8-K 1 abn02003_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: April 22, 2002
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of March 1, 2002 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2002-3)

Delaware (State or other jurisdiction of organization)
333-73036-03 (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 4.01 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 2002-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8967-30-8

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

STEFANIE EDWARDS 312-904-8975

HUNG HUYNH 714-238-6716

STEFANIE.EDWARDS@ABNAMRO.COM

HUNG.B.HUYNH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN02003

CLOSING DATE:

3/28/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2

CASH RECONCILIATION SUMMARY

PAGE 3

FIRST PAYMENT DATE:

4/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 4

ASSUMED FINAL PAYMENT: DATE:

4/25/2017

ABN02003_200211_3.ZIP

OTHER RELATED INFORMATION

PAGE 5

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 7

MODIFIED LOAN DETAIL

PAGE 8

REALIZED LOSS DETAIL

PAGE 9

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO INC.

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/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 - 08:36 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 1 OF 9





	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:						6.450079%				*SERIES 2002-3*																											PRIOR PAYMENT:							10/25/2002
																																		NEXT PAYMENT:							12/26/2002
WAMM:						169
																																		RECORD DATE:								10/31/2002
										*REMIC II*
										*ABN AMRO ACCT: 67-8967-30-8*


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

			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						12,509,795.00					11,282,602.07					844,343.57			0.00			0.00				10,438,258.50				51,711.93					0.00				5.50000000%
	00077BH48													901.901435635			67.494596834			0.000000000			0.000000000				834.406838801					4.133715221				0.000000000						FIXED

	A-2						54,746,000.00					48,107,252.70					3,750,218.56			0.00			0.00				44,357,034.14				240,536.26					0.00				6.00000000%
	00077BH55													878.735482044			68.502147371			0.000000000			0.000000000				810.233334673					4.393677346				0.000000000						FIXED

	A-3						46,594,773.00					38,796,488.67					2,919,758.32			0.00			0.00				35,876,730.35				202,065.05					0.00				6.25000000%
	00077BH63													832.636069930			62.662786661			0.000000000			0.000000000				769.973283269					4.336646302				0.000000000						FIXED

	A-4						57,728,683.00					40,159,444.80					6,050,200.53			0.00			0.00				34,109,244.27				217,530.33					0.00				6.50000000%
	00077BH71													695.658426852			104.804062999			0.000000000			0.000000000				590.854363852					3.768149881				0.000000000						FIXED

	A-X						1,124,123.00				N	635,246.70					0.00			0.00			0.00				566,913.45				3,440.92					0.00				6.50000000%
	00077BH89													565.104263501			0.000000000			0.000000000			0.000000000				504.316209169					3.060981761				0.000000000						FIXED

	A-P						26,970.00					26,195.68					112.70			0.00			0.00				26,082.98				0.00					0.00				N/A
	00077BH97													971.289581016			4.178717093			0.000000000			0.000000000				967.110863923					0.000000000				0.000000000

	M						956,000.00					932,549.70					3,437.52			0.00			0.00				929,112.18				4,662.75					0.00				6.00000000%
	00077BJ20													975.470397490			3.595732218			0.000000000			0.000000000				971.874665272					4.877353556				0.000000000						FIXED

	B-1						435,000.00					424,329.63					1,564.14			0.00			0.00				422,765.49				2,121.65					0.00				6.00000000%
	00077BJ38													975.470413793			3.595724138			0.000000000			0.000000000				971.874689655					4.877356322				0.000000000						FIXED

	B-2						347,000.00					338,488.23					1,247.72			0.00			0.00				337,240.51				1,692.44					0.00				6.00000000%
	00077BJ46													975.470403458			3.595734870			0.000000000			0.000000000				971.874668588					4.877348703				0.000000000						FIXED

	B-3						174,000.00					169,731.86					625.66			0.00			0.00				169,106.20				848.66					0.00				6.00000000%
	00077BJ61													975.470459770			3.595747126			0.000000000			0.000000000				971.874712644					4.877356322				0.000000000						FIXED

	B-4						86,890.00					84,758.62					312.43			0.00			0.00				84,446.19				423.79					0.00				6.00000000%
	00077BJ79													975.470364829			3.595695707			0.000000000			0.000000000				971.874669122					4.877316147				0.000000000						FIXED

	B-5						174,171.67					169,899.32					626.27			0.00			0.00				169,273.05				849.50					0.00				6.00000000%
	00077BJ87													975.470465432			3.595705318			0.000000000			0.000000000				971.874760115					4.877371848				0.000000000						FIXED

	R-2						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BJ53													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED



		TOTAL			173,779,382.67								140,491,741.28				13,572,447.42			0.00			0.00				126,919,293.86				725,883.28					0.00

																										TOTAL P&I PAYMENT				14,298,330.70


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 - 08:36 (H497-H509) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 9

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 2002-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8967-30-8

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

714,159.27

CURRENT SERVICING FEES

27,676.72

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

480,736.51

PLUS ADVANCE INTEREST

39,400.72

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

28,086.71

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

1,592.40

SCHEDULED PRINCIPAL DISTRIBUTION

508,823.22

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

29,269.11

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(27,676.72)

CURTAILMENTS

88,397.83

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

12,975,226.37

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

727,054.04

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

13,063,624.20

LESS TRUSTEE FEE

(1,170.76)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

13,572,447.42

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

14,299,501.46

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

725,883.28

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

140,491,743.97

297

SCHEDULED PRINCIPAL DISTRIBUTION

508,823.22

UNSCHEDULED PRINCIPAL DISTRIBUTION

13,063,624.20

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

126,919,296.55

270

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

43,939.12

60,411.98

28,086.71

39,400.72

42,588.86

58,764.61

29,436.97

41,048.09

11/21/2002 - 08:36 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 3 OF 9





	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 2002-3*
																																																NEXT PAYMENT:							12/26/2002
																																RECORD DATE:												10/31/2002


															*ABN AMRO ACCT: 67-8967-30-8*
															*BOND INTEREST RECONCILIATION*


																					DEDUCTIONS																				ADDITIONS
																																REMAINING
															ACCRUAL					PASS						ACCRUED
DEFERRED &

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

				AMOUNT				RECOVERY				SHORTFALLS		ORIGINAL					CURRENT(4)

		A-1					30/360		30	5.500000000%							51,711.93						0.00					0.00					0.00						0.00			0.00				0.00				0.00						51,711.93			51,711.93		0.00		0.00	0.60%	1.22%
		A-2					30/360		30	6.000000000%							240,536.26						0.00					0.00					0.00						0.00			0.00				0.00				0.00						240,536.26			240,536.26		0.00		0.00	0.60%	1.22%
		A-3					30/360		30	6.250000000%							202,065.05						0.00					0.00					0.00						0.00			0.00				0.00				0.00						202,065.05			202,065.05		0.00		0.00	0.60%	1.22%
		A-4					30/360		30	6.500000000%							217,530.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00						217,530.33			217,530.33		0.00		0.00	0.60%	1.22%
		A-X					30/360		30	6.500000000%							3,440.92						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,440.92			3,440.92		0.00		0.00	0.60%	1.22%
		A-P					30/360		30	0.000000000%							0.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	0.60%	1.22%
		M					30/360		30	6.000000000%							4,662.75						0.00					0.00					0.00						0.00			0.00				0.00				0.00						4,662.75			4,662.75		0.00		0.00	0.05%	0.49%
		B-1					30/360		30	6.000000000%							2,121.65						0.00					0.00					0.00						0.00			0.00				0.00				0.00						2,121.65			2,121.65		0.00		0.00	0.00%	0.15%
		B-2					30/360		30	6.000000000%							1,692.44						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,692.44			1,692.44		0.00		0.00	0.00%	0.00%
		B-3					30/360		30	6.000000000%							848.66						0.00					0.00					0.00						0.00			0.00				0.00				0.00						848.66			848.66		0.00		0.00	0.00%	0.00%
		B-4					30/360		30	6.000000000%							423.79						0.00					0.00					0.00						0.00			0.00				0.00				0.00						423.79			423.79		0.00		0.00	0.00%	0.00%
		B-5					30/360		30	6.000000000%							849.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00						849.50			849.50		0.00		0.00	0.00%	0.00%
																725,883.28						0.00					0.00						0.00				0.00					0.00			0.00						0.00					725,883.28		725,883.28			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 4 OF 9
	11/21/2002 - 08:36 (H497-H509) 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 2002-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8967-30-8

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

2,467,142.00

0.00

2,467,142.00

1,737,794.00

0.00

1,737,794.00

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

12,975,226.37

NUMBER OF CURTAILMENTS:

AGGREGATE CURTAILMENT AMOUNTS:

88,397.83

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

0.00

11/21/2002 - 08:36 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 5 OF 9





		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 2002-3*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*ABN AMRO ACCT: 67-8967-30-8*

												*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		1		356,720						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.37%				0.28%			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		358,077						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.34%				0.25%			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		1		359,427						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.31%				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%
					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%
					7/25/02		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%
					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		6		2,190,632						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.73%				1.28%			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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/21/2002 - 08:36 (H497-H509) 2002 LASALLE BANK N.A.																																											PAGE 6 OF 9





	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 2002-3*
																												NEXT PAYMENT:										12/26/2002
																												RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8967-30-8*
											*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		270			126,919,297				27		12,975,226				0	0			0	0			0				0			0			0						169		170		6.45%		6.20%
					77.14%					73.03%		9.09%				9.24%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		297			140,491,744				23		11,752,035				0	0			0	0			0				0			0			0						170		171		6.45%		6.20%
					84.86%					80.84%		7.19%				7.69%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		320			152,860,290				11		5,434,666				0	0			0	0			0				0			0			0						171		172		6.46%		6.21%
					91.43%					87.96%		3.32%				3.42%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		331			158,981,707				8		5,333,158				0	0			0	0			0				0			0			0						172		173		6.48%		6.23%
					94.57%					91.48%		2.36%				3.23%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		339			165,075,967				3		1,501,364				0	0			0	0			0				0			0			0						174		174		6.48%		6.23%
					96.86%					94.99%		0.88%				0.90%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		342			167,251,492				5		2,647,741				0	0			0	0			0				0			0			0						175		175		6.49%		6.24%
					97.71%					96.24%		1.44%				1.55%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		347			170,641,988				1		1,386,382				0	0			0	0			0				0			0			0						176		176		6.49%		6.24%
					99.14%					98.19%		0.29%				0.81%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		348			171,985,244				2		1,132,772				0	0			0	0			0				0			0			0						177		177		6.49%		6.24%
					99.43%					98.97%		0.57%				0.65%						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 7 OF 9
			11/21/2002 - 08:36 (H497-H509) 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 2002-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8967-30-8

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/21/2002 - 08:36 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 8 OF 9

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 2002-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8967-30-8

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 - 08:36 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 9 OF 9

ABN AMRO MORTGAGE CORP SERIES 2002-3 8-K