8-K 1 abn02007_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: August 27, 2002
(Date of earliest event reported)

ABN AMRO MORTGAGE CORPORATION (as depositor under Pooling and
Servicing Agreement, dated as of August 1, 2002 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2002-7)

Delaware (State or other jurisdiction of organization)
333-73036 (Commission File No.)
36-3886007 (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 NATIONAL ASSOCIATION 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 2002-7

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9072-30-6

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:

ABN02007

CLOSING DATE:

8/27/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

9/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

9/25/2032

ABN02007_200211_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

90 DAYS DELINQUENT AND FORECLOSURE REPORT - ABN02006

PAGE 9

MODIFIED LOAN DETAIL

PAGE 10

REALIZED LOSS DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO MORTGAGE CORP.

UNDERWRITER: DEUTSCHE BANK SECURITIES INC.

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 - 08:39 (I824 - I849) 2002 LASALLE BANK N.A.

PAGE 1 OF 11





	ABN AMRO

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

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

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

WAC:						6.807516%				*SERIES 2002-7*																											PRIOR PAYMENT:							10/25/2002
																																		NEXT PAYMENT:							12/26/2002
WAMM:						317
																																		RECORD DATE:								10/31/2002
CURRENT INDEX:						1.830000%
NEXT INDEX:						1.380000%				*REMIC IV*
										*ABN AMRO ACCT: 67-9072-30-6*


									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						14,580,000.00					14,420,209.96					80,519.74			0.00			0.00				14,339,690.22				75,105.26					0.00				6.25000000%
	00077BU68													989.040463649			5.522615912			0.000000000			0.000000000				983.517847737					5.151252401				0.000000000						FIXED

	IA-2						15,836,000.00					15,836,000.00					0.00			0.00			0.00				15,836,000.00				82,479.17					0.00				6.25000000%
	00077BU76													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208333544				0.000000000						FIXED

	IA-3						149,850,000.00					143,155,170.19					13,294,951.40			0.00			0.00				129,860,218.79				656,127.86					0.00				5.50000000%
	00077BU84													955.323124391			88.721731064			0.000000000			0.000000000				866.601393327					4.378564298				0.000000000						FIXED

	IA-4						16,650,000.00					15,906,130.02					1,477,216.82			0.00			0.00				14,428,913.20				106,040.87					0.00				8.00000000%
	00077BU92													955.323124324			88.721730931			0.000000000			0.000000000				866.601393393					6.368821021				0.000000000						FIXED

	IA-5						37,000,000.00					35,346,955.60					3,282,704.05			0.00			0.00				32,064,251.55				68,632.01					0.00				2.33000000%
	00077BV26													955.323124324			88.721731081			0.000000000			0.000000000				866.601393243					1.854919189				0.000000000						1.880000000%

	IA-6						37,000,000.00				N	35,346,955.60					0.00			0.00			0.00				32,064,251.55				181,742.26					0.00				6.17000000%
	00077BV34													955.323124324			0.000000000			0.000000000			0.000000000				866.601393243					4.911952973				0.000000000						6.620000000%

	IA-7						28,380,000.00					28,380,000.00					0.00			0.00			0.00				28,380,000.00				147,812.50					0.00				6.25000000%
	00077BV42													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208333333				0.000000000						FIXED

	IA-8						15,100,000.00					15,257,701.28					0.00			0.00			79,467.19				15,337,168.47				0.00					0.00				6.25000000%
	00077BV59													1010.443793377			0.000000000			0.000000000			5.262727815				1015.706521192					0.000000000				0.000000000						FIXED

	IA-9						200,000.00					202,088.76					0.00			0.00			1,052.55				203,141.31				0.00					0.00				6.25000000%
	00077BV67													1010.443800000			0.000000000			0.000000000			5.262750000				1015.706550000					0.000000000				0.000000000						FIXED

	IA-10						370,000.00					370,000.00					0.00			0.00			0.00				370,000.00				1,927.08					0.00				6.25000000%
	00077BV75													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208324324				0.000000000						FIXED

	IA-P						224,507.00					224,062.10					243.90			0.00			0.00				223,818.20				0.00					0.00				N/A
	00077BV83													998.018324596			1.086380380			0.000000000			0.000000000				996.931944216					0.000000000				0.000000000

	IA-X						18,112,632.00				N	17,252,633.38					0.00			0.00			0.00				16,021,504.21				89,857.47					0.00				6.25000000%
	00077BV91													952.519400825			0.000000000			0.000000000			0.000000000				884.548651460					4.961038793				0.000000000						FIXED

	IIA-1						60,500,000.00					57,012,410.09					4,005,365.60			0.00			0.00				53,007,044.49				273,184.47					0.00				5.75000000%
	00077BW25													942.353885785			66.204390083			0.000000000			0.000000000				876.149495702					4.515445785				0.000000000						FIXED

	IIA-2						13,154,000.00					13,154,000.00					0.00			0.00			0.00				13,154,000.00				63,029.58					0.00				5.75000000%
	00077BW33													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.791666413				0.000000000						FIXED

	IIA-P						68,936.00					68,436.47					252.08			0.00			0.00				68,184.39				0.00					0.00				N/A
	00077BW41													992.753713589			3.656725078			0.000000000			0.000000000				989.096988511					0.000000000				0.000000000

	IIA-X						6,813,598.00				N	6,425,088.39					0.00			0.00			0.00				6,042,837.30				30,786.88					0.00				5.75000000%
	00077BW58													942.980256540			0.000000000			0.000000000			0.000000000				886.879046871					4.518446788				0.000000000						FIXED

	M						4,807,000.00					4,796,079.63					5,555.45			0.00			0.00				4,790,524.18				24,756.82					0.00				6.19426458%
	00077BW66													997.728235906			1.155700021			0.000000000			0.000000000				996.572535885					5.150160183				0.000000000						6.192597400%

	B-1						1,989,000.00					1,984,481.47					2,298.69			0.00			0.00				1,982,182.78				10,243.67					0.00				6.19426458%
	00077BW74													997.728240322			1.155701357			0.000000000			0.000000000				996.572538964					5.150160885				0.000000000						6.192597400%

	B-2						1,085,000.00					1,082,535.14					1,253.93			0.00			0.00				1,081,281.21				5,587.92					0.00				6.19426458%
	00077BW82													997.728239631			1.155695853			0.000000000			0.000000000				996.572543779					5.150156682				0.000000000						6.192597400%

	B-3						723,000.00					721,357.51					835.57			0.00			0.00				720,521.94				3,723.57					0.00				6.19426458%
	00077BX24													997.728229599			1.155698479			0.000000000			0.000000000				996.572531120					5.150165975				0.000000000						6.192597400%

	B-4						362,000.00					361,177.62					418.36			0.00			0.00				360,759.26				1,864.36					0.00				6.19426458%
	00077BX32													997.728232044			1.155690608			0.000000000			0.000000000				996.572541436					5.150165746				0.000000000						6.192597400%

	B-5						722,813.00					721,170.94					835.35			0.00			0.00				720,335.59				3,722.60					0.00				6.19426458%
	00077BX40													997.728236764			1.155693105			0.000000000			0.000000000				996.572543659					5.150156403				0.000000000						6.192597400%

	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BW90													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	RI						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSI846													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000

	RII						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSI847													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000

	RIII						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSI848													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			361,602,356.00								348,999,966.78				22,152,450.94			0.00			80,519.74				326,928,035.58				1,826,624.35					0.00

																										TOTAL P&I PAYMENT				23,979,075.29


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 - 08:39 (I824 - I849) 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
																									PAYMENT DATE:								11/25/2002
					*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																									PRIOR PAYMENT:							10/25/2002
					*SERIES 2002-7*
																									NEXT PAYMENT:								12/26/2002
																									RECORD DATE:								10/31/2002
					*ABN AMRO ACCT: 67-9072-30-6*


*CASH RECONCILIATION SUMMARY*



				INTEREST SUMMARY								PRINCIPAL SUMMARY																				SERVICING FEE SUMMARY
				CURRENT SCHEDULED INTEREST		1,814,107.96				SCHEDULED PRINCIPAL:
				LESS DEFERRED INTEREST		0.00				CURRENT SCHEDULED PRINCIPAL							443,727.07										CURRENT SERVICING FEES									66,643.02
				LESS PPIS REDUCING SCHEDULED INT		0.00																					PLUS FEES ADVANCED FOR PPIS									0.00
										ADVANCED SCHEDULED PRINCIPAL							44,025.28										LESS REDUCTION FOR PPIS									0.00
				PLUS GROSS ADVANCE INTEREST		159,679.15				SCHEDULED PRINCIPAL										487,752.35
				LESS ASER INTEREST ADV REDUCTION					0.00																		PLUS DELINQUENT SERVICING FEES									6,065.30
				LESS OTHER INTEREST NOT ADVANCED		0.00				UNSCHEDULED PRINCIPAL:
				LESS OTHER ADJUSTMENT		0.00				CURTAILMENTS							211,336.70											TOTAL SERVICING FEES									72,708.33
										PREPAYMENTS IN FULL							21,372,842.15
				TOTAL		1,973,787.11
				UNSCHEDULED INTEREST:						LIQUIDATION PROCEEDS							0.00
										REPURCHASE PROCEEDS							0.00
				PREPAYMENT PENALTIES		0.00
				YIELD MAINTENANCE PENALTIES		0.00				OTHER PRINCIPAL PROCEEDS							0.00
				OTHER INTEREST PROCEEDS		0.00				TOTAL UNSCHEDULED PRINCIPAL											21,584,178.85
				TOTAL		0.00				REMITTANCE PRINCIPAL							22,071,931.20

				LESS FEE PAID TO SERVICER		(66,643.02)					REMITTANCE P&I DUE TRUST								23,981,983.62
				LESS FEE STRIPS PAID BY SERVICER		0.00
											REMITTANCE P&I DUE CERTS							23,979,075.29
				LESS FEES & EXPENSES PAID BY/TO SERVICER																											PPIS SUMMARY
				SPECIAL SERVICING FEES			0.00						POOL BALANCE SUMMARY
				WORKOUT FEES		0.00										BALANCE								COUNT			GROSS PPIS									0.00
				LIQUIDATION FEES		0.00
										BEGINNING POOL				348,999,967.16									762				REDUCED BY PPIE									0.00
				INTEREST DUE SERV ON ADVANCES		0.00				SCHEDULED PRINCIPAL				487,752.35													REDUCED BY SHORTFALLS IN FEES									0.00
				NON RECOVERABLE ADVANCES		0.00				UNSCHEDULED PRINCIPAL				21,584,178.85								43					REDUCED BY OTHER AMOUNTS									0.00
				MISC. FEES & EXPENSES		0.00				DEFERRED INTEREST				0.00
				PLUS TRUSTEE FEES PAID BY SERVICER		2,908.33				LIQUIDATIONS				0.00								0					PPIS REDUCING SCHEDULED INTEREST									0.00
																									PPIS REDUCING SERVICING FEE									0.00
				TOTAL UNSCHEDULED FEES & EXPENSES		2,908.33				REPURCHASES				0.00								0
				TOTAL INTEREST DUE TRUST		1,910,052.42				ENDING POOL					326,928,035.96							719						PPIS DUE CERTIFICATE									0.00
				LESS FEES & EXPENSES PAID BY/TO TRUST																										ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)
																									PRINCIPAL			INTEREST
				TRUSTEE FEE		(2,908.33)
				FEE STRIPS		0.00																							PRIOR OUTSTANDING					33,057.67							127,761.63
				MISC. FEES		0.00
				INTEREST RESERVE WITHHOLDING		0.00																							PLUS CURRENT PERIOD					44,025.28					159,679.15
				PLUS INTEREST RESERVE DEPOSIT		0.00																							LESS RECOVERED					(30,674.89)						(124,282.27)
				TOTAL				(2,908.33)																					LESS NON RECOVERED					0.00						0.00
																									ENDING OUTSTANDING			46,408.06							163,158.50
				TOTAL INTEREST DUE CERTS		1,907,144.09


		11/21/2002 - 08:39 (I824 - I849) 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
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																PRIOR PAYMENT:						10/25/2002
															*SERIES 2002-7*
																																																NEXT PAYMENT:							12/26/2002
																																RECORD DATE:												10/31/2002


															*ABN AMRO ACCT: 67-9072-30-6*
															*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	6.250000000%							75,105.26						0.00					0.00					0.00						0.00			0.00				0.00				0.00						75,105.26			75,105.26		0.00		0.00	2.68%	2.95%
		IA-2					30/360		30	6.250000000%							82,479.17						0.00					0.00					0.00						0.00			0.00				0.00				0.00						82,479.17			82,479.17		0.00		0.00	2.68%	2.95%
		IA-3					30/360		30	5.500000000%							656,127.86						0.00					0.00					0.00						0.00			0.00				0.00				0.00						656,127.86			656,127.86		0.00		0.00	2.68%	2.95%
		IA-4					30/360		30	8.000000000%							106,040.87						0.00					0.00					0.00						0.00			0.00				0.00				0.00						106,040.87			106,040.87		0.00		0.00	2.68%	2.95%
		IA-5					30/360		30	2.330000000%							68,632.01						0.00					0.00					0.00						0.00			0.00				0.00				0.00						68,632.01			68,632.01		0.00		0.00	2.68%	2.95%
		IA-6					30/360		30	6.170000000%							181,742.26						0.00					0.00					0.00						0.00			0.00				0.00				0.00						181,742.26			181,742.26		0.00		0.00	2.68%	2.95%
		IA-7					30/360		30	6.250000000%							147,812.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00						147,812.50			147,812.50		0.00		0.00	2.68%	2.95%
		IA-8					30/360		30	6.250000000%							79,467.19						0.00					79,467.19					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	2.68%	2.95%
		IA-9					30/360		30	6.250000000%							1,052.55						0.00					1,052.55					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	2.68%	2.95%
		IA-10					30/360		30	6.250000000%							1,927.08						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,927.08			1,927.08		0.00		0.00	2.68%	2.95%
		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	2.68%	2.95%
		IA-X					30/360		30	6.250000000%							89,857.47						0.00					0.00					0.00						0.00			0.00				0.00				0.00						89,857.47			89,857.47		0.00		0.00	2.68%	2.95%
		IIA-1					30/360		30	5.750000000%							273,184.47						0.00					0.00					0.00						0.00			0.00				0.00				0.00						273,184.47			273,184.47		0.00		0.00	2.68%	2.95%
		IIA-2					30/360		30	5.750000000%							63,029.58						0.00					0.00					0.00						0.00			0.00				0.00				0.00						63,029.58			63,029.58		0.00		0.00	2.68%	2.95%
		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	2.68%	2.95%
		IIA-X					30/360		30	5.750000000%							30,786.88						0.00					0.00					0.00						0.00			0.00				0.00				0.00						30,786.88			30,786.88		0.00		0.00	2.68%	2.95%
		M					30/360		30	6.194264584%							24,756.82						0.00					0.00					0.00						0.00			0.00				0.00				0.00						24,756.82			24,756.82		0.00		0.00	1.35%	1.49%
		B-1					30/360		30	6.194264584%							10,243.67						0.00					0.00					0.00						0.00			0.00				0.00				0.00						10,243.67			10,243.67		0.00		0.00	0.80%	0.88%
		B-2					30/360		30	6.194264584%							5,587.92						0.00					0.00					0.00						0.00			0.00				0.00				0.00						5,587.92			5,587.92		0.00		0.00	0.50%	0.55%
		B-3					30/360		30	6.194264584%							3,723.57						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,723.57			3,723.57		0.00		0.00	0.30%	0.33%
		B-4					30/360		30	6.194264584%							1,864.36						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,864.36			1,864.36		0.00		0.00	0.20%	0.22%
		B-5					30/360		30	6.194264584%							3,722.60						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,722.60			3,722.60		0.00		0.00	0.00%	0.00%
																1,907,144.09						0.00					80,519.74						0.00				0.00					0.00			0.00						0.00					1,826,624.35		1,826,624.35			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 - 08:39 (I824 - I849) 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 2002-7*																							NEXT PAYMENT:				12/26/2002
																															RECORD DATE:					10/31/2002
								*ABN AMRO ACCT: 67-9072-30-6*
								*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

					5,138,020.00				0.00	5,138,020.00	3,489,999.67		0.00		3,489,999.67									103,000.00						0.00		103,000.00




																				GROUP I					GROUP II				TOTAL
							NUMBER OF PAYOFFS:									36							7						43
							AGGREGATE PAYOFF AMOUNTS:											17,666,340.63				3,706,501.52							21,372,842.15
							NUMBER OF CURTAILMENTS:												108			30							138
							AGGREGATE CURTAILMENT AMOUNTS:												154,299.54			57,037.16							211,336.70
							NUMBER OF LOANS IN FORECLOSURE:									0						0							0
							BOOK VALUE OF LOANS IN FORECLOSURE:									0.00						0.00							0.00
							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:							277,687,553.96							71,312,413.20							348,999,967.16
							ENDING PRINCIPLE BALANCE:							259,624,954.34							67,303,081.62							326,928,035.96









			11/21/2002 - 08:39 (I824 - I849) 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
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2002-7*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*ABN AMRO ACCT: 67-9072-30-6*

												*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		2		1,238,074						1	691,093				0		0			0	0				0	0			0			0				0		0					0			0
						0.28%				0.38%			0.14%				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%
					10/25/02		3		1,543,155						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.39%				0.44%			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
						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 - 08:39 (I824 - I849) 2002 LASALLE BANK N.A.																																											PAGE 7 OF 11





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															STATEMENT DATE:						11/25/2002
																												PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					10/25/2002
											*SERIES 2002-7*
																												NEXT PAYMENT:										12/26/2002
																												RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-9072-30-6*
											*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		719			326,928,036				43		21,372,842				0	0			0	0			0				0			0			0						317		319		6.81%		6.56%
					91.83%					90.41%		5.64%				6.12%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		762			348,999,967				16		7,312,171				0	0			0	0			0				0			0			0						319		320		6.81%		6.56%
					97.32%					96.51%		2.06%				2.05%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		778			357,115,242				5		3,220,088				0	0			0	0			0				0			0			0						321		321		6.81%		6.56%
					99.36%					98.76%		0.64%				0.89%						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 8 OF 11
			11/21/2002 - 08:39 (I824 - I849) 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 2002-7

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9072-30-6

OTHER RELATED INFORMATION

90 DAYS DELINQUENT AND FORECLOSURE REPORT

MORTGAGE LOANS THAT HAVE BECOME MORE THAN 90 DAYS DELINQUENT

LOAN NUMBER

PROPERTY ADDRESS

CITY

STATE

ZIP CODE

MORTGAGE LOANS TO WHICH FORCLOSURE PROCEEDINGS HAVE BEEN COMMENCED

LOAN NUMBER

PROPERTY ADDRESS

CITY

STATE

ZIP CODE

11/21/2002 - 08:39 (I824 - I849) 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

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2002-7

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9072-30-6

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/21/2002 - 08:39 (I824 - I849) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2002-7

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9072-30-6

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 - 08:39 (I824 - I849) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

ABN AMRO MORTGAGE CORP SERIES 2002-7 8-K