8-K 1 abn0201a_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: May 2002
(Date of earliest event reported)

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

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 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 2002-1A

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9010-30-6

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

YUAN LI 714-238-6741

MEGAN.OLSON@ABNAMRO.COM

YUAN.LI@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN0201A

CLOSING DATE:

5/23/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

6/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

6/25/2032

ABN0201A_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 8-9

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 10

MODIFIED LOAN DETAIL

PAGE 11

REALIZED LOSS DETAIL

PAGE 12

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO INC.

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

11/20/2002 - 15:36 (H909-H930) 2002 LASALLE BANK N.A.

PAGE 1 OF 12





	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:						6.089937%				*SERIES 2002-1A*																											PRIOR PAYMENT:							10/25/2002
																																		NEXT PAYMENT:							12/26/2002
WAMM:						353
																																		RECORD DATE:								10/31/2002
										*REMIC IV*
										*ABN AMRO ACCT: 67-9010-30-6*


									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						139,063,000.00					125,776,442.26					2,590,306.61			0.00			0.00				123,186,135.65				613,160.16					0.00				5.85000000%
	00077BM67													904.456557531			18.626856964			0.000000000			0.000000000				885.829700567					4.409225747				0.000000000						5.850000000%

	IA-2						151,357,000.00					89,254,111.43					25,389,457.35			0.00			0.00				63,864,654.08				435,113.79					0.00				5.85000000%
	00077BM75													589.692656633			167.745511275			0.000000000			0.000000000				421.947145358					2.874751680				0.000000000						5.850000000%

	IA-3						3,069,004.00					2,723,108.68					140,902.51			0.00			0.00				2,582,206.17				0.00					0.00				0.00000000%
	00077BM83													887.293949438			45.911478121			0.000000000			0.000000000				841.382471316					0.000000000				0.000000000						N/A

	IA-4						7,530,413.28				N	5,505,503.98					0.00			0.00			0.00				5,001,672.23				26,839.33					0.00				5.85000000%
	00077BM91													731.102500659			0.000000000			0.000000000			0.000000000				664.196245813					3.564124438				0.000000000						5.850000000%

	IIA-1						83,004,000.00					38,034,007.20					12,975,201.50			0.00			0.00				25,058,805.70				185,415.79					0.00				5.85000000%
	00077BN25													458.218967761			156.320195412			0.000000000			0.000000000				301.898772348					2.233817527				0.000000000						5.850000000%

	IIA-2						37,728,000.00					17,287,685.22					5,897,648.33			0.00			0.00				11,390,036.89				61,227.22					0.00				4.25000000%
	00077BN33													458.218967875			156.320195346			0.000000000			0.000000000				301.898772530					1.622858885				0.000000000						4.250000000%

	IIA-3						96,245,000.00					96,245,000.00					0.00			0.00			0.00				96,245,000.00				429,092.29					0.00				5.35000000%
	00077BN41													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.458333316				0.000000000						5.350000000%

	IIA-4						3,868,466.00					3,430,514.69					284,018.62			0.00			0.00				3,146,496.07				0.00					0.00				0.00000000%
	00077BN58													886.789412134			73.418926262			0.000000000			0.000000000				813.370485872					0.000000000				0.000000000						N/A

	IIA-5						8,457,890.12				N	5,711,255.60					0.00			0.00			0.00				5,179,434.50				25,462.68					0.00				5.35000000%
	00077BN66													675.257720184			0.000000000			0.000000000			0.000000000				612.379024380					3.010523859				0.000000000						5.350000000%

	M						6,637,000.00					6,605,650.37					6,020.27			0.00			0.00				6,599,630.10				31,020.93					0.00				5.63534443%
	00077BN74													995.276536086			0.907076993			0.000000000			0.000000000				994.369459093					4.673938526				0.000000000						5.635358512%

	B-1						3,982,000.00					3,963,191.18					3,611.98			0.00			0.00				3,959,579.20				18,611.62					0.00				5.63534443%
	00077BN82													995.276539427			0.907076846			0.000000000			0.000000000				994.369462582					4.673937720				0.000000000						5.635358512%

	B-2						2,655,000.00					2,642,459.20					2,408.29			0.00			0.00				2,640,050.91				12,409.31					0.00				5.63534443%
	00077BN90													995.276534840			0.907077213			0.000000000			0.000000000				994.369457627					4.673939736				0.000000000						5.635358512%

	B-3						1,327,000.00					1,320,731.95					1,203.69			0.00			0.00				1,319,528.26				6,202.32					0.00				5.63534443%
	00077BP31/U00318AK8													995.276525998			0.907076112			0.000000000			0.000000000				994.369449887					4.673941221				0.000000000						5.635358512%

	B-4						796,000.00					792,240.12					722.03			0.00			0.00				791,518.09				3,720.45					0.00				5.63534443%
	00077BP49/U00318AL6													995.276532663			0.907072864			0.000000000			0.000000000				994.369459799					4.673932161				0.000000000						5.635358512%

	B-5						1,332,667.44					1,326,372.58					1,208.37			0.45			0.00				1,325,163.76				6,228.81					0.00				5.63534443%
	00077BP56/U00318AM4													995.276495988			0.906730339			0.000337669			0.000000000				994.369427980					4.673941760				0.000000000						5.635358512%

	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSH927													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000

	R-2						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSH928													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000

	R-3						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSH929													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000

	R-4						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSH930													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A



		TOTAL			531,064,237.44								389,401,514.88				47,292,709.55			0.45			0.00				342,108,804.88				1,854,504.70					0.00

																										TOTAL P&I PAYMENT				49,147,214.25


NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
11/20/2002 - 15:36 (H909-H930) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 12

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 2002-1A

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9010-30-6

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

1,946,620.87

CURRENT SERVICING FEES

119,785.69

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

348,887.73

PLUS ADVANCE INTEREST

27,669.05

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

6,544.13

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

8,386.86

SCHEDULED PRINCIPAL DISTRIBUTION

355,431.86

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

128,172.55

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(119,785.69)

CURTAILMENTS

120,412.44

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

46,816,865.72

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

1,857,749.25

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

46,937,278.16

LESS TRUSTEE FEE

(3,245.01)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

47,292,710.02

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

49,150,459.27

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,854,504.23

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

389,401,514.89

825

SCHEDULED PRINCIPAL DISTRIBUTION

355,431.86

UNSCHEDULED PRINCIPAL DISTRIBUTION

46,958,260.04

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

342,108,804.87

732

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

39,045.10

177,301.52

27,526.01

127,375.14

39,045.10

177,301.52

27,526.01

127,375.14

11/20/2002 - 15:36 (H909-H930) 2002 LASALLE BANK N.A.

PAGE 4 OF 12





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


															*ABN AMRO ACCT: 67-9010-30-6*
															*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	5.850000000%							613,160.16						0.00					0.00					0.00						0.00			0.00				0.00				0.00						613,160.16			613,160.16		0.00		0.00	3.15%	4.86%
		IA-2					30/360		30	5.850000000%							435,113.79						0.00					0.00					0.00						0.00			0.00				0.00				0.00						435,113.79			435,113.79		0.00		0.00	3.15%	4.86%
		IA-3					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	3.15%	4.86%
		IA-4					30/360		30	5.850000000%							26,839.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00						26,839.33			26,839.33		0.00		0.00	NA	NA
		IIA-1					30/360		30	5.850000000%							185,415.79						0.00					0.00					0.00						0.00			0.00				0.00				0.00						185,415.79			185,415.79		0.00		0.00	3.15%	4.86%
		IIA-2					30/360		30	4.250000000%							61,227.22						0.00					0.00					0.00						0.00			0.00				0.00				0.00						61,227.22			61,227.22		0.00		0.00	3.15%	4.86%
		IIA-3					30/360		30	5.350000000%							429,092.29						0.00					0.00					0.00						0.00			0.00				0.00				0.00						429,092.29			429,092.29		0.00		0.00	3.15%	4.86%
		IIA-4					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	3.15%	4.86%
		IIA-5					30/360		30	5.350000000%							25,462.68						0.00					0.00					0.00						0.00			0.00				0.00				0.00						25,462.68			25,462.68		0.00		0.00	NA	NA
		M					30/360		30	5.635344426%							31,020.93						0.00					0.00					0.00						0.00			0.00				0.00				0.00						31,020.93			31,020.93		0.00		0.00	1.90%	2.93%
		B-1					30/360		30	5.635344426%							18,611.62						0.00					0.00					0.00						0.00			0.00				0.00				0.00						18,611.62			18,611.62		0.00		0.00	1.15%	1.78%
		B-2					30/360		30	5.635344426%							12,409.31						0.00					0.00					0.00						0.00			0.00				0.00				0.00						12,409.31			12,409.31		0.00		0.00	0.65%	1.00%
		B-3					30/360		30	5.635344426%							6,202.32						0.00					0.00					0.00						0.00			0.00				0.00				0.00						6,202.32			6,202.32		0.00		0.00	0.40%	0.62%
		B-4					30/360		30	5.635344426%							3,720.45						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,720.45			3,720.45		0.00		0.00	0.25%	0.39%
		B-5					30/360		30	5.635344426%							6,228.81						0.00					0.00					0.00						0.00			0.00				0.00				0.00						6,228.81			6,228.81		0.00		0.00	0.00%	0.00%
																1,854,504.70						0.00					0.00						0.00				0.00					0.00			0.00						0.00					1,854,504.70		1,854,504.70			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 12
	11/20/2002 - 15:36 (H909-H930) 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 2002-1A*																															NEXT PAYMENT:				12/26/2002
																																		RECORD DATE:						10/31/2002
								*ABN AMRO ACCT: 67-9010-30-6*
								*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

				AGGREGATE	8,841,169.00				0.00	8,841,169.00	5,310,642.00		0.00		5,310,642.00																120,574.00					0.00					120,574.00
																							GROUP I									GROUP II			TOTAL
							BEGINNING NUMBER OF LOANS:									487									338												825
							ENDING NUMBER OF LOANS:
																		431								301											732
							NUMBER OF PAYOFFS:										56											37							93
							AGGREGATE PAYOFF AMOUNTS:													27,916,068.81							18,900,796.91								46,816,865.72
							NUMBER OF CURTAILMENTS:															67					57								124
							AGGREGATE CURTAILMENT AMOUNTS:															16,407.08					104,005.36								120,412.44
							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:							227,256,000.10										162,145,514.79										389,401,514.89
							ENDING PRINCIPLE BALANCE:							199,127,142.01										142,981,662.86										342,108,804.87
							WACC:														6.296624%								5.800253%								6.089937%
							WAMM:														353.00									353.00							353.00






			11/20/2002 - 15:36 (H909-H930) 2002 LASALLE BANK N.A.																																						PAGE 6 OF 12





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

												*ABN AMRO ACCT: 67-9010-30-6*

												*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


					11/25/2002		2		1,010,595						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.27%				0.30%			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%
					10/25/2002		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/2002		1		348,476						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						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%				0.00%				0.00%
					8/26/2002		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%
					7/25/2002		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%
					6/25/2002		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/20/2002 - 15:36 (H909-H930) 2002 LASALLE BANK N.A.																																											PAGE 7 OF 12





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

												*ABN AMRO ACCT: 67-9010-30-6*

												*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


					11/25/2002		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%
					10/25/2002		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%			0.00%
					9/25/2002		1		348,476						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.19%				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%
					8/26/2002		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%
					7/25/2002		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%
					6/25/2002		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%			0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/20/2002 - 15:36 (H909-H930) 2002 LASALLE BANK N.A.																																									PAGE 8 OF 12





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

												*ABN AMRO ACCT: 67-9010-30-6*

												*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


					11/25/2002		2		1,010,595						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.66%				0.71%			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%
					10/25/2002		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%			0.00%
					9/25/2002		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%
					8/26/2002		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%
					7/25/2002		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%
					6/25/2002		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%			0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/20/2002 - 15:36 (H909-H930) 2002 LASALLE BANK N.A.																																									PAGE 9 OF 12





	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 2002-1A*
																												NEXT PAYMENT:										12/26/2002
																												RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-9010-30-6*
											*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
				11/25/2002		732			342,108,805				93		46,816,866				0	0			0	0			0				0			0			0						353		353		6.09%		5.71%
					67.03%					64.42%		11.27%				12.02%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/2002		825			389,401,515				77		39,380,228				0	0			0	0			0				0			0			0						354		354		6.09%		5.72%
					75.55%					73.32%		8.54%				9.17%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/2002		902			429,437,794				93		45,782,085				0	0			0	0			0				0			0			0						355		355		6.10%		5.72%
					82.60%					80.86%		9.35%				9.62%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/2002		995			476,093,577				72		39,146,699				0	0			0	0			0				0			0			0						356		356		6.10%		5.73%
					91.12%					89.65%		6.75%				7.59%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/2002		1,067			515,951,268				23		11,734,407				0	0			0	0			0				0			0			0						357		357		6.11%		5.73%
					97.71%					97.15%		2.11%				2.22%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/2002		1,090			528,456,707				2		1,401,684				0	0			0	0			0				0			0			0						358		358		6.11%		5.73%
					99.82%					99.51%		0.18%				0.26%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 10 OF 12
			11/20/2002 - 15:36 (H909-H930) 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 2002-1A

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9010-30-6

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/20/2002 - 15:36 (H909-H930) 2002 LASALLE BANK N.A.

PAGE 11 OF 12

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 2002-1A

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9010-30-6

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..

11/20/2002 - 15:36 (H909-H930) 2002 LASALLE BANK N.A.

PAGE 12 OF 12

ABN AMRO MORTGAGE CORP SERIES 2002-1A 8-K