8-K 1 abn01002_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: November 25, 2002
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of May 1, 2001 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2001-2)

Delaware (State or other jurisdiction of organization)
333-85443-08 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

181 West Madison Street Chicago, Illinois 60602
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(248) 643-2530

(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.
ITS CAPACITY AS AGENT FOR THE
TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ABN AMRO Mortgage
Corporation, REGISTRANT

By:

/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

Date: November 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP, INC. AS SERVICER

PAYMENT DATE:

11/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2001-2

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8788-40-7

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

STEFANIE EDWARDS 312-904-8975

CARRIE NORMAN (714)238-6706

STEFANIE.EDWARDS@ABNAMRO.COM

CARRIE.NORMAN@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN01002

CLOSING DATE:

5/25/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

6/25/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

6/25/2031

ABN01002_200211_3.ZIP

OTHER RELATED INFORMATION - RESERVE BALANCE REPORTING

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7-9

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 10-12

MODIFIED LOAN DETAIL

PAGE 13

REALIZED LOSS DETAIL

PAGE 14

PARTIES TO THE TRANSACTION

UNDERWRITER: BEAR STEARNS & CO. INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

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

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 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.

PAGE 1 OF 14





	ABN AMRO

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

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

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

WAC:						7.158955%				*SERIES 2001-2*																											PRIOR PAYMENT:							10/25/2002
																																		NEXT PAYMENT:							12/26/2002
WAMM:						336
																																		RECORD DATE:								10/31/2002
										*REMIC II*
										*ABN AMRO ACCT: 67-8788-40-7*


									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						153,079,000.00					51,618,634.38					17,534,971.54			0.00			0.00				34,083,662.84				290,354.82					0.00				6.75000000%
	00077BSL8													337.202584156			114.548511161			0.000000000			0.000000000				222.654072995					1.896764546				0.000000000						FIXED

	A-2						19,984,514.00					19,984,514.00					0.00			0.00			0.00				19,984,514.00				112,412.89					0.00				6.75000000%
	00077BSM6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.624999937				0.000000000						FIXED

	A-3						18,950,000.00					18,950,000.00					0.00			0.00			0.00				18,950,000.00				105,804.17					0.00				6.70000000%
	00077BSN4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.583333509				0.000000000						FIXED

	A-4						22,342,317.00					22,342,317.00					0.00			0.00			0.00				22,342,317.00				125,675.53					0.00				6.75000000%
	00077BSP9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.624999860				0.000000000						FIXED

	A-5						18,950,000.00				N	18,950,000.00					0.00			0.00			0.00				18,950,000.00				789.58					0.00				0.05000000%
	00077BSQ7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.041666491				0.000000000						FIXED

	A-P						1,247,369.00					1,112,128.75					81,787.41			0.00			0.00				1,030,341.34				0.00					0.00				N/A
	00077BSR5													891.579596735			65.567935390			0.000000000			0.000000000				826.011661345					0.000000000				0.000000000

	A-X						10,659,394.00				N	3,978,455.00					0.00			0.00			0.00				3,303,500.06				22,378.81					0.00				6.75000000%
	00077BSS3													373.234632288			0.000000000			0.000000000			0.000000000				309.914434160					2.099444865				0.000000000						FIXED

	M						2,904,500.00					2,863,828.23					2,331.41			0.00			0.00				2,861,496.82				16,109.03					0.00				6.75000000%
	00077BST1													985.996980547			0.802688931			0.000000000			0.000000000				985.194291616					5.546231709				0.000000000						FIXED

	B-1						2,234,200.00					2,202,914.44					1,793.37			0.00			0.00				2,201,121.07				12,391.39					0.00				6.75000000%
	00077BSU8													985.996974308			0.802690001			0.000000000			0.000000000				985.194284308					5.546231313				0.000000000						FIXED

	B-2						1,005,500.00					991,419.98					807.10			0.00			0.00				990,612.88				5,576.74					0.00				6.75000000%
	00077BSV6													985.996996519			0.802685231			0.000000000			0.000000000				985.194311288					5.546235704				0.000000000						FIXED

	B-3						670,200.00					660,815.19					537.96			0.00			0.00				660,277.23				3,717.09					0.00				6.75000000%
	00077BSX2													985.997000895			0.802685765			0.000000000			0.000000000				985.194315130					5.546239928				0.000000000						FIXED

	B-4						446,900.00					440,642.04					358.72			0.00			0.00				440,283.32				2,478.61					0.00				6.75000000%
	00077BSY0													985.996956814			0.802685164			0.000000000			0.000000000				985.194271649					5.546229582				0.000000000						FIXED

	B-5						558,575.79					550,754.02					448.36			0.00			0.00				550,305.66				3,097.99					0.00				6.75000000%
	00077BSZ7													985.996940541			0.802684270			0.000000000			0.000000000				985.194256271					5.546230351				0.000000000						FIXED

	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BSW4													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
	9ABSH343													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			223,423,175.79								121,717,968.03				17,623,035.87			0.00			0.00				104,094,932.16				700,786.65					0.00

																										TOTAL P&I PAYMENT				18,323,822.52


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 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 14

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC. AS SERVICER

STATEMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 2001-2

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8788-40-7

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

642,009.20

CURRENT SERVICING FEES

22,439.95

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

85,450.63

PLUS ADVANCE INTEREST

81,217.40

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

13,827.01

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

2,917.96

SCHEDULED PRINCIPAL DISTRIBUTION

99,277.64

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

25,357.91

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(22,439.95)

CURTAILMENTS

47,393.44

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

17,476,364.79

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

701,800.97

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

17,523,758.23

LESS TRUSTEE FEE

(1,014.32)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

17,623,035.87

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

18,324,836.84

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

700,786.66

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

121,717,968.09

303

SCHEDULED PRINCIPAL DISTRIBUTION

99,277.64

UNSCHEDULED PRINCIPAL DISTRIBUTION

17,523,758.23

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

104,094,932.22

259

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

14,857.21

95,589.79

13,827.01

81,217.40

13,565.40

86,314.99

15,118.82

90,492.20

11/20/2002 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.

PAGE 4 OF 14





	ABN AMRO

	LASALLE BANK		N.A.

					*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP, INC. AS SERVICER*																																	STATEMENT DATE:					11/25/2002
																																																PAYMENT DATE:					11/25/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																PRIOR PAYMENT:						10/25/2002
															*SERIES 2001-2*
																																																NEXT PAYMENT:							12/26/2002
																																RECORD DATE:												10/31/2002


															*ABN AMRO ACCT: 67-8788-40-7*
															*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-3					30/360		30	6.700000000%							105,804.17						0.00					0.00					0.00						0.00			0.00				0.00				0.00						105,804.17			105,804.17		0.00		0.00	3.50%	7.40%
		A-4					30/360		30	6.750000000%							125,675.53						0.00					0.00					0.00						0.00			0.00				0.00				0.00						125,675.53			125,675.53		0.00		0.00	3.50%	7.40%
		A-5					30/360		30	0.050000000%							789.58						0.00					0.00					0.00						0.00			0.00				0.00				0.00						789.58			789.58		0.00		0.00	NA	NA
		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	3.50%	7.40%
		A-X					30/360		30	6.750000000%							22,378.81						0.00					0.00					0.00						0.00			0.00				0.00				0.00						22,378.81			22,378.81		0.00		0.00	NA	NA
		M					30/360		30	6.750000000%							16,109.03						0.00					0.00					0.00						0.00			0.00				0.00				0.00						16,109.03			16,109.03		0.00		0.00	2.20%	4.65%
		B-1					30/360		30	6.750000000%							12,391.39						0.00					0.00					0.00						0.00			0.00				0.00				0.00						12,391.39			12,391.39		0.00		0.00	1.20%	2.54%
		B-2					30/360		30	6.750000000%							5,576.74						0.00					0.00					0.00						0.00			0.00				0.00				0.00						5,576.74			5,576.74		0.00		0.00	0.75%	1.59%
		B-3					30/360		30	6.750000000%							3,717.09						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,717.09			3,717.09		0.00		0.00	0.45%	0.95%
		B-4					30/360		30	6.750000000%							2,478.61						0.00					0.00					0.00						0.00			0.00				0.00				0.00						2,478.61			2,478.61		0.00		0.00	0.25%	0.53%
		B-5					30/360		30	6.750000000%							3,097.99						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,097.99			3,097.99		0.00		0.00	0.00%	0.00%
		A-1					30/360		30	6.750000000%							290,354.82						0.00					0.00					0.00						0.00			0.00				0.00				0.00						290,354.82			290,354.82		0.00		0.00	3.50%	7.40%
		A-2					30/360		30	6.750000000%							112,412.89						0.00					0.00					0.00						0.00			0.00				0.00				0.00						112,412.89			112,412.89		0.00		0.00	3.50%	7.40%
																700,786.65						0.00					0.00						0.00				0.00					0.00			0.00						0.00					700,786.65		700,786.65			0.00		0.00

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																PAGE 5 OF 14
	11/20/2002 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC. AS SERVICER

STATEMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 2001-2

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8788-40-7

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

2,218,998.98

0.00

2,218,998.98

2,234,231.00

0.00

2,234,231.00

120,000.00

0.00

120,000.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

17,476,364.79

NUMBER OF CURTAILMENTS:

AGGREGATE CURTAILMENT AMOUNTS:

47,393.44

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.13

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

0.13

BEGINNING RESERVE FUND BALANCE:

5,000.00

DEPOSITS/ INTEREST ON INVESTED BALANCE:

0.00

WITHDRAWALS:

0.00

ENDING RESERVE FUND BALANCE:

5,000.00

11/20/2002 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.

PAGE 6 OF 14





		ABN AMRO

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

																																	STATEMENT DATE:							11/25/2002
												*ABN AMRO MORTGAGE GROUP, INC. AS SERVICER*																															PAYMENT DATE:							11/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2001-2*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*ABN AMRO ACCT: 67-8788-40-7*

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



											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


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


					11/25/02		3		1,180,340						1	351,428				0		0			0	0				0	0			0			0				0		0					0			0
						1.16%				1.13%			0.39%				0.34%			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		4		1,368,650						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.32%				1.12%			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		6		2,252,376						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.81%				1.67%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		3		1,102,032						1	375,270				0		0			0	0				0	0			0			0				0		0					0			0
						0.83%				0.75%			0.28%				0.26%			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		2		715,086						0	0				3		1,149,219			0	0				0	0			0			0				0		0					1			292,718
						0.52%				0.45%			0.00%				0.00%			0.78%			0.73%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.26%				0.19%
					6/25/02		3		1,262,334						2	857,198				1		292,962			0	0				0	0			0			0				0		0					1			292,962
						0.74%				0.77%			0.49%				0.52%			0.25%			0.18%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.25%				0.18%
					5/28/02		2		857,891						1	293,204				0		0			0	0				0	0			0			0				0		0					0			0
						0.48%				0.51%			0.24%				0.17%			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		3		1,267,799						1	418,807				0		0			0	0				0	0			0			0				0		0					0			0
						0.72%				0.74%			0.24%				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%
					3/25/02		5		1,957,106						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.15%				1.10%			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						3	1,231,059				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.68%				0.68%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		1		387,622						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.22%				0.21%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/26/01		2		673,173						1	389,792				0		0			0	0				0	0			0			0				0		0					0			0
						0.42%				0.34%			0.21%				0.20%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					11/26/01		0		0						0	0				1		390,074			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.20%			0.19%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/01		0		0						0	0				1		390,355			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.20%			0.18%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/20/2002 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.																																											PAGE 7 OF 14





		ABN AMRO

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

																										STATEMENT DATE:						11/25/2002
										*ABN AMRO MORTGAGE GROUP, INC. AS SERVICER*																									PAYMENT DATE:					11/25/2002
																																			*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
										PRIOR PAYMENT:								10/25/2002
										*SERIES 2001-2*
																																			NEXT PAYMENT:							12/26/2002
																										RECORD DATE:								10/31/2002

										*ABN AMRO ACCT: 67-8788-40-7*

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

																	*GROUP I*

									DELINQUENCY AGING CATEGORIES																			SPECIAL EVENT CATEGORIES (1)


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


					11/25/02	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					10/25/02	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					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


					7/25/02	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


					4/25/02	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					3/22/02	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					2/27/02	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					1/25/02	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					12/31/01	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					11/26/01	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
				11/20/2002 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.																																		PAGE 8 OF 14





		ABN AMRO

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

																										STATEMENT DATE:						11/25/2002
										*ABN AMRO MORTGAGE GROUP, INC. AS SERVICER*																									PAYMENT DATE:					11/25/2002
																																			*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
										PRIOR PAYMENT:								10/25/2002
										*SERIES 2001-2*
																																			NEXT PAYMENT:							12/26/2002
																										RECORD DATE:								10/31/2002

										*ABN AMRO ACCT: 67-8788-40-7*

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

																	*GROUP II*

									DELINQUENCY AGING CATEGORIES																			SPECIAL EVENT CATEGORIES (1)


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


					11/25/02	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					10/25/02	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					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


					7/25/02	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


					4/25/02	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					3/22/02	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					2/27/02	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					1/25/02	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					12/31/01	0		0					0	0			0		0	0	0		0	0			0		0				0		0				0		0


					11/26/01	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
				11/20/2002 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.																																		PAGE 9 OF 14





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP, INC. AS SERVICER*																															STATEMENT DATE:						11/25/2002
																												PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-2*
																												NEXT PAYMENT:										12/26/2002
																												RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8788-40-7*
											*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		259			104,094,932				44		17,476,365				0	0			0	0			0				0			0			0						336		329		7.16%		6.91%
					49.05%					46.59%		14.52%				14.36%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		303			121,717,968				29		12,618,053				0	0			0	0			0				0			0			0						337		330		7.18%		6.93%
					57.39%					54.48%		8.73%				9.38%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		332			134,490,412				28		12,483,923				0	0			0	0			0				0			0			0						338		331		7.19%		6.94%
					62.88%					60.20%		7.78%				8.48%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		360			147,135,429				26		9,873,372				0	0			0	0			0				0			0			0						340		332		7.19%		6.94%
					68.18%					65.86%		6.74%				6.28%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		386			157,167,002				19		7,612,462				0	0			0	0			0				0			0			0						341		333		7.20%		6.95%
					73.11%					70.34%		4.69%				4.61%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		405			164,958,093				8		3,294,795				0	0			0	0			0				0			0			0						343		335		7.20%		6.95%
					76.70%					73.83%		1.94%				1.96%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		413			168,424,584				6		2,838,601				0	0			0	0			0				0			0			0						344		335		7.21%		6.96%
					78.22%					75.38%		1.43%				1.66%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		419			171,444,093				15		6,269,069				0	0			0	0			0				0			0			0						345		336		7.22%		6.97%
					79.36%					76.74%		3.46%				3.52%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		434			177,981,342				4		2,882,347				0	0			0	0			0				0			0			0						346		338		7.22%		6.97%
					82.20%					79.66%		0.91%				1.59%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		438			181,063,323				9		3,282,671				0	0			0	0			0				0			0			0						347		339		7.23%		6.98%
					82.95%					81.04%		2.01%				1.78%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		447			184,717,943				26		11,801,872				0	0			0	0			0				0			0			0						349		340		7.24%		6.99%
					84.66%					82.68%		5.50%				6.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/01		473			196,721,455				23		10,156,924				0	0			0	0			0				0			0			0						350		341		7.25%		7.00%
					89.58%					88.05%		4.64%				4.90%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		496			207,312,248				11		5,428,543				0	0			0	0			0				0			0			0						352		342		7.26%		7.01%
					93.94%					92.79%		2.17%				2.55%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/01		507			212,932,078				6		2,558,953				0	0			0	0			0				0			0			0						353		343		7.26%		7.01%
					96.02%					95.30%		1.17%				1.19%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/01		513			215,657,686				8		3,735,446				0	0			0	0			0				0			0			0						354		344		7.27%		7.02%
					97.16%					96.52%		1.54%				1.70%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 10 OF 14
			11/20/2002 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP, INC. AS SERVICER*																											STATEMENT DATE:					11/25/2002
																									PAYMENT DATE:						11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																								PRIOR PAYMENT:				10/25/2002
											*SERIES 2001-2*
																									NEXT PAYMENT:								12/26/2002
																									RECORD DATE:									10/31/2002
											*ABN AMRO ACCT: 67-8788-40-7*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
															*GROUP I*
							ENDING POOL (1)						PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)			LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM				CURR WEIGHTED AVG.

DISTRIBUTION
DATE
		# BALANCE						# BALANCE					# AMOUNT				# BALANCE					# BALANCE				# AMOUNT								LIFE		AMORT		COUPON REMIT
				11/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				10/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				9/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				8/26/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				7/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				6/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				5/28/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				4/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				3/22/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				2/27/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				1/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				12/31/01		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				11/26/01		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
						0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
						0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																									PAGE 11 OF 14
			11/20/2002 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP, INC. AS SERVICER*																											STATEMENT DATE:					11/25/2002
																									PAYMENT DATE:						11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																								PRIOR PAYMENT:				10/25/2002
											*SERIES 2001-2*
																									NEXT PAYMENT:								12/26/2002
																									RECORD DATE:									10/31/2002
											*ABN AMRO ACCT: 67-8788-40-7*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
															*GROUP II*
							ENDING POOL (1)						PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)			LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM				CURR WEIGHTED AVG.

DISTRIBUTION
DATE
		# BALANCE						# BALANCE					# AMOUNT				# BALANCE					# BALANCE				# AMOUNT								LIFE		AMORT		COUPON REMIT
				11/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				10/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				9/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				8/26/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				7/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				6/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				5/28/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				4/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				3/22/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				2/27/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				1/25/02		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				12/31/01		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
				11/26/01		0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
						0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
						0			0			0		0				0	0		0	0		0			0			0		0					0
					0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																									PAGE 12 OF 14
			11/20/2002 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP, INC. AS SERVICER

PAYMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2001-2

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8788-40-7

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/20/2002 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.

PAGE 13 OF 14

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP, INC. AS SERVICER

PAYMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2001-2

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8788-40-7

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 - 12:46 (F642-F655) 2002 LASALLE BANK N.A.

PAGE 14 OF 14

ABN AMRO MORTGAGE CORP SERIES 2001-2 8-K