8-K 1 abn02010_200301.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

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

Date of Report: January 27, 2003
(Date of earliest event reported)

ABN AMRO MORTGAGE CORPORATION (as depositor under Pooling and
Servicing Agreement, dated as of December 1, 2002 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2002-10)

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 4.02 of the Pooling and Servicing Agreement
for the distribution on January 27, 2003.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on it's behalf by the undersigned hereunto 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: January 28, 2003

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

01/27/2003

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

01/27/2003

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

N/A

SERIES 2002-10

NEXT PAYMENT:

02/25/2003

RECORD DATE:

12/31/2002

ABN AMRO ACCT: 67-9136-90-3

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

HUNG HUYNH 714-238-6716

MEGAN.OLSON@ABNAMRO.COM

HUNG.B.HUYNH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN02010

CLOSING DATE:

12/23/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

1/27/2003

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6-7

ASSUMED FINAL PAYMENT: DATE:

1/25/2033

ABN02010_200301_3.ZIP

OTHER RELATED INFORMATION

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 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 MORTGAGE CORP.

UNDERWRITER: CREDIT SUISSE FIRST BOSTON

MASTER 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

01/23/2003 - 07:59 (K254-K294) 2003 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:								01/27/2003

										*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																											PAYMENT DATE:						01/27/2003

WAC:						6.126751%				*SERIES 2002-10*																											PRIOR PAYMENT:							N/A
																																		NEXT PAYMENT:							02/25/2003
WAMM:						307
																																		RECORD DATE:								12/31/2002
NEXT INDEX:						1.352500%				*REMIC III*
										*ABN AMRO ACCT: 67-9136-90-3*


									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						126,416,000.00					126,416,000.00					369,935.21			0.00			0.00				126,046,064.79				421,386.67					0.00				4.00000000%
	00077B5K5													1000.000000000			2.926332189			0.000000000			0.000000000				997.073667811					3.333333360				0.000000000						FIXED

	IA-2						38,474,434.78				N	38,474,434.78					0.00			0.00			0.00				38,361,845.81				184,356.67					0.00				5.75000000%
	00077B5L3													1000.000000000			0.000000000			0.000000000			0.000000000				997.073667992					4.791666754				0.000000000						FIXED

	IA-3						20,352,000.00					20,352,000.00					0.00			0.00			0.00				20,352,000.00				97,520.00					0.00				5.75000000%
	00077B5M1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.791666667				0.000000000						FIXED

	IA-4						47,200,000.00					47,200,000.00					0.00			0.00			0.00				47,200,000.00				226,166.67					0.00				5.75000000%
	00077B5N9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.791666737				0.000000000						FIXED

	IA-5						3,802,661.00					3,802,661.00					31,478.24			0.00			0.00				3,771,182.76				0.00					0.00				0.00000000%
	00077B5P4													1000.000000000			8.277950625			0.000000000			0.000000000				991.722049375					0.000000000				0.000000000						FIXED

	IA-6						800,000.00					800,000.00					0.00			0.00			0.00				800,000.00				3,833.33					0.00				5.75000000%
	00077B5Q2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.791662500				0.000000000						FIXED

	IA-7						75,000,000.00					75,000,000.00					423,612.99			0.00			0.00				74,576,387.01				281,250.00					0.00				4.50000000%
	00077B5R0													1000.000000000			5.648173200			0.000000000			0.000000000				994.351826800					3.750000000				0.000000000						FIXED

	IA-8						38,868,236.00					38,868,236.00					0.00			0.00			0.00				38,868,236.00				186,243.63					0.00				5.75000000%
	00077B5S8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.791666645				0.000000000						FIXED

	IA-9						7,951,000.00					7,951,000.00					0.00			0.00			0.00				7,951,000.00				31,472.71					0.00				4.75000000%
	00077B5T6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					3.958333543				0.000000000						FIXED

	IA-10						42,614,909.00					42,614,909.00					243,804.76			0.00			0.00				42,371,104.24				70,669.72					0.00				1.99000000%
	00077B5U3													1000.000000000			5.721114176			0.000000000			0.000000000				994.278885824					1.658333237				0.000000000						1.902500000%

	IA-11						42,614,909.00				N	42,614,909.00					0.00			0.00			0.00				42,371,104.24				231,185.88					0.00				6.51000000%
	00077B5V1													1000.000000000			0.000000000			0.000000000			0.000000000				994.278885824					5.424999969				0.000000000						6.597500000%

	IA-12						3,575,478.26				N	3,575,478.26					0.00			0.00			0.00				3,553,979.50				17,132.50					0.00				5.75000000%
	00077B6N8													1000.000000000			0.000000000			0.000000000			0.000000000				993.987165230					4.791666668				0.000000000						FIXED

	IA-13						4,090,000.00					4,090,000.00					0.00			0.00			0.00				4,090,000.00				16,189.58					0.00				4.75000000%
	00077B6P3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					3.958332518				0.000000000						FIXED

	IA-14						24,769,000.00					24,769,000.00					244,789.07			0.00			0.00				24,524,210.93				98,043.96					0.00				4.75000000%
	00077B6Q1													1000.000000000			9.882880617			0.000000000			0.000000000				990.117119383					3.958333401				0.000000000						FIXED

	IA-15						6,989,000.00					6,989,000.00					20,571.27			0.00			0.00				6,968,428.73				27,664.79					0.00				4.75000000%
	00077B6R9													1000.000000000			2.943378166			0.000000000			0.000000000				997.056621834					3.958333095				0.000000000						FIXED

	IA-16						201,000.00					201,000.00					0.00			0.00			795.63				201,795.63				0.00					0.00				4.75000000%
	00077B6S7													1000.000000000			0.000000000			0.000000000			3.958358209				1003.958358209					0.000000000				0.000000000						FIXED

	IA-17						1,041,666.67				N	1,041,666.67					0.00			0.00			0.00				1,010,085.44				5,208.33					0.00				6.00000000%
	00077B6T5													1000.000000000			0.000000000			0.000000000			0.000000000				969.682019297					4.999996784				0.000000000						FIXED

	IA-18						25,000,000.00					25,000,000.00					757,949.34			0.00			0.00				24,242,050.66				119,791.67					0.00				5.75000000%
	00077B6U2													1000.000000000			30.317973600			0.000000000			0.000000000				969.682026400					4.791666800				0.000000000						FIXED

	IA-19						18,332,000.00					18,332,000.00					0.00			0.00			0.00				18,332,000.00				91,660.00					0.00				6.00000000%
	00077B6V0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						FIXED

	IA-20						15,000,000.00					15,000,000.00					0.00			0.00			0.00				15,000,000.00				75,000.00					0.00				6.00000000%
	00077B6W8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						FIXED

	IA-21						14,750,000.00					14,750,000.00					0.00			0.00			0.00				14,750,000.00				73,750.00					0.00				6.00000000%
	00077B6X6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						FIXED

	IA-22						250,000.00					250,000.00					0.00			0.00			0.00				250,000.00				1,250.00					0.00				6.00000000%
	00077B6Y4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						FIXED

	IA-23						7,339,194.00					7,339,194.00					0.00			0.00			0.00				7,339,194.00				36,695.97					0.00				6.00000000%
	00077B6Z1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000				0.000000000						FIXED

	IA-24						6,790,000.00					6,790,000.00					0.00			0.00			33,950.00				6,823,950.00				0.00					0.00				6.00000000%
	00077B7A5													1000.000000000			0.000000000			0.000000000			5.000000000				1005.000000000					0.000000000				0.000000000						FIXED

	IA-25						3,261,000.00					3,261,000.00					0.00			0.00			0.00				3,261,000.00				15,625.63					0.00				5.75000000%
	00077B7B3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.791668200				0.000000000						FIXED

	IA-26						1,974,889.00					1,974,889.00					0.00			0.00			0.00				1,974,889.00				9,463.01					0.00				5.75000000%
	00077B7C1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.791666772				0.000000000						FIXED

	IA-X						26,901,984.00				N	26,901,984.00					0.00			0.00			0.00				26,726,006.88				128,905.34					0.00				5.75000000%
	00077B5W9													1000.000000000			0.000000000			0.000000000			0.000000000				993.458582088					4.791666667				0.000000000						FIXED

	IIA-1						167,029,582.00					167,029,582.00					748,798.96			0.00			0.00				166,280,783.04				695,956.59					0.00				5.00000000%
	00077B5X7													1000.000000000			4.483031994			0.000000000			0.000000000				995.516968006					4.166666657				0.000000000						FIXED

	IIA-2						20,000,000.00					20,000,000.00					115,057.33			0.00			0.00				19,884,942.67				83,333.33					0.00				5.00000000%
	00077B5Y5													1000.000000000			5.752866500			0.000000000			0.000000000				994.247133500					4.166666500				0.000000000						FIXED

	IIA-3						5,665,069.00					5,665,069.00					0.00			0.00			0.00				5,665,069.00				23,604.45					0.00				5.00000000%
	00077B5Z2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.166665931				0.000000000						FIXED

	IIA-X						18,516,528.00				N	18,516,528.00					0.00			0.00			0.00				18,434,247.89				77,152.20					0.00				5.00000000%
	00077B6A6													1000.000000000			0.000000000			0.000000000			0.000000000				995.556396426					4.166666667				0.000000000						FIXED

	A-P						1,772,984.00					1,772,984.95					2,714.50			0.00			0.00				1,770,270.45				0.00					0.00				0.00000000%
	00077B6B4													1000.000535820			1.531034685			0.000000000			0.000000000				998.469501135					0.000000000				0.000000000						N/A

	M						7,730,061.00					7,730,061.00					13,043.41			0.00			0.00				7,717,017.59				35,681.90					0.00				5.53919055%
	00077B6C2													1000.000000000			1.687361846			0.000000000			0.000000000				998.312638154					4.615992034				0.000000000						5.876217665%

	B-1						3,865,030.00					3,865,030.00					6,521.71			0.00			0.00				3,858,508.29				17,840.95					0.00				5.53919055%
	00077B6D0													1000.000000000			1.687363358			0.000000000			0.000000000				998.312636642					4.615992631				0.000000000						5.876217665%

	B-2						2,108,198.00					2,108,198.00					3,557.29			0.00			0.00				2,104,640.71				9,731.43					0.00				5.53919055%
	00077B6E8													1000.000000000			1.687360485			0.000000000			0.000000000				998.312639515					4.615994323				0.000000000						5.876217665%

	B-3						1,054,099.00					1,054,099.00					1,778.65			0.00			0.00				1,052,320.35				4,865.71					0.00				5.53919055%
	00077B6G3													1000.000000000			1.687365229			0.000000000			0.000000000				998.312634771					4.615989580				0.000000000						5.876217665%

	B-4						702,732.00					702,732.00					1,185.76			0.00			0.00				701,546.24				3,243.81					0.00				5.53919055%
	00077B6H1													1000.000000000			1.687357342			0.000000000			0.000000000				998.312642658					4.615998702				0.000000000						5.876217665%

	B-5						1,054,102.47					1,054,102.47					1,778.65			0.00			0.00				1,052,323.82				4,865.73					0.00				5.53919055%
	00077B6J7													1000.000000000			1.687359674			0.000000000			0.000000000				998.312640326					4.615993358				0.000000000						5.876217665%

	R						100.00					100.00					100.00			0.00			0.00				0.00				0.42					0.00				5.00000000%
	00077B6F5													1000.000000000			1000.000000000			0.000000000			0.000000000				0.000000000					4.200000000				0.000000000						FIXED



		TOTAL			702,732,846.47								702,732,847.42				2,986,677.14			0.00			34,745.63				699,780,915.91				3,406,742.58					0.00

																										TOTAL P&I PAYMENT				6,393,419.72


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
01/23/2003 - 07:59 (K254-K294) 2003 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:					01/27/2003
																									PAYMENT DATE:								01/27/2003
					*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																									PRIOR PAYMENT:							N/A
					*SERIES 2002-10*
																									NEXT PAYMENT:								02/25/2003
																									RECORD DATE:								12/31/2002
					*ABN AMRO ACCT: 67-9136-90-3*


*CASH RECONCILIATION SUMMARY*



				INTEREST SUMMARY								PRINCIPAL SUMMARY																				SERVICING FEE SUMMARY
				CURRENT SCHEDULED INTEREST		3,563,673.13				SCHEDULED PRINCIPAL:
				LESS DEFERRED INTEREST		0.00				CURRENT SCHEDULED PRINCIPAL							1,176,773.15										CURRENT SERVICING FEES									145,442.04
				LESS PPIS REDUCING SCHEDULED INT		0.00																					PLUS FEES ADVANCED FOR PPIS									0.00
										ADVANCED SCHEDULED PRINCIPAL							9,174.40										LESS REDUCTION FOR PPIS									0.00
				PLUS GROSS ADVANCE INTEREST		23,257.12				SCHEDULED PRINCIPAL										1,185,947.55
				LESS ASER INTEREST ADV REDUCTION					0.00																		PLUS DELINQUENT SERVICING FEES									960.63
				LESS OTHER INTEREST NOT ADVANCED		0.00				UNSCHEDULED PRINCIPAL:
				LESS OTHER ADJUSTMENT		0.00				CURTAILMENTS							925,190.41											TOTAL SERVICING FEES									146,402.68
										PREPAYMENTS IN FULL							840,793.56
				TOTAL		3,586,930.25
				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											1,765,983.97
				TOTAL		0.00				REMITTANCE PRINCIPAL							2,951,931.52

				LESS FEE PAID TO SERVICER		(145,442.04)					REMITTANCE P&I DUE TRUST								6,399,275.83
				LESS FEE STRIPS PAID BY SERVICER		0.00
											REMITTANCE P&I DUE CERTS							6,393,419.73
				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				702,732,847.42									1,503				REDUCED BY PPIE									0.00
				INTEREST DUE SERV ON ADVANCES		0.00				SCHEDULED PRINCIPAL				1,185,947.55													REDUCED BY SHORTFALLS IN FEES									0.00
				NON RECOVERABLE ADVANCES		0.00				UNSCHEDULED PRINCIPAL				1,765,983.97								2					REDUCED BY OTHER AMOUNTS									0.00
				MISC. FEES & EXPENSES		0.00				DEFERRED INTEREST				0.00
				PLUS TRUSTEE FEES PAID BY SERVICER		5,856.11				LIQUIDATIONS				0.00								0					PPIS REDUCING SCHEDULED INTEREST									0.00
																									PPIS REDUCING SERVICING FEE									0.00
				TOTAL UNSCHEDULED FEES & EXPENSES		5,856.11				REPURCHASES				0.00								0
				TOTAL INTEREST DUE TRUST		3,447,344.31				ENDING POOL					699,780,915.90							1,501						PPIS DUE CERTIFICATE									0.00
				LESS FEES & EXPENSES PAID BY/TO TRUST																										ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)
																									PRINCIPAL			INTEREST
				TRUSTEE FEE		(5,856.11)
				FEE STRIPS		0.00																							PRIOR OUTSTANDING					0.00							0.00
				MISC. FEES		0.00
				INTEREST RESERVE WITHHOLDING		0.00																							PLUS CURRENT PERIOD					9,174.40					23,257.12
				PLUS INTEREST RESERVE DEPOSIT		0.00																							LESS RECOVERED					0.00						0.00
				TOTAL				(5,856.11)																					LESS NON RECOVERED					0.00						0.00
																									ENDING OUTSTANDING			9,174.40							23,257.12
				TOTAL INTEREST DUE CERTS		3,441,488.21


		01/23/2003 - 07:59 (K254-K294) 2003 LASALLE BANK N.A.																																				PAGE 5 OF 12





	ABN AMRO

	LASALLE BANK		N.A.

					*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																																	STATEMENT DATE:					01/27/2003
																																																PAYMENT DATE:					01/27/2003
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																PRIOR PAYMENT:						N/A
															*SERIES 2002-10*
																																																NEXT PAYMENT:							02/25/2003
																																RECORD DATE:												12/31/2002


															*ABN AMRO ACCT: 67-9136-90-3*
															*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	4.000000000%							421,386.67						0.00					0.00					0.00						0.00			0.00				0.00				0.00						421,386.67			421,386.67		0.00		0.00	2.35%	2.36%
		IA-2					30/360		30	5.750000000%							184,356.67						0.00					0.00					0.00						0.00			0.00				0.00				0.00						184,356.67			184,356.67		0.00		0.00	NA	NA
		IA-3					30/360		30	5.750000000%							97,520.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						97,520.00			97,520.00		0.00		0.00	2.35%	2.36%
		IA-4					30/360		30	5.750000000%							226,166.67						0.00					0.00					0.00						0.00			0.00				0.00				0.00						226,166.67			226,166.67		0.00		0.00	2.35%	2.36%
		IA-5					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	2.35%	2.36%
		IA-6					30/360		30	5.750000000%							3,833.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,833.33			3,833.33		0.00		0.00	2.35%	2.36%
		IA-7					30/360		30	4.500000000%							281,250.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						281,250.00			281,250.00		0.00		0.00	2.35%	2.36%
		IA-8					30/360		30	5.750000000%							186,243.63						0.00					0.00					0.00						0.00			0.00				0.00				0.00						186,243.63			186,243.63		0.00		0.00	2.35%	2.36%
		IA-9					30/360		30	4.750000000%							31,472.71						0.00					0.00					0.00						0.00			0.00				0.00				0.00						31,472.71			31,472.71		0.00		0.00	2.35%	2.36%
		IA-10					30/360		30	1.990000000%							70,669.72						0.00					0.00					0.00						0.00			0.00				0.00				0.00						70,669.72			70,669.72		0.00		0.00	2.35%	2.36%
		IA-11					30/360		30	6.510000000%							231,185.88						0.00					0.00					0.00						0.00			0.00				0.00				0.00						231,185.88			231,185.88		0.00		0.00	NA	NA
		IA-12					30/360		30	5.750000000%							17,132.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00						17,132.50			17,132.50		0.00		0.00	NA	NA
		IA-13					30/360		30	4.750000000%							16,189.58						0.00					0.00					0.00						0.00			0.00				0.00				0.00						16,189.58			16,189.58		0.00		0.00	2.35%	2.36%
		IA-14					30/360		30	4.750000000%							98,043.96						0.00					0.00					0.00						0.00			0.00				0.00				0.00						98,043.96			98,043.96		0.00		0.00	2.35%	2.36%
		IA-15					30/360		30	4.750000000%							27,664.79						0.00					0.00					0.00						0.00			0.00				0.00				0.00						27,664.79			27,664.79		0.00		0.00	2.35%	2.36%
		IA-16					30/360		30	4.750000000%							795.63						0.00					795.63					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	2.35%	2.36%
		IA-17					30/360		30	6.000000000%							5,208.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00						5,208.33			5,208.33		0.00		0.00	NA	NA
		IA-18					30/360		30	5.750000000%							119,791.67						0.00					0.00					0.00						0.00			0.00				0.00				0.00						119,791.67			119,791.67		0.00		0.00	2.35%	2.36%
		IA-19					30/360		30	6.000000000%							91,660.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						91,660.00			91,660.00		0.00		0.00	2.35%	2.36%
		IA-20					30/360		30	6.000000000%							75,000.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						75,000.00			75,000.00		0.00		0.00	2.35%	2.36%
		IA-21					30/360		30	6.000000000%							73,750.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						73,750.00			73,750.00		0.00		0.00	2.35%	2.36%
		IA-22					30/360		30	6.000000000%							1,250.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,250.00			1,250.00		0.00		0.00	2.35%	2.36%
		IA-23					30/360		30	6.000000000%							36,695.97						0.00					0.00					0.00						0.00			0.00				0.00				0.00						36,695.97			36,695.97		0.00		0.00	2.35%	2.36%
		IA-24					30/360		30	6.000000000%							33,950.00						0.00					33,950.00					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	2.35%	2.36%
		IA-25					30/360		30	5.750000000%							15,625.63						0.00					0.00					0.00						0.00			0.00				0.00				0.00						15,625.63			15,625.63		0.00		0.00	2.35%	2.36%
		IA-26					30/360		30	5.750000000%							9,463.01						0.00					0.00					0.00						0.00			0.00				0.00				0.00						9,463.01			9,463.01		0.00		0.00	2.35%	2.36%
		IA-X					30/360		30	5.750000000%							128,905.34						0.00					0.00					0.00						0.00			0.00				0.00				0.00						128,905.34			128,905.34		0.00		0.00	NA	NA
		IIA-1					30/360		30	5.000000000%							695,956.59						0.00					0.00					0.00						0.00			0.00				0.00				0.00						695,956.59			695,956.59		0.00		0.00	2.35%	2.36%
		IIA-2					30/360		30	5.000000000%							83,333.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00						83,333.33			83,333.33		0.00		0.00	2.35%	2.36%
		IIA-3					30/360		30	5.000000000%							23,604.45						0.00					0.00					0.00						0.00			0.00				0.00				0.00						23,604.45			23,604.45		0.00		0.00	2.35%	2.36%
		IIA-X					30/360		30	5.000000000%							77,152.20						0.00					0.00					0.00						0.00			0.00				0.00				0.00						77,152.20			77,152.20		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	2.35%	2.36%
		M					30/360		30	5.539190553%							35,681.90						0.00					0.00					0.00						0.00			0.00				0.00				0.00						35,681.90			35,681.90		0.00		0.00	1.25%	1.25%
		B-1					30/360		30	5.539190553%							17,840.95						0.00					0.00					0.00						0.00			0.00				0.00				0.00						17,840.95			17,840.95		0.00		0.00	0.70%	0.70%
		B-2					30/360		30	5.539190553%							9,731.43						0.00					0.00					0.00						0.00			0.00				0.00				0.00						9,731.43			9,731.43		0.00		0.00	0.40%	0.40%
		B-3					30/360		30	5.539190553%							4,865.71						0.00					0.00					0.00						0.00			0.00				0.00				0.00						4,865.71			4,865.71		0.00		0.00	0.25%	0.25%
		B-4					30/360		30	5.539190553%							3,243.81						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,243.81			3,243.81		0.00		0.00	0.15%	0.15%
		B-5					30/360		30	5.539190553%							4,865.73						0.00					0.00					0.00						0.00			0.00				0.00				0.00						4,865.73			4,865.73		0.00		0.00	0.00%	0.00%
		R					30/360		30	5.000000000%							0.42						0.00					0.00					0.00						0.00			0.00				0.00				0.00						0.42			0.42		0.00		0.00	2.35%	2.36%
																3,441,488.21						0.00					34,745.63						0.00				0.00					0.00			0.00						0.00					3,406,742.58		3,406,742.58			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 6 OF 12
	01/23/2003 - 07:59 (K254-K294) 2003 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

01/27/2003

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

01/27/2003

PRIOR PAYMENT:

N/A

SERIES 2002-10

NEXT PAYMENT:

02/25/2003

RECORD DATE:

12/31/2002

ABN AMRO ACCT: 67-9136-90-3

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

7,902,167.00

0.00

7,902,167.00

7,027,329.00

0.00

7,027,329.00

123,993.00

0.00

123,993.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

840,793.56

NUMBER OF CURTAILMENTS:

326

AGGREGATE CURTAILMENT AMOUNTS:

925,190.41

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

0.00

01/23/2003 - 07:59 (K254-K294) 2003 LASALLE BANK N.A.

PAGE 8 OF 12





		ABN AMRO

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

																																	STATEMENT DATE:							01/27/2003
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							01/27/2003
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									N/A
												*SERIES 2002-10*
																																											NEXT PAYMENT:									02/25/2003
																																	RECORD DATE:									12/31/2002

												*ABN AMRO ACCT: 67-9136-90-3*

												*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


					1/27/03		1		345,151						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.07%				0.05%			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
				01/23/2003 - 07:59 (K254-K294) 2003 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:

01/27/2003

PAYMENT DATE:

01/27/2003

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

N/A

SERIES 2002-10

NEXT PAYMENT:

02/25/2003

RECORD DATE:

12/31/2002

ABN AMRO ACCT: 67-9136-90-3

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

# AMOUNT

# BALANCE

# AMOUNT

LIFE

AMORT

COUPON REMIT

1/27/03

1,501

699,780,916

840,794

307

6.13%

5.88%

99.87%

99.58%

0.13%

0.12%

0.00%

(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.

PAGE 10 OF 12

01/23/2003 - 07:59 (K254-K294) 2003 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

01/27/2003

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

01/27/2003

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

N/A

SERIES 2002-10

NEXT PAYMENT:

02/25/2003

RECORD DATE:

12/31/2002

ABN AMRO ACCT: 67-9136-90-3

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

01/23/2003 - 07:59 (K254-K294) 2003 LASALLE BANK N.A.

PAGE 11 OF 12

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

01/27/2003

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

01/27/2003

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

N/A

SERIES 2002-10

NEXT PAYMENT:

02/25/2003

RECORD DATE:

12/31/2002

ABN AMRO ACCT: 67-9136-90-3

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..

01/23/2003 - 07:59 (K254-K294) 2003 LASALLE BANK N.A.

PAGE 12 OF 12

ABN AMRO MORTGAGE CORP MUL CLASS MOR PASS THR CE SER 2002-10 8-K