8-K 1 abn99001_200202.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: February 19, 1999
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under the Pooling and
Servicing Agreement, dated as of February 1, 1999 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 1999-1)

Delaware (State or other jurisdiction of organization)
333-42127-05 (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 February 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: February 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

02/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

02/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

01/25/2002

SERIES 1998-1

NEXT PAYMENT:

03/25/2002

RECORD DATE:

01/31/2002

ABN AMRO ACCT: 67-7920-20-9

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

TED NOVAK 312.904.7053

BRANDON PANKEY (714) 282-3980 (231)

THEODORE.NOVAK@ABNAMRO.COM

BRANDON.PANKEY@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN98001

CLOSING DATE:

3/30/1998

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

4/27/1998

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

4/28/2028

ABN98001_200202_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8-10

REALIZED LOSS DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO INC./ABN AMRO INC.

UNDERWRITER: DONALDSON. LUFKIN & JENRETTE

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: FITCH, INC./STANDARD & POOR'S CORPORATION

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

02/20/2002 - 16:49 (B222-B238) 2002 LASALLE BANK N.A.

PAGE 1 OF 11





	ABN AMRO

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

										*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																											STATEMENT DATE:								02/25/2002

										*MORTGAGE PASS-THROUGH CERTIFICATES*																											PAYMENT DATE:						02/25/2002

WAC:						7.290107%				*SERIES 1998-1*																											PRIOR PAYMENT:							01/25/2002
																																		NEXT PAYMENT:							03/25/2002
WAMM:						270
																																		RECORD DATE:								01/31/2002
										*REMIC II*
										*ABN AMRO ACCT: 67-7920-20-9*


									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						78,344,523.04					47,137,691.53					5,082,289.45			0.00			0.00				42,055,402.08				289,351.45					0.00				7.36611682%
	00077BAN3													601.671817007			64.871024199			0.000000000			0.000000000				536.800792808					3.693320717				0.000000000						FIXED

	IA-2						23,789,603.00					23,789,603.00					0.00			0.00			0.00				23,789,603.00				128,860.35					0.00				6.50000000%
	00077BAA1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666684				0.000000000						FIXED

	IA-3						63,730,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				7.00000000%
	00077BAB9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-4						10,043,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				7.00000000%
	00077BAC7													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	IA-5						37,632,681.00					469,346.23					469,346.23			0.00			0.00				0.00				2,542.29					0.00				6.50000000%
	00077BAD5													12.471772341			12.471772341			0.000000000			0.000000000				0.000000000					0.067555378				0.000000000						FIXED

	IA-6						14,254,582.00					14,254,582.00					643,154.34			0.00			0.00				13,611,427.66				77,212.32					0.00				6.50000000%
	00077BAE3													1000.000000000			45.119130115			0.000000000			0.000000000				954.880869885					5.416666725				0.000000000						FIXED

	IA-X						7,010,057.70				N	2,238,948.94					0.00			0.00			0.00				2,089,068.41				12,594.09					0.00				6.75000000%
	00077BAW3													319.390943102			0.000000000			0.000000000			0.000000000				298.010159032					1.796574371				0.000000000						6.750000000%

	IIA-1						45,850,628.00					17,764,325.35					724,901.52			0.00			0.00				17,039,423.83				96,223.43					0.00				6.50000000%
	00077BAF0													387.439084804			15.810067422			0.000000000			0.000000000				371.629017382					2.098628398				0.000000000						FIXED

	IIA-X						1,828,335.00				N	487,163.35					0.00			0.00			0.00				471,207.10				2,638.80					0.00				6.50000000%
	00077BAG8													266.451908430			0.000000000			0.000000000			0.000000000				257.724705812					1.443280362				0.000000000						6.500000000%

	IIA-P						333,045.00					180,976.15					1,775.29			0.00			0.00				179,200.86				0.00					0.00				0.00000000%
	00077BAH6													543.398489694			5.330480866			0.000000000			0.000000000				538.068008828					0.000000000				0.000000000						N/A

	M						5,416,841.00					5,061,385.66					8,909.82			0.00			0.00				5,052,475.84				28,312.98					0.00				6.71270221%
	00077BAJ2													934.379587660			1.644836908			0.000000000			0.000000000				932.734750752					5.226843468				0.000000000						6.712839330%

	B-1						2,280,777.00					2,131,111.45					3,751.51			0.00			0.00				2,127,359.94				11,921.26					0.00				6.71270221%
	00077BAK9													934.379577661			1.644838579			0.000000000			0.000000000				932.734739082					5.226841554				0.000000000						6.712839330%

	B-2						1,140,388.00					1,065,555.30					1,875.75			0.00			0.00				1,063,679.55				5,960.63					0.00				6.71270221%
	00077BAL7													934.379614657			1.644834916			0.000000000			0.000000000				932.734779742					5.226843846				0.000000000						6.712839330%

	B-3						1,140,387.00					1,065,555.32					1,875.75			0.00			0.00				1,063,679.57				5,960.63					0.00				6.71270221%
	00077BAP8													934.380451548			1.644836358			0.000000000			0.000000000				932.735615190					5.226848430				0.000000000						6.712839330%

	B-4						570,194.00					532,777.62					937.88			0.00			0.00				531,839.74				2,980.31					0.00				6.71270221%
	00077BAQ6													934.379562044			1.644843685			0.000000000			0.000000000				932.734718359					5.226835077				0.000000000						6.712839330%

	B-5						570,194.00					532,777.17					669.43			268.45			0.00				531,839.29				2,980.31					0.00				6.71270221%
	00077BAR4													934.378772839			1.174039011			0.470804673			0.000000000				932.733929154					5.226835077				0.000000000						6.712839330%

	R (COMPONENT R-II)						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				6.75000000%
	9ABSB238													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED



		TOTAL			285,096,943.04								113,985,686.78				6,939,486.97			268.45			0.00				107,045,931.36				667,538.85					0.00

																										TOTAL P&I PAYMENT				7,607,025.82


	REMIC I INTERESTS						285,096,944.00					113,985,686.78					6,939,755.42			0.00			0.00				107,045,931.36				667,270.41					(268.45)				7.02760720%
	NONE													399.813779765			24.341739068			0.000000000			0.000000000				375.472040696					2.340503552				(0.000941610)						7.024915798%

	R (COMPONENT R-I)						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	NONE													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			285,096,944.00								113,985,686.78				6,939,755.42			0.00			0.00				107,045,931.36				667,270.41					(268.45)

																										TOTAL P&I PAYMENT				7,607,025.83


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
02/20/2002 - 16:49 (B222-B238) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

02/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

02/25/2002

PRIOR PAYMENT:

01/25/2002

SERIES 1998-1

NEXT PAYMENT:

03/25/2002

RECORD DATE:

01/31/2002

ABN AMRO ACCT: 67-7920-20-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

638,953.81

CURRENT SERVICING FEES

21,962.65

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

201,482.02

PLUS ADVANCE INTEREST

51,735.05

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

9,879.05

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

1,784.37

SCHEDULED PRINCIPAL DISTRIBUTION

211,361.07

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

23,747.02

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(22,231.10)

CURTAILMENTS

65,260.75

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

6,663,133.60

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

668,457.76

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

6,728,394.35

LESS TRUSTEE FEE

(1,187.35)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

6,939,755.42

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

7,608,213.18

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

667,270.41

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

113,985,686.78

378

SCHEDULED PRINCIPAL DISTRIBUTION

211,361.07

UNSCHEDULED PRINCIPAL DISTRIBUTION

6,728,394.35

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

107,045,931.36

357

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

12,633.25

51,601.76

9,879.05

51,735.05

12,887.97

53,287.78

9,624.33

50,049.03

02/20/2002 - 16:49 (B222-B238) 2002 LASALLE BANK N.A.

PAGE 5 OF 11





	ABN AMRO

	LASALLE BANK	N.A.

				*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																																		STATEMENT DATE:								02/25/2002
																																																	PAYMENT DATE:								02/25/2002
															*MORTGAGE PASS-THROUGH CERTIFICATES*
																																																	PRIOR PAYMENT:									01/25/2002
															*SERIES 1998-1*
																																																	NEXT PAYMENT:										03/25/2002
																																	RECORD DATE:								01/31/2002


															*ABN AMRO ACCT: 67-7920-20-9*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																							ADDITIONS
																																	REMAINING
															ACCRUAL							PASS							ACCRUED								ADD.
DEFERRED &

					PRIOR						PREPAY-					OTHER	DISTRIBUTABLE							INTEREST			OUTSTANDING
																																	CREDIT SUPPORT
													THRU								CERTIFICATE							ALLOCABLE				TRUST				ACCRETION				INTEREST			INT. SHORT-							MENT					INTEREST					CERTIFICATE		PAYMENT			INTEREST
			CLASS			METHOD DAYS								RATE						INTEREST							PPIS					EXPENSE (1)			INTEREST				LOSSES			FALLS DUE									PENALTIES			PROCEEDS (2)
INTEREST

			AMOUNT					SHORTFALLS				ORIGINAL							CURRENT(3)

		IA-1					30/360		30	7.366116823%								289,351.45								0.00					0.00				0.00			0.00							0.00		0.00					0.00				289,351.45					289,351.45		0.00			3.90%	9.69%
		IA-2					30/360		30	6.500000000%								128,860.35								0.00					0.00				0.00			0.00							0.00		0.00					0.00				128,860.35					128,860.35		0.00			3.90%	9.69%
		IA-3					30/360		30	7.000000000%								0.00								0.00					0.00				0.00			0.00							0.00		0.00					0.00				0.00					0.00		0.00			3.90%	9.69%
		IA-4					30/360		30	7.000000000%								0.00								0.00					0.00				0.00			0.00							0.00		0.00					0.00				0.00					0.00		0.00			3.90%	9.69%
		IA-5					30/360		30	6.500000000%								2,542.29								0.00					0.00				0.00			0.00							0.00		0.00					0.00				2,542.29					2,542.29		0.00			3.90%	9.69%
		IA-6					30/360		30	6.500000000%								77,212.32								0.00					0.00				0.00			0.00							0.00		0.00					0.00				77,212.32					77,212.32		0.00			3.90%	9.69%
		IA-X					30/360		30	6.750000000%								12,594.09								0.00					0.00				0.00			0.00							0.00		0.00					0.00				12,594.09					12,594.09		0.00			NA	NA
		IIA-1					30/360		30	6.500000000%								96,223.43								0.00					0.00				0.00			0.00							0.00		0.00					0.00				96,223.43					96,223.43		0.00			3.90%	9.69%
		IIA-X					30/360		30	6.500000000%								2,638.80								0.00					0.00				0.00			0.00							0.00		0.00					0.00				2,638.80					2,638.80		0.00			NA	NA
		IIA-P					30/360		30	0.000000000%								0.00								0.00					0.00				0.00			0.00							0.00		0.00					0.00				0.00					0.00		0.00			3.90%	9.69%
		M					30/360		30	6.712702215%								28,312.98								0.00					0.00				0.00			0.00							0.00		0.00					0.00				28,312.98					28,312.98		0.00			2.00%	4.97%
		B-1					30/360		30	6.712702215%								11,921.26								0.00					0.00				0.00			0.00							0.00		0.00					0.00				11,921.26					11,921.26		0.00			1.20%	2.98%
		B-2					30/360		30	6.712702215%								5,960.63								0.00					0.00				0.00			0.00							0.00		0.00					0.00				5,960.63					5,960.63		0.00			0.80%	1.99%
		B-3					30/360		30	6.712702215%								5,960.63								0.00					0.00				0.00			0.00							0.00		0.00					0.00				5,960.63					5,960.63		0.00			0.40%	0.99%
		B-4					30/360		30	6.712702215%								2,980.31								0.00					0.00				0.00			0.00							0.00		0.00					0.00				2,980.31					2,980.31		0.00			0.20%	0.50%
		B-5					30/360		30	6.712702215%								2,980.31								0.00					0.00				0.00			0.00							0.00		0.00					0.00				2,980.31					2,980.31		0.00			0.00%	0.00%
		R (COMPONENT R-II)					30/360		30	6.750000000%								0.00								0.00					0.00				0.00			0.00							0.00		0.00					0.00				0.00					0.00		0.00			3.90%	9.69%
																			667,538.85						0.00					0.00				0.00				0.00						0.00				0.00					0.00			667,538.85					667,538.85			0.00

	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
	(3) 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 11
	02/20/2002 - 16:49 (B222-B238) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

02/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

02/25/2002

PRIOR PAYMENT:

01/25/2002

SERIES 1998-1

NEXT PAYMENT:

03/25/2002

RECORD DATE:

01/31/2002

ABN AMRO ACCT: 67-7920-20-9

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

3,453,861.78

0.00

3,453,861.78

1,847,727.84

0.00

1,847,727.84

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

6,663,133.60

NUMBER OF CURTAILMENTS:

AGGREGATE CURTAILMENT AMOUNTS:

65,013.66

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

02/20/2002 - 16:49 (B222-B238) 2002 LASALLE BANK N.A.

PAGE 7 OF 11





		ABN AMRO

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

																																	STATEMENT DATE:							02/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							02/25/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									01/25/2002
												*SERIES 1998-1*
																																											NEXT PAYMENT:									03/25/2002
																																	RECORD DATE:									01/31/2002

												*ABN AMRO ACCT: 67-7920-20-9*

												*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


					2/25/02		2		777,445						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.56%				0.73%			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%
					1/25/02		2		586,773						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.53%				0.51%			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		3		1,041,694						1	188,172				0		0			0	0				0	0			0			0				0		0					0			0
						0.72%				0.82%			0.24%				0.15%			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						1	212,952				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.22%				0.15%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/01		2		550,892						1	230,591				0		0			0	0				0	0			0			0				0		0					0			0
						0.42%				0.38%			0.21%				0.16%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/01		2		568,048						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.41%				0.38%			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%
					8/27/01		2		553,647						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.40%				0.37%			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%
					7/25/01		2		630,720						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.40%				0.41%			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%
					6/25/01		1		502,445						1	275,421				0		0			0	0				0	0			0			0				0		0					0			0
						0.20%				0.32%			0.20%				0.18%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/25/01		2		1,032,573						1	275,808				0		0			0	0				0	0			0			0				0		0					0			0
						0.38%				0.64%			0.19%				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%
					4/25/01		1		276,192						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.19%				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%				0.00%				0.00%
					3/26/01		3		858,079						1	354,099				0		0			0	0				0	0			0			0				0		0					0			0
						0.55%				0.51%			0.18%				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%
					2/26/01		4		1,158,690						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.72%				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%				0.00%				0.00%
					1/25/01		1		339,873						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.18%				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%				0.00%				0.00%
					12/26/00		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
				02/20/2002 - 16:49 (B222-B238) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 11





		ABN AMRO

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

																																	STATEMENT DATE:							02/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							02/25/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									01/25/2002
												*SERIES 1998-1*
																																											NEXT PAYMENT:									03/25/2002
																																	RECORD DATE:									01/31/2002

												*ABN AMRO ACCT: 67-7920-20-9*

												*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


					2/25/02		2		777,445						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.69%				0.88%			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%
					1/25/02		2		586,773						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.65%				0.62%			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		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
						0.00%				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%
					10/25/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					9/25/01		2		568,048						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.50%				0.45%			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%
					8/27/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					7/25/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					6/25/01		1		502,445						1	275,421				0		0			0	0				0	0			0			0				0		0					0			0
						0.24%				0.38%			0.24%				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%
					5/25/01		2		1,032,573						1	275,808				0		0			0	0				0	0			0			0				0		0					0			0
						0.46%				0.77%			0.23%				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%
					4/25/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					3/26/01		3		858,079						1	354,099				0		0			0	0				0	0			0			0				0		0					0			0
						0.67%				0.62%			0.22%				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%
					2/26/01		3		936,523						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.66%				0.66%			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%
					1/25/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					12/26/00		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
				02/20/2002 - 16:49 (B222-B238) 2002 LASALLE BANK N.A.																																											PAGE 9 OF 11





		ABN AMRO

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

																																	STATEMENT DATE:							02/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							02/25/2002
																																											*MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									01/25/2002
												*SERIES 1998-1*
																																											NEXT PAYMENT:									03/25/2002
																																	RECORD DATE:									01/31/2002

												*ABN AMRO ACCT: 67-7920-20-9*

												*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


					2/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					12/26/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					11/26/01		0		0						1	212,952				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			1.27%				0.98%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					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%
					8/27/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					7/25/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					6/25/01		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%
					5/25/01		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%
					4/25/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					3/26/01		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%
					2/26/01		1		222,167						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.03%				0.77%			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%
					1/25/01		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					12/26/00		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
				02/20/2002 - 16:49 (B222-B238) 2002 LASALLE BANK N.A.																																											PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

02/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

02/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

01/25/2002

SERIES 1998-1

NEXT PAYMENT:

03/25/2002

RECORD DATE:

01/31/2002

ABN AMRO ACCT: 67-7920-20-9

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..

02/20/2002 - 16:49 (B222-B238) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

ABN AMRO MORTGAGE CORP SERIES 1999-1 8-K