8-K 1 abn02001_200203.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 30, 2002
(Date of earliest event reported)

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

Delaware (State or other jurisdiction of organization)
333-73036-02 (Commission File No.)
363886007 (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 March 25, 2002.

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on behalf of the Registrant by the undersigned
thereunto duly authorized.

LASALLE BANK N.A. IN
ITS CAPACITY AS AGENT FOR THE
TRUSTEE UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ABN AMRO Mortgage
Corporation, REGISTRANT

By:

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

Date: March 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0203/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

0203/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

N02/A25/2002

SERIES 2002-1

NEXT PAYMENT:

0304/25/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8934-50-6

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

JAMES MACMILLAN (714) ~~282~~238-~~3980 (225)~~6717

RITA.LOPEZ@ABNAMRO.COM

~~JMACMILLAN~~JAMES.MACMILLAN@~~LNBABS~~ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN02001

CLOSING DATE:

1/30/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

2/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

ABN02001_200202_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ABN02001_200203_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

REALIZED LOSS DETAIL

PAGE 8

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO MORTGAGE CORP.

UNDERWRITER: GOLDMAN SACHS & CO.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

02/22/2002 - 11:22 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 1 OF 8

03/21/2002 - 08:50 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 1 OF 8

	ABN AMRO
	LASALLE BANK		N.A.
ABN AMRO MORTGAGE CORPORATION
										ABN AMRO MORTGAGE GROUP INC., AS SERVICER																										STATEMENT DATE:									0203/25/2002
										MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0203/25/2002
WAC:						6.~~743192~~743396%				SERIES 2002-1																										PRIOR PAYMENT:							N02/A25/2002
																																				NEXT PAYMENT:								0304/25/2002
WAMM:						~~325~~323
																																				RECORD DATE:									0102/3128/2002
CURRENT INDEX:						1.850000%
NEXT INDEX:						1.~~850000~~900000%				REMIC II
										ABN AMRO ACCT: 67-8934-50-6
									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST			INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)			ADJUSTMENT				RATE
			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000					PER $ 1000		PER $ 1000		NEXT RATE(3)
	IA-1						50,384,364.00					50,~~384~~337,~~364~~765.0041					4658,~~598~~310.5972			0.00			0.00				50,~~337~~279,~~765~~454.4169				251,~~921~~688.8283				0.00				6.00000000%
	00077BD34													~~1000~~999.~~000000000~~075137874			01.~~924862126~~157317774			0.000000000			0.000000000				~~999~~997.~~075137874~~917820100					54.~~000000000~~995375748			0.000000000						FIXED
	IA-2						357,650,000.00					357,~~650~~348,~~000~~031.0096					~~301~~2,~~968~~233,617.0425			0.00			0.00				~~357~~355,~~348~~114,~~031~~414.9671				1,~~937~~935,~~270~~635.8317				0.00				6.50000000%
	00077BD42													~~1000~~999.~~000000000~~155688410			06.~~844311590~~245260031			0.000000000			0.000000000				~~999~~992.~~155688410~~910428380					5.~~416666657~~412093304			0.000000000						FIXED
	IA-3						32,419,604.00					32,~~419~~393,~~604~~907.0029					25605,~~696~~334.7185			0.00			0.00				3231,~~393~~788,~~907~~572.2944				72,~~944~~886.1129				0.00				2.70000000%
	00077BD59													~~1000~~999.~~000000000~~207371256			018.~~792628744~~671876745			0.000000000			0.000000000				~~999~~980.~~207371256~~535494511					2.~~250000031~~248216542			0.000000000						2.~~700000000~~750000000%
	IA-4						32,419,604.00				N	32,~~419~~393,~~604~~907.0029					0.00			0.00			0.00				3231,~~393~~788,~~907~~572.2944				156,~~694~~570.7555				0.00				5.80000000%
	00077BD67													~~1000~~999.~~000000000~~207371256			0.000000000			0.000000000			0.000000000				~~999~~980.~~207371256~~535494511					4.~~833333251~~829502236			0.000000000						5.~~800000000~~750000000%
	IA-P						154,824.00					154,~~824~~670.0017					~~153~~165.8328			0.00			0.00				154,~~670~~504.1789				0.00				0.00				0.00000000%
	00077BD75													~~1000~~999.~~000000000~~006420193			01.~~993579807~~067534749			0.000000000			0.000000000				~~999~~997.~~006420193~~938885444					0.000000000			0.000000000						N/A
	IM						6,359,000.00					6,~~359~~353,~~000~~603.0027					522,~~396~~240.7387			0.00			0.00				6,~~353~~331,~~603~~362.2740				34,~~444~~415.5835				0.00				6.50000000%
	00077BD83													~~1000~~999.~~000000000~~151324108			03.~~848675892~~497542066			0.000000000			0.000000000				~~999~~995.~~151324108~~653782041					5.~~416666142~~412069508			0.000000000						FIXED
	IB-1						2,726,000.00					2,~~726~~723,~~000~~686.0051					29,~~313~~534.4930			0.00			0.00				2,~~723~~714,~~686~~152.5121				14,~~765~~753.8330				0.00				6.50000000%
	00077BD91													~~1000~~999.~~000000000~~151324285			03.~~848675715~~497542186			0.000000000			0.000000000				~~999~~995.~~151324285~~653782098					5.~~416665444~~412068966			0.000000000						FIXED
	IB-2						1,817,000.00					1,~~817~~815,~~000~~457.0096					16,~~542~~355.0403			0.00			0.00				1,~~815~~809,~~457~~102.9693				9,~~842~~833.0873				0.00				6.50000000%
	00077BE25													~~1000~~999.~~000000000~~151326362			03.~~848673638~~497539901			0.000000000			0.000000000				~~999~~995.~~151326362~~653786461					5.~~416664832~~412069345			0.000000000						FIXED
	IB-3						1,135,000.00					1,~~135~~134,~~000~~036.0075					~~963~~3,969.2571			0.00			0.00				1,~~134~~130,~~036~~067.7504				6,~~147~~142.9270				0.00				6.50000000%
	00077BF24													~~1000~~999.~~000000000~~151321586			03.~~848678414~~497541850			0.000000000			0.000000000				~~999~~995.~~151321586~~653779736					5.~~416669604~~412070485			0.000000000						FIXED
	IB-4						681,000.00					~~681~~680,~~000~~422.0005					~~577~~2,381.9583			0.00			0.00				~~680~~678,~~422~~040.0522				3,~~688~~685.7562				0.00				6.50000000%
	00077BF32													~~1000~~999.~~000000000~~151321586			03.~~848678414~~497547724			0.000000000			0.000000000				~~999~~995.~~151321586~~653773862					5.~~416666667~~412070485			0.000000000						FIXED
	IB-5						909,470.00					~~909~~908,~~470~~698.0016					~~771~~3,180.8491			0.00			0.00				~~908~~905,~~698~~517.1625				4,~~926~~922.3012				0.00				6.50000000%
	00077BF40													~~1000~~999.~~000000000~~151329895			03.~~848670105~~497542525			0.000000000			0.000000000				~~999~~995.~~151329895~~653787371					5.~~416671248~~412075165			0.000000000						FIXED
	IIA-1						99,659,000.00					99,~~659~~322,~~000~~739.0019					~~336~~639,~~260~~354.8100			0.00			0.00				9998,~~322~~683,~~739~~385.19				~~498~~496,~~295~~613.0070				0.00				6.00000000%
	00077BE41													~~1000~~996.~~000000000~~625886172			36.~~374113828~~415416571			0.000000000			0.000000000				~~996~~990.~~625886172~~210469601					54.~~000000000~~983129471			0.000000000						FIXED
	IIA-P						1,115,416.00					1,~~115~~111,~~416~~515.0014					34,~~900~~772.8640			0.00			0.00				1,~~111~~106,~~515~~742.1474				0.00				0.00				0.00000000%
	00077BE58													~~1000~~996.~~000000000~~502775646			34.~~497224354~~278583058			0.000000000			0.000000000				~~996~~992.~~502775646~~224192588					0.000000000			0.000000000						N/A
	IIA-X						2,552,588.00				N	2,~~552~~544,~~588~~189.0031					0.00			0.00			0.00				2,~~544~~525,~~189~~241.3130				12,~~762~~720.9495				0.00				6.00000000%
	00077BE66													~~1000~~996.~~000000000~~709735374			0.000000000			0.000000000			0.000000000				~~996~~989.~~709735374~~286676894					54.~~000000000~~983550028			0.000000000						FIXED
	IIM						613,000.00					~~613~~610,~~000~~931.0067					2,~~068~~079.3325			0.00			0.00				~~610~~608,~~931~~852.6742				3,~~065~~054.0066				0.00				6.00000000%
	00077BE74													~~1000~~996.~~000000000~~625889070			3.~~374110930~~391924959			0.000000000			0.000000000				~~996~~993.~~625889070~~233964111					54.~~000000000~~983132137			0.000000000						FIXED
	IIB-1						255,000.00					~~255~~254,~~000~~139.0060					~~860~~864.4094			0.00			0.00				~~254~~253,~~139~~274.6066				1,~~275~~270.0070				0.00				6.00000000%
	00077BE82													~~1000~~996.~~000000000~~625882353			3.~~374117647~~391921569			0.000000000			0.000000000				~~996~~993.~~625882353~~233960784					54.~~000000000~~983137255			0.000000000						FIXED
	IIB-2						153,000.00					~~153~~152,~~000~~483.0076					~~516~~518.2496			0.00			0.00				~~152~~151,~~483~~964.7680				~~765~~762.0042				0.00				6.00000000%
	00077BE90													~~1000~~996.~~000000000~~625882353			3.~~374117647~~391895425			0.000000000			0.000000000				~~996~~993.~~625882353~~233986928					54.~~000000000~~983137255			0.000000000						FIXED
	IIB-3						102,000.00					~~102~~101,~~000~~655.0084					~~344~~345.1698			0.00			0.00				101,~~655~~309.8486				~~510~~508.0028				0.00				6.00000000%
	00077BF57													~~1000~~996.~~000000000~~625882353			3.~~374117647~~391960784			0.000000000			0.000000000				~~996~~993.~~625882353~~233921569					54.~~000000000~~983137255			0.000000000						FIXED
	IIB-4						102,000.00					~~102~~101,~~000~~655.0084					~~344~~345.1698			0.00			0.00				101,~~655~~309.8486				~~510~~508.0028				0.00				6.00000000%
	00077BF65													~~1000~~996.~~000000000~~625882353			3.~~374117647~~391960784			0.000000000			0.000000000				~~996~~993.~~625882353~~233921569					54.~~000000000~~983137255			0.000000000						FIXED
	IIB-5						103,173.00					~~103~~102,~~173~~824.0088					~~348~~349.1295			0.00			0.00				102,~~824~~474.8893				~~515~~514.8712				0.00				6.00000000%
	00077BF73													~~1000~~996.~~000000000~~625861417			3.~~374138583~~391875781			0.000000000			0.000000000				~~996~~993.~~625861417~~233985636					54.~~000048462~~983086660			0.000000000						FIXED
	R						100.00					~~100~~0.00					~~100~~0.00			0.00			0.00				0.00				0.5400				0.00				6.50000000%
	00077BE33													~~1000~~0.000000000			~~1000~~0.000000000			0.000000000			0.000000000				0.000000000					50.~~400000000~~000000000			0.000000000						FIXED
	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			556,338,951.00								~~556~~555,~~338~~608,~~951~~225.0045				~~730~~3,~~725~~593,722.5521			0.00			0.00				~~555~~552,~~608~~014,~~225~~503.4524				3,~~010~~006,~~346~~486.3277				0.00
																										TOTAL P&I PAYMENT				36,~~741~~600,~~071~~208.8798
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
02/22/2002 - 11:22 (H074-H094) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 8
03/21/2002 - 08:50 (H074-H094) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 8

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

~~STATEMENT DATE:~~

STATEMENT DATE:

~~02/25/2002~~

03/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

~~PAYMENT DATE:~~

PAYMENT DATE:

~~02/25/2002~~

03/25/2002

~~PRIOR PAYMENT:~~

PRIOR PAYMENT:

~~N/A~~

02/25/2002

SERIES 2002-1

~~NEXT PAYMENT:~~

NEXT PAYMENT:

~~03/25/2002~~

04/25/2002

~~RECORD DATE:~~

RECORD DATE:

~~01/31/2002~~

02/28/2002

ABN AMRO ACCT: 67-8934-50-6

CASH RECONCILIATION SUMMARY

~~CASH RECONCILIATION SUMMARY~~

INTEREST SUMMARY

~~SERVICING FEE SUMMARY~~

SERVICING FEE SUMMARY

~~PRINCIPAL SUMMARY~~

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~3,087,590.95~~

3,069,274.72

~~CURRENT SERVICING FEES~~

CURRENT SERVICING FEES

~~114,445.43~~

113,804.84

~~SCHEDULED:~~

SCHEDULED:

LESS DEFERRED INTEREST

~~0.00~~

0.00

~~PLUS FEES ADVANCED FOR PPIS~~

PLUS FEES ADVANCED FOR PPIS

~~0.00~~

0.00

~~CURRENT SCHEDULED PRINCIPAL~~

CURRENT SCHEDULED PRINCIPAL

~~722,319.77~~

722,047.01

PLUS ADVANCE INTEREST

~~37,200.84~~

51,016.92

~~LESS REDUCTION FOR PPIS~~

LESS REDUCTION FOR PPIS

~~0.00~~

0.00

~~ADVANCED SCHEDULED PRINCIPAL~~

ADVANCED SCHEDULED PRINCIPAL

~~10,353.43~~

13,240.97

PLUS UNSCHEDULED INTEREST

~~0.00~~

0.00

~~PLUS DELINQUENT SERVICING FEES~~

PLUS DELINQUENT SERVICING FEES

~~1,458.52~~

1,946.87

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~732,673.20~~

735,287.98

PPIS REDUCING SCHEDULED INTEREST

~~0.00~~

0.00

~~TOTAL SERVICING FEES~~

TOTAL SERVICING FEES

~~115,903.95~~

115,751.72

~~UNSCHEDULED:~~

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

~~(114,445.43)~~

(113,804.84)

~~CURTAILMENTS~~

CURTAILMENTS

~~(1,947.66)~~

784,830.29

PLUS FEES ADVANCED FOR PPIS

~~0.00~~

0.00

~~PREPAYMENTS IN FULL~~

PREPAYMENTS IN FULL

~~0.00~~

2,073,603.95

LESS FEE STRIPS PAID BY SERVICER

~~0.00~~

0.00

~~PPIS SUMMARY~~

PPIS SUMMARY

~~LIQUIDATION PROCEEDS~~

LIQUIDATION PROCEEDS

~~0.00~~

0.00

LESS MISC. FEES & EXPENSES

~~0.00~~

0.00

~~GROSS PPIS~~

GROSS PPIS

~~0.00~~

0.00

~~REPURCHASE PROCEEDS~~

REPURCHASE PROCEEDS

~~0.00~~

0.00

LESS NON RECOVERABLE ADVANCES

~~0.00~~

0.00

~~REDUCED BY PPIE~~

REDUCED BY PPIE

~~0.00~~

0.00

~~OTHER PRINCIPAL PROCEEDS~~

OTHER PRINCIPAL PROCEEDS

~~0.00~~

0.00

INTEREST DUE TRUST

~~3,014,982.52~~

3,011,116.86

~~REDUCED BY SHORTFALLS IN FEES~~

REDUCED BY SHORTFALLS IN FEES

~~0.00~~

0.00

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~(1,947.66)~~

2,858,434.23

LESS TRUSTEE FEE

~~(4,636.16)~~

(4,630.07)

~~REDUCED BY OTHER AMOUNTS~~

REDUCED BY OTHER AMOUNTS

~~0.00~~

0.00

~~REMITTANCE PRINCIPAL~~

REMITTANCE PRINCIPAL

~~730,725.54~~

3,593,722.21

LESS FEE STRIPS PAID BY TRUST

~~0.00~~

0.00

~~NET PPIS~~

NET PPIS

~~0.00~~

0.00

LESS MISC. FEES PAID BY TRUST

~~0.00~~

0.00

~~PPIS REDUCING SERVICING FEE~~

PPIS REDUCING SERVICING FEE

~~0.00~~

0.00

~~SERVICER WIRE AMOUNT~~

SERVICER WIRE AMOUNT

~~3,745,708.06~~

6,604,839.08

LESS INTEREST RESERVE WITHHOLDING

~~0.00~~

0.00

~~PPIS ALLOCATED TO CERTIFICATES~~

PPIS ALLOCATED TO CERTIFICATES

~~0.00~~

0.00

PLUS INTEREST RESERVE DEPOSIT

~~0.00~~

0.00

REMITTANCE INTEREST

~~3,010,346.36~~

3,006,486.79

~~POOL BALANCE SUMMARY~~

POOL BALANCE SUMMARY

~~BALANCE/AMOUNT~~

BALANCE/AMOUNT

~~COUNT~~

COUNT

~~BEGINNING POOL~~

BEGINNING POOL

~~556,338,957.82~~

555,608,232.47

~~1,275~~

1,275

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~732,673.20~~

735,287.98

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~(1,947.66)~~

2,858,434.23

~~DEFERRED INTEREST~~

DEFERRED INTEREST

~~0.00~~

0.00

~~LIQUIDATIONS~~

LIQUIDATIONS

~~0.00~~

0.00

~~REPURCHASES~~

REPURCHASES

~~0.00~~

0.00

~~ENDING POOL~~

ENDING POOL

~~555,608,232.28~~

552,014,510.25

~~1,275~~

1,271

~~ADVANCES~~

ADVANCES

~~PRIOR OUTSTANDING~~

PRIOR OUTSTANDING

~~CURRENT PERIOD~~

CURRENT PERIOD

~~RECOVERED~~

RECOVERED

~~ENDING OUTSTANDING~~

ENDING OUTSTANDING

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

MADE BY: SERVICER

014,720.0025

~~0.00~~

55,777.30

~~10,353.43~~

13,240.97

~~37,200.84~~

51,016.92

~~0.00~~

14,679.32

~~0.00~~

55,580.26

~~10,353.43~~

13,281.90

~~37,200.84~~

51,213.95

02/22/2002 - 11:22 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 4 OF 8

03/21/2002 - 08:50 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 4 OF 8

	ABN AMRO
	LASALLE BANK	N.A.
				ABN AMRO MORTGAGE CORPORATION
																ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																														STATEMENT DATE:				0203/25/2002
																																																														PAYMENT DATE:				0203/25/2002
																MORTGAGE PASS-THROUGH CERTIFICATES
																																																														PRIOR PAYMENT:					N02/A25/2002
																SERIES 2002-1
																																																														NEXT PAYMENT:						0304/25/2002
																																																													RECORD DATE:								0102/3128/2002
																ABN AMRO ACCT: 67-8934-50-6
																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	6.000000000%									251,~~921~~688.8283								0.00					0.00			0.00		0.00						0.00		0.00				0.00				251,~~921~~688.8283		251,~~921~~688.8283			0.00						2.69%						2.6970%
		IA-2					30/360		30	6.500000000%									1,~~937~~935,~~270~~635.8317								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~937~~935,~~270~~635.8317		1,~~937~~935,~~270~~635.8317			0.00						2.69%						2.6970%
		IA-3					30/360		30	2.700000000%									72,~~944~~886.1129								0.00					0.00			0.00		0.00						0.00		0.00				0.00				72,~~944~~886.1129		72,~~944~~886.1129			0.00						2.69%						2.6970%
		IA-4					30/360		30	5.800000000%									156,~~694~~570.7555								0.00					0.00			0.00		0.00						0.00		0.00				0.00				156,~~694~~570.7555		156,~~694~~570.7555			0.00						NA						NA
		IA-P					30/360		30	0.000000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						2.69%						2.6970%
		IM					30/360		30	6.500000000%									34,~~444~~415.5835								0.00					0.00			0.00		0.00						0.00		0.00				0.00				34,~~444~~415.5835		34,~~444~~415.5835			0.00						1.44%						1.44%
		IB-1					30/360		30	6.500000000%									14,~~765~~753.8330								0.00					0.00			0.00		0.00						0.00		0.00				0.00				14,~~765~~753.8330		14,~~765~~753.8330			0.00						0.90%						0.90%
		IB-2					30/360		30	6.500000000%									9,~~842~~833.0873								0.00					0.00			0.00		0.00						0.00		0.00				0.00				9,~~842~~833.0873		9,~~842~~833.0873			0.00						0.55%						0.55%
		IB-3					30/360		30	6.500000000%									6,~~147~~142.9270								0.00					0.00			0.00		0.00						0.00		0.00				0.00				6,~~147~~142.9270		6,~~147~~142.9270			0.00						0.32%						0.32%
		IB-4					30/360		30	6.500000000%									3,~~688~~685.7562								0.00					0.00			0.00		0.00						0.00		0.00				0.00				3,~~688~~685.7562		3,~~688~~685.7562			0.00						0.18%						0.18%
		IB-5					30/360		30	6.500000000%									4,~~926~~922.3012								0.00					0.00			0.00		0.00						0.00		0.00				0.00				4,~~926~~922.3012		4,~~926~~922.3012			0.00						0.00%						0.00%
		IIA-1					30/360		30	6.000000000%									~~498~~496,~~295~~613.0070								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~498~~496,~~295~~613.0070		~~498~~496,~~295~~613.0070			0.00						2.69%						2.6970%
		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						2.69%						2.6970%
		IIA-X					30/360		30	6.000000000%									12,~~762~~720.9495								0.00					0.00			0.00		0.00						0.00		0.00				0.00				12,~~762~~720.9495		12,~~762~~720.9495			0.00						NA						NA
		IIM					30/360		30	6.000000000%									3,~~065~~054.0066								0.00					0.00			0.00		0.00						0.00		0.00				0.00				3,~~065~~054.0066		3,~~065~~054.0066			0.00						1.44%						1.44%
		IIB-1					30/360		30	6.000000000%									1,~~275~~270.0070								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~275~~270.0070		1,~~275~~270.0070			0.00						0.90%						0.90%
		IIB-2					30/360		30	6.000000000%									~~765~~762.0042								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~765~~762.0042		~~765~~762.0042			0.00						0.55%						0.55%
		IIB-3					30/360		30	6.000000000%									~~510~~508.0028								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~510~~508.0028		~~510~~508.0028			0.00						0.32%						0.32%
		IIB-4					30/360		30	6.000000000%									~~510~~508.0028								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~510~~508.0028		~~510~~508.0028			0.00						0.18%						0.18%
		IIB-5					30/360		30	6.000000000%									~~515~~514.8712								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~515~~514.8712		~~515~~514.8712			0.00						0.00%						0.00%
		R					30/360		30	6.500000000%									0.5400								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.5400		0.5400			0.00						NA						NA
																				3,010,346.32						0.00				0.00				0.00			0.00					0.00				0.00				0.00			3,010,346.32		3,010,346.32				0.00
																				3,006,486.77						0.00				0.00				0.00			0.00					0.00				0.00				0.00			3,006,486.77		3,006,486.77				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 5 OF 8
	02/22/2002 - 11:22 (H074-H094) 2002 LASALLE BANK N.A.
	03/21/2002 - 08:50 (H074-H094) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																													STATEMENT DATE:				0203/25/2002
								MORTGAGE PASS-THROUGH CERTIFICATES																													PAYMENT DATE:			0203/25/2002
																																					PRIOR PAYMENT:				N02/A25/2002
								SERIES 2002-1																													NEXT PAYMENT:					0304/25/2002
																																					RECORD DATE:						0102/3128/2002
								ABN AMRO ACCT: 67-8934-50-6
								OTHER RELATED INFORMATION
						SPECIAL HAZARD COVERAGE							FRAUD LOSS COVERAGE																		BANKRUPTCY LOSS COVERAGE
BEGINNING
BALANCE
CURRENT
REDUCTION
ENDING
BALANCE
BEGINNING
BALANCE
CURRENT
REDUCTION
ENDING
BALANCE
BEGINNING
BALANCE
CURRENT
REDUCTION
ENDING
BALANCE
				GROUP I
					7,294,796.00				0.00		7,294,796.00	4,543,018.00		0.00	4,543,018.00														117,929.00							0.00		117,929.00
				GROUP II	0.00					0.00	0.00	1,021,519.00		0.00	1,021,519.00														100,000.00						0.00			100,000.00
																					GROUP I							GROUP II					TOTAL
							NUMBER OF PAYOFFS:											0									0						0
							AGGREGATE PAYOFF AMOUNTS:													0.00					0.00								0.00
							NUMBER OF CURTAILMENTS:												03											051			054
							AGGREGATE CURTAILMENT AMOUNTS:												0369.0014							022,083.0014							022,452.2028
							NUMBER OF LOANS IN FORECLOSURE:												0											0			0
							BOOK VALUE OF LOANS IN FORECLOSURE:												0.00											0.00			0.00
							PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.00								0.00						0.00
							CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.00					0.00									0.00
							CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:												0.00				0.00										0.00
							BEGINNING PRINCIPLE BALANCE:										4,~~875~~871,~~959~~133.8339					~~103~~102,~~082~~989,~~967~~505.3078										107,~~958~~860,~~927~~639.1317
							ENDING PRINCIPLE BALANCE:									4,~~871~~865,~~133~~913.3844						102,~~989~~873,~~505~~453.7604										107,~~860~~739,~~639~~366.1448
			02/22/2002 - 11:22 (H074-H094) 2002 LASALLE BANK N.A.																																				PAGE 6 OF 8
			03/21/2002 - 08:50 (H074-H094) 2002 LASALLE BANK N.A.																																				PAGE 6 OF 8

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0203/25/2002
												ABN AMRO MORTGAGE GROUP INC., AS SERVICER																															PAYMENT DATE:					0203/25/2002
																																											MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									N02/A25/2002
												SERIES 2002-1
																																											NEXT PAYMENT:						0304/25/2002
																																											RECORD DATE:							0102/3128/2002
												ABN AMRO ACCT: 67-8934-50-6
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE						# BALANCE					# BALANCE
					2/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					3/25/02		1		389,011						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%
						0.08%				0.07%			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		2		893,471						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.16%				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%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				02/22/2002 - 11:22 (H074-H094) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 8
				03/21/2002 - 08:50 (H074-H094) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 8

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0203/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

0203/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

N02/A25/2002

SERIES 2002-1

NEXT PAYMENT:

0304/25/2002

RECORD DATE:

0102/3128/2002

ABN AMRO ACCT: 67-8934-50-6

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

02/22/2002 - 11:22 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 8 OF 8

03/21/2002 - 08:50 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 8 OF 8

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2002-1