8-K 1 abn02004_200207.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: April 25, 2002
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of April 1, 2002 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2002-4)

Delaware (State or other jurisdiction of organization)
333-73036 (Commission File No.)
36-3886007 (I.R.S. Employer Identification No.)

135 South LaSalle Street, Chicago, Illinois 60603
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(312) 904-2000

(Former name or former address, if changed since
last report.)

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.01 of the Pooling and Servicing Agreement
for the distribution on July 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: July 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0507/2825/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

0507/2825/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

N06/A25/2002

SERIES 2002-4

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8988-90-8

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

YUAN LI 714-238-6741

RITA.LOPEZ@ABNAMRO.COM

YUAN.LI@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN02004

CLOSING DATE:

4/25/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

5/28/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

5/25/2032

ABN02004_200205_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ABN02004_200207_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

MODIFIED LOAN DETAIL

PAGE 9

REALIZED LOSS DETAIL

PAGE 10

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO MORTGAGE CORP.

UNDERWRITER: BEAR STEARNS & CO. INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S CORPORATION

RATING AGENCY: 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

05/23/2002 - 09:24 (H738-H759) 2002 LASALLE BANK N.A.

PAGE 1 OF 10

07/23/2002 - 07:03 (H738-H759) 2002 LASALLE BANK N.A.

PAGE 1 OF 10

	ABN AMRO
	LASALLE BANK		N.A.
ABN AMRO MORTGAGE CORPORATION
										ABN AMRO MORTGAGE GROUP INC., AS SERVICER																										STATEMENT DATE:									0507/2825/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0507/2825/2002
WAC:						7.~~024285~~021200%				SERIES 2002-4																										PRIOR PAYMENT:							N06/A25/2002
																																				NEXT PAYMENT:								0608/2526/2002
WAMM:						~~357~~355
																																				RECORD DATE:									0406/3028/2002
NEXT INDEX:						1.840000%				REMIC II
CURRENT INDEX:						1.840000%
NEXT INDEX:						1.836880%				REMIC II
										ABN AMRO ACCT: 67-8988-90-8
									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						77,737,546.00					77,~~737~~250,~~546~~703.0028					~~223~~302,~~756~~284.4285			0.00			0.00				7776,~~513~~948,~~789~~418.5843				~~372~~370,~~492~~159.4162				0.00				5.75000000%
	00077BJ95													~~1000~~993.~~000000000~~737354148			23.~~878357133~~888530904			0.000000000			0.000000000				~~997~~989.~~121642867~~848823244					4.~~791666693~~761658157			0.000000000						FIXED
	A-2						44,421,454.00					44,~~421~~143,~~454~~258.0017					~~127~~172,~~860~~734.8120			0.00			0.00				4443,~~293~~970,~~593~~523.1997				8582,~~141~~400.1275				0.00				2.~~30000000~~24000000%
	00077BK28													~~1000~~993.~~000000000~~737354252			23.~~878357156~~888530979			0.000000000			0.000000000				~~997~~989.~~121642844~~848823274					1.~~916666663~~854976426			0.000000000						2.~~240000000~~236880000%
	A-3						44,421,454.00				N	44,~~421~~143,~~454~~258.0017					0.00			0.00			0.00				4443,~~293~~970,~~593~~523.1997				~~229~~230,~~510~~280.8566				0.00				6.~~20000000~~26000000%
	00077BK36													~~1000~~993.~~000000000~~737354252			0.000000000			0.000000000			0.000000000				~~997~~989.~~121642844~~848823274					5.~~166666764~~183996454			0.000000000						6.~~260000000~~263120000%
	A-4						50,000,000.00					5049,~~000~~605,~~000~~805.0094					~~175~~477,~~965~~443.1101			0.00			0.00				49,~~824~~128,~~034~~362.8993				~~281~~279,~~250~~032.0066				0.00				6.75000000%
	00077BK44													~~1000~~992.~~000000000~~116118800			39.~~519302200~~548860200			0.000000000			0.000000000				~~996~~982.~~480697800~~567258600					5.~~625000000~~580653200			0.000000000						FIXED
	A-5						29,760,000.00					29,~~760~~525,~~000~~369.0046					~~104~~155,~~737~~040.2273			0.00			0.00				29,~~655~~370,~~262~~328.7873				~~167~~166,~~400~~080.0020				0.00				6.75000000%
	00077BK51													~~1000~~992.~~000000000~~115909274			35.~~519395833~~209701949			0.000000000			0.000000000				~~996~~986.~~480604167~~906207325					5.~~625000000~~580651882			0.000000000						FIXED
	A-6						7,862,000.00					7,~~862~~800,~~000~~023.0016					27204,~~665~~206.9747			0.00			0.00				7,~~834~~595,~~334~~816.0369				4443,~~223~~875.7513				0.00				6.75000000%
	00077BK69													~~1000~~992.~~000000000~~116911727			325.~~518948105~~973857797			0.000000000			0.000000000				~~996~~966.~~481051895~~143053930					5.~~625000000~~580657593			0.000000000						FIXED
	A-7						23,889,000.00					2324,~~889~~158,~~000~~507.0011					0.00			0.00			~~134~~135,~~375~~891.6360				24,~~023~~294,~~375~~398.6271				0.00				0.00				6.75000000%
	00077BK77													~~1000~~1011.~~000000000~~281640504			0.000000000			0.000000000			5.~~625000209~~688459123				~~1005~~1016.~~624999791~~970099627					0.000000000			0.000000000						FIXED
	A-8						5,000,000.00					5713,~~000,000~~610.0011					1717,~~449,815~~624.5317			0.00			284,~~125~~014.0006				~~3,578,309~~0.4700				0.00				0.00				~~6.75000000%~~N/A
	00077BK85													~~1000~~142.~~000000000~~722022000			~~289~~143.~~963106000~~524834000			0.000000000			50.~~625000000~~802812000				~~715~~0.~~661894000~~000000000					0.000000000			0.000000000						FIXED
	A-9						13,000,000.00					13,000,000.00					0.00			0.00			0.00				13,000,000.00				70,416.67				0.00				6.50000000%
	00077BK93													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666923			0.000000000						FIXED
	A-10						29,255,000.00					29,255,000.00					0.00			0.00			0.00				29,255,000.00				164,559.38				0.00				6.75000000%
	00077BL27													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000171			0.000000000						FIXED
	A-11						13,000,000.00				N	13,000,000.00					0.00			0.00			0.00				13,000,000.00				2,058.33				0.00				0.19000000%
	00077BL92													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.158333077			0.000000000						0.190000000%
	A-12						100,000.00					100,000.00					0.00			0.00			0.00				100,000.00				562.50				0.00				6.75000000%
	00077BM59													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000			0.000000000						FIXED
	A-X						4,779,448.00				N	4,~~779~~598,~~448~~280.0089					0.00			0.00			0.00				4,~~724~~539,~~001~~264.1221				2625,~~884~~865.4033				0.00				6.75000000%
	00077BL43													~~1000~~962.~~000000000~~094553597			0.000000000			0.000000000			0.000000000				~~988~~949.~~398894600~~746541860					5.~~625001046~~411781863			0.000000000						6.750000000%
	A-P						3,723,319.00					3,~~723~~693,~~319~~613.0029					164,~~741~~907.8272			0.00			0.00				3,~~706~~688,~~577~~705.1857				0.00				0.00				0.00000000%
	00077BL35													~~1000~~992.~~000000000~~021712349			41.~~496477471~~318103552			0.000000000			0.000000000				~~995~~990.~~503522529~~703608796					0.000000000			0.000000000						N/A
	M						4,110,000.00					4,~~110~~103,~~000~~244.0098					3,~~377~~428.1470			0.00			0.00				4,~~106~~099,~~622~~816.8628				23,~~118~~080.75				0.00				6.75000000%
	00077BL50													~~1000~~998.~~000000000~~356442822			0.~~821688564~~834233577			0.000000000			0.000000000				~~999~~997.~~178311436~~522209246					5.~~625000000~~615754258			0.000000000						FIXED
	B-1						1,761,000.00					1,~~761~~758,~~000~~105.0069					1,~~447~~469.0009			0.00			0.00				1,~~759~~756,~~553~~636.0060				9,~~905~~889.6334				0.00				6.75000000%
	00077BL68													~~1000~~998.~~000000000~~356439523			0.~~821692220~~834236229			0.000000000			0.000000000				~~999~~997.~~178307780~~522203294					5.~~625002839~~615752413			0.000000000						FIXED
	B-2						1,175,000.00					1,~~175~~173,~~000~~068.0081					~~965~~980.4923			0.00			0.00				1,~~174~~172,~~034~~088.5158				6,~~609~~598.3851				0.00				6.75000000%
	00077BL76													~~1000~~998.~~000000000~~356434043			0.~~821693617~~834238298			0.000000000			0.000000000				~~999~~997.~~178306383~~522195745					5.~~625004255~~615753191			0.000000000						FIXED
	B-3						587,000.00					~~587~~586,~~000~~035.0023					~~482~~489.3370			0.00			0.00				~~586~~585,~~517~~545.6753				3,~~301~~296.8845				0.00				6.75000000%
	00077BM26													~~1000~~998.~~000000000~~356439523			0.~~821686542~~834241908			0.000000000			0.000000000				~~999~~997.~~178313458~~522197615					5.~~625008518~~615758092			0.000000000						FIXED
	B-4						587,000.00					~~587~~586,~~000~~035.0023					~~482~~489.3370			0.00			0.00				~~586~~585,~~517~~545.6753				3,~~301~~296.8845				0.00				6.75000000%
	00077BM34													~~1000~~998.~~000000000~~356439523			0.~~821686542~~834241908			0.000000000			0.000000000				~~999~~997.~~178313458~~522197615					5.~~625008518~~615758092			0.000000000						FIXED
	B-5						587,390.15					~~587~~586,~~390~~424.1574					~~482~~490.6502			0.00			0.00				~~586~~585,~~907~~934.5072				3,~~304~~298.0764				0.00				6.75000000%
	00077BM42													~~1000~~998.~~000000000~~356441626			0.~~821685553~~834232579			0.000000000			0.000000000				~~999~~997.~~178314447~~522209046					5.~~625000692~~615756410			0.000000000						FIXED
	R-2						100.00					100.00					100.00			0.00			0.00				0.00				0.56				0.00				6.75000000%
	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BL84													1000.000000000			1000.000000000			0.000000000			0.000000000				0.000000000					5.600000000			0.000000000						FIXED
	9ABSH759													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			293,555,809.15								293,555,809.15				2,133,879.82			0.00			162,500.63				291,584,429.95				1,494,041.56				0.00
	R-2						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
																										TOTAL P&I PAYMENT				3,627,921.38
	00077BL84													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
		TOTAL			293,555,809.15								288,038,805.20				2,041,588.59			0.00			139,905.66				286,137,122.27				1,484,751.37				0.00
																										TOTAL P&I PAYMENT				3,526,339.96
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
05/23/2002 - 09:24 (H738-H759) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 10
07/23/2002 - 07:03 (H738-H759) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 10

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

N06/A25/2002

SERIES 2002-4

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8988-90-8

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

1,~~663~~608,~~449~~536.0511

CURRENT SERVICING FEES

5957,~~217~~293.5414

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~233~~230,~~825~~105.9104

PLUS ADVANCE INTEREST

5274,~~960~~064.6407

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

710,~~603~~801.5933

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

12,~~939~~714.9294

SCHEDULED PRINCIPAL DISTRIBUTION

~~241~~240,~~429~~906.5037

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

6160,~~157~~008.4608

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(5957,~~217~~293.5414)

CURTAILMENTS

~~183~~115,~~177~~370.1002

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

1,~~546~~545,~~772~~406.5953

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

1,~~659~~627,~~638~~707.4536

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

1,~~729~~660,~~949~~776.6955

LESS TRUSTEE FEE

(2,~~446~~400.3032)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

1,~~971~~901,~~379~~682.1992

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

3,~~631~~529,~~017~~390.6528

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,~~657~~625,~~192~~307.1604

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~293~~288,~~555~~038,~~809~~805.6657

~~649~~639

SCHEDULED PRINCIPAL DISTRIBUTION

~~241~~240,~~429~~906.5037

UNSCHEDULED PRINCIPAL DISTRIBUTION

1,~~729~~660,~~949~~776.6955

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~291~~286,~~584~~137,~~430~~122.4765

~~645~~636

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

07,917.0008

055,475.0013

710,~~603~~801.5933

5274,~~960~~064.6407

07,675.0056

053,221.0018

711,~~603~~042.5985

5276,~~960~~318.6402

05/23/2002 - 09:24 (H738-H759) 2002 LASALLE BANK N.A.

PAGE 4 OF 10

07/23/2002 - 07:03 (H738-H759) 2002 LASALLE BANK N.A.

PAGE 4 OF 10

	ABN AMRO
	LASALLE BANK		N.A.
						ABN AMRO MORTGAGE CORPORATION
																				ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																																											STATEMENT DATE:			~~STATEMENT DATE:~~				07/25/2002			~~05/28/2002~~
																																																																															PAYMENT DATE:			~~PAYMENT DATE:~~				07/25/2002			~~05/28/2002~~
																				MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																																															PRIOR PAYMENT:			~~PRIOR PAYMENT:~~					06/25/2002			~~N/A~~
																				SERIES 2002-4
																																																																															NEXT PAYMENT:			~~NEXT PAYMENT:~~						08/26/2002			~~06/25/2002~~
																																																																														RECORD DATE:			~~RECORD DATE:~~								06/28/2002			~~04/30/2002~~
																				ABN AMRO ACCT: 67-8988-90-8
																				BOND INTEREST RECONCILIATION
																														DEDUCTIONS																			ADDITIONS						~~ADDITIONS~~
																																																																									REMAINING	~~REMAINING~~
											ACCRUAL						PASS									ACCRUED												~~ADD.~~
DEFERRED &
							~~PRIOR~~		PRIOR					PREPAY-	~~PREPAY-~~						OTHER	~~OTHER~~	~~DISTRIBUTABLE~~	DISTRIBUTABLE							~~INTEREST~~	INTEREST		~~OUTSTANDING~~		CURRENT PERIOD			OUTSTANDING
																																																																																					CREDIT SUPPORT		~~CREDIT SUPPORT~~
																		THRU										CERTIFICATE							ALLOCABLE					~~TRUST~~	ACCRETION			~~ACCRETION~~INTEREST				~~INTEREST~~INT. SHORT-			~~INT. SHORT-~~			MENT						INTEREST	~~MENT~~					CERTIFICATE	~~INTEREST~~			~~CERTIFICATE~~PAYMENT		(SHORTFALL)/	~~PAYMENT~~				INTEREST			~~INTEREST~~
				CLASS				METHOD DAYS											RATE								INTEREST							PPIS						~~EXPENSE (1)~~INTEREST			~~INTEREST~~LOSSES			FALLS DUE	~~LOSSES~~			~~FALLS DUE~~			PENALTIES					PROCEEDS (1)				~~PENALTIES~~				~~PROCEEDS (2)~~
INTEREST
INTEREST (2)
				~~AMOUNT~~	AMOUNT				RECOVERY		~~SHORTFALLS~~		SHORTFALLS			~~ORIGINAL~~			ORIGINAL						~~CURRENT(3)~~				CURRENT(3)
			A-1							30/360		30	5.750000000%											~~372~~370,~~492~~159.4162									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		370,159.62				~~372~~370,~~492~~159.4162		~~372,492~~0.4100				0.00			~~0.00~~						3.00%	~~0.00%~~						3.07%		~~0.00%~~
			A-2							30/360		30	2.~~300000000~~240000000%											8582,~~141~~400.1275									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		82,400.75				8582,~~141~~400.1275		~~85,141~~0.1200				0.00			~~0.00~~						3.00%	~~0.00%~~						3.07%		~~0.00%~~
			A-3							30/360		30	6.~~200000000~~260000000%											~~229~~230,~~510~~280.8566									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		230,280.66				~~229~~230,~~510~~280.8566		~~229,510~~0.8500				0.00			~~0.00~~						NA	~~0.00%~~						NA		~~0.00%~~
			A-4							30/360		30	6.750000000%											~~281~~279,~~250~~032.0066									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		279,032.66				~~281~~279,~~250~~032.0066		~~281,250~~0.00				0.00			~~0.00~~						3.00%	~~0.00%~~						3.07%		~~0.00%~~
			A-5							30/360		30	6.750000000%											~~167~~166,~~400~~080.0020									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		166,080.20				~~167~~166,~~400~~080.0020		~~167,400~~0.00				0.00			~~0.00~~						3.00%	~~0.00%~~						3.07%		~~0.00%~~
			A-6							30/360		30	6.750000000%											4443,~~223~~875.7513									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		43,875.13				4443,~~223~~875.7513		~~44,223~~0.7500				0.00			~~0.00~~						3.00%	~~0.00%~~						3.07%		~~0.00%~~
			A-9							30/360		30	6.500000000%											70,416.67									0.00						0.00				0.00		0.00								0.00				0.00						0.00						70,416.67		70,416.67							0.00							0.00%								0.00%
			A-7							30/360		30	6.750000000%											135,891.60									0.00						135,891.60			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00									3.00%							3.07%
			A-10							30/360		30	6.750000000%											164,559.38									0.00						0.00				0.00		0.00								0.00				0.00						0.00						164,559.38		164,559.38							0.00							0.00%								0.00%
			A-8							30/360		30	N/A											4,014.06									0.00						4,014.06			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00									3.00%							3.07%
			A-11							30/360		30	0.190000000%											2,058.33									0.00						0.00				0.00		0.00								0.00				0.00						0.00						2,058.33		2,058.33							0.00							0.00%								0.00%
			A-9							30/360		30	6.500000000%											70,416.67									0.00						0.00			0.00						0.00		0.00						0.00									70,416.67				70,416.67		0.00				0.00									3.00%							3.07%
			A-12							30/360		30	6.750000000%											562.50									0.00						0.00				0.00		0.00								0.00				0.00						0.00						562.50		562.50							0.00							0.00%								0.00%
			A-10							30/360		30	6.750000000%											164,559.38									0.00						0.00			0.00						0.00		0.00						0.00									164,559.38				164,559.38		0.00				0.00									3.00%							3.07%
			A-X							30/360		30	6.750000000%											26,884.40									0.00						0.00				0.00		0.00								0.00				0.00						0.00						26,884.40		26,884.40							0.00							0.00%								0.00%
			A-11							30/360		30	0.190000000%											2,058.33									0.00						0.00			0.00						0.00		0.00						0.00									2,058.33				2,058.33		0.00				0.00									NA							NA
			M							30/360		30	6.750000000%											23,118.75									0.00						0.00				0.00		0.00								0.00				0.00						0.00						23,118.75		23,118.75							0.00							0.00%								0.00%
			A-12							30/360		30	6.750000000%											562.50									0.00						0.00			0.00						0.00		0.00						0.00									562.50				562.50		0.00				0.00									3.00%							3.07%
			B-1							30/360		30	6.750000000%											9,905.63									0.00						0.00				0.00		0.00								0.00				0.00						0.00						9,905.63		9,905.63							0.00							0.00%								0.00%
			A-X							30/360		30	6.750000000%											25,865.33									0.00						0.00			0.00						0.00		0.00						0.00									25,865.33				25,865.33		0.00				0.00									NA							NA
			B-2							30/360		30	6.750000000%											6,609.38									0.00						0.00				0.00		0.00								0.00				0.00						0.00						6,609.38		6,609.38							0.00							0.00%								0.00%
			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									3.00%							3.07%
			B-3							30/360		30	6.750000000%											3,301.88									0.00						0.00				0.00		0.00								0.00				0.00						0.00						3,301.88		3,301.88							0.00							0.00%								0.00%
			M							30/360		30	6.750000000%											23,080.75									0.00						0.00			0.00						0.00		0.00						0.00									23,080.75				23,080.75		0.00				0.00									1.60%							1.64%
			B-4							30/360		30	6.750000000%											3,301.88									0.00						0.00				0.00		0.00								0.00				0.00						0.00						3,301.88		3,301.88							0.00							0.00%								0.00%
			B-1							30/360		30	6.750000000%											9,889.34									0.00						0.00			0.00						0.00		0.00						0.00									9,889.34				9,889.34		0.00				0.00									1.00%							1.02%
			B-5							30/360		30	6.750000000%											3,304.07									0.00						0.00				0.00		0.00								0.00				0.00						0.00						3,304.07		3,304.07							0.00							0.00%								0.00%
			B-2							30/360		30	6.750000000%											6,598.51									0.00						0.00			0.00						0.00		0.00						0.00									6,598.51				6,598.51		0.00				0.00									0.60%							0.61%
			R-2							30/360		30	6.750000000%											0.56									0.00						0.00				0.00		0.00								0.00				0.00						0.00						0.56		0.56							0.00							0.00%								0.00%
			B-3							30/360		30	6.750000000%											3,296.45									0.00						0.00			0.00						0.00		0.00						0.00									3,296.45				3,296.45		0.00				0.00									0.40%							0.41%
			GF-2							30/360		30	0.060000000%											650.00									0.00						0.00				0.00		0.00								0.00				0.00						0.00						650.00		650.00							0.00							NA								NA
			B-4							30/360		30	6.750000000%											3,296.45									0.00						0.00			0.00						0.00		0.00						0.00									3,296.45				3,296.45		0.00				0.00									0.20%							0.20%
																									1,494,691.56							0.00					0.00					0.00			0.00							0.00							0.00					0.00					1,494,691.56		1,494,691.56								0.00
			B-5							30/360		30	6.750000000%											3,298.64									0.00						0.00			0.00						0.00		0.00						0.00									3,298.64				3,298.64		0.00				0.00									0.00%							0.00%
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
			GF-2							30/360		30	0.060000000%											650.00									0.00						0.00			0.00						0.00		0.00						0.00									650.00				650.00		0.00				0.00									NA							NA
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
																									1,625,307.03							0.00						139,905.66				0.00						0.00			0.00						0.00								1,485,401.37			1,485,401.37			0.00					0.00
	(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).
		(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
																																																																																			PAGE 5 OF 10
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	05/23/2002 - 09:24 (H738-H759) 2002 LASALLE BANK N.A.
	(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 10
	07/23/2002 - 07:03 (H738-H759) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

N06/A25/2002

SERIES 2002-4

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8988-90-8

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

3,529,111.00

0.00

3,529,111.00

2,935,558.00

0.00

2,935,558.00

100,000.00

0.00

100,000.00

3,522,645.69

0.00

3,522,645.69

2,935,558.00

0.00

2,935,558.00

100,000.00

0.00

100,000.00

MBIA INSURANCE MONTHLY PREMIUM

650.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

1,~~546~~545,~~772~~406.5953

NUMBER OF CURTAILMENTS:

~~129~~149

AGGREGATE CURTAILMENT AMOUNTS:

~~183~~117,~~176~~522.7797

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

5,439.00

BEGINNING BALANCE OF RESERVE FUND:

AMOUNT OF ANY WITHDRAWAL FROM THE RESERVE FUND:

0.00

ENDING BALANCE OF RESERVE FUND:

5,439.00

05/23/2002 - 09:24 (H738-H759) 2002 LASALLE BANK N.A.

PAGE 6 OF 10

07/23/2002 - 07:03 (H738-H759) 2002 LASALLE BANK N.A.

PAGE 6 OF 10

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0507/2825/2002
												ABN AMRO MORTGAGE GROUP INC., AS SERVICER																															PAYMENT DATE:					0507/2825/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									N06/A25/2002
												SERIES 2002-4
																																											NEXT PAYMENT:						0608/2526/2002
																																											RECORD DATE:							0406/3028/2002
												ABN AMRO ACCT: 67-8988-90-8
												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
					7/25/02		0		0						1	348,514				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.16%				0.12%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		1		348,757						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.16%				0.12%			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%
					5/28/02		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) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				05/23/2002 - 09:24 (H738-H759) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 10
				07/23/2002 - 07:03 (H738-H759) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 10

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																		~~STATEMENT DATE:~~	STATEMENT DATE:				~~05/28/2002~~	07/25/2002
																																											~~PAYMENT DATE:~~	PAYMENT DATE:						~~05/28/2002~~	07/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																																~~PRIOR PAYMENT:~~	PRIOR PAYMENT:							~~N/A~~	06/25/2002
											SERIES 2002-4
																																											~~NEXT PAYMENT:~~	NEXT PAYMENT:									~~06/25/2002~~	08/26/2002
																																											~~RECORD DATE:~~	RECORD DATE:										~~04/30/2002~~	06/28/2002
											ABN AMRO ACCT: 67-8988-90-8
											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.~~	CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE ~~AMORT.~~		AMORT			~~COUPON REMIT~~	COUPON REMIT
				5/28/02		645			291,584,430				4		1,546,773				0	0			0	0			0			0			0		0						357		358				7.02%							6.77%
				7/25/02		636			286,137,123				3		1,545,407				0	0			0	0			0			0			0		0						355			356				7.02%							6.77%
					98.00%					97.47%		0.47%				0.54%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		639			288,038,806				6		3,191,451				0	0			0	0			0			0			0		0						356			357				7.02%							6.77%
					98.46%					98.12%		0.93%				1.09%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		645			291,584,430				4		1,546,773				0	0			0	0			0			0			0		0						357			358				7.02%							6.77%
					99.38%					99.33%		0.62%				0.53%						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 8 OF 10~~	PAGE 8 OF 10
			05/23/2002 - 09:24 (H738-H759) 2002 LASALLE BANK N.A.
			07/23/2002 - 07:03 (H738-H759) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0507/2825/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

N06/A25/2002

SERIES 2002-4

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8988-90-8

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

05/23/2002 - 09:24 (H738-H759) 2002 LASALLE BANK N.A.

PAGE 9 OF 10

07/23/2002 - 07:03 (H738-H759) 2002 LASALLE BANK N.A.

PAGE 9 OF 10

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0507/2825/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

N06/A25/2002

SERIES 2002-4

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8988-90-8

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..

05/23/2002 - 09:24 (H738-H759) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

07/23/2002 - 07:03 (H738-H759) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2002-4