8-K 1 abn02001_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: 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 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

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0406/25/2002

SERIES 2002-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8934-50-6

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

JAMES MACMILLAN (714) 238-6717

RITA.LOPEZ@ABNAMRO.COM

JAMES.MACMILLAN@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_200205_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ABN02001_200207_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 9

REALIZED LOSS DETAIL

PAGE 10

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.

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

05/23/2002 - 09:22 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 1 OF 10

07/23/2002 - 10:35 (H074-H094) 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
										MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0507/2825/2002
WAC:						6.~~738167~~734735%				SERIES 2002-1																										PRIOR PAYMENT:							0406/25/2002
																																				NEXT PAYMENT:								0608/2526/2002
WAMM:						~~321~~319
																																				RECORD DATE:									0406/3028/2002
CURRENT INDEX:						1.~~850000~~840000%
NEXT INDEX:						1.~~840000~~836880%				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,~~223~~109,~~994~~241.8068					57155,~~500~~920.7276			0.00			0.00				5049,~~166~~953,~~494~~320.0892				~~251~~250,~~119~~546.9721				0.00				6.00000000%
	00077BD34													~~996~~994.~~817083967~~539529764			13.~~141241358~~094625944			0.000000000			0.000000000				~~995~~991.~~675842609~~444903820					4.~~984085340~~972697681			0.000000000						FIXED
	IA-2						357,650,000.00					~~351~~347,~~955~~778,~~823~~394.5285					28,~~854~~511,~~252~~220.4809			0.00			0.00				~~349~~339,~~101~~267,~~571~~174.0476				1,~~906~~883,~~427~~799.3864				0.00				6.50000000%
	00077BD42													~~984~~972.~~078913798~~398699427			723.~~980574528~~797623626			0.000000000			0.000000000				~~976~~948.~~098339270~~601075800					5.~~330427457~~267159625			0.000000000						FIXED
	IA-3						32,419,604.00					3029,~~765~~726,~~141~~996.9284					~~758~~1,~~383~~321,894.3561			0.00			0.00				3028,~~006~~405,~~758~~102.5723				6966,~~221~~638.5702				0.00				2.~~70000000~~69000000%
	00077BD59													~~948~~916.~~967233529~~945094086			2340.~~392739467~~774545241			0.000000000			0.000000000				~~925~~876.~~574494062~~170548844					2.~~135176296~~055485317			0.000000000						2.~~690000000~~686880000%
	IA-4						32,419,604.00				N	3029,~~765~~726,~~141~~996.9284					0.00			0.00			0.00				3028,~~006~~405,~~758~~102.5723				~~148~~143,~~698~~928.1921				0.00				5.~~80000000~~81000000%
	00077BD67													~~948~~916.~~967233529~~945094086			0.000000000			0.000000000			0.000000000				~~925~~876.~~574494062~~170548844					4.~~586675087~~439542506			0.000000000						5.~~810000000~~813120000%
	IA-P						154,824.00					154,~~345~~016.9613					~~159~~161.7339			0.00			0.00				~~154~~153,~~186~~854.2374				0.00				0.00				0.00000000%
	00077BD75													~~996~~994.~~912365008~~782010541			1.~~031687594~~042409446			0.000000000			0.000000000				~~995~~993.~~880677414~~739601095					0.000000000			0.000000000						N/A
	IM						6,359,000.00					6,~~325~~314,~~902~~829.75					5,~~503~~500.6535			0.00			0.00				6,~~320~~309,~~399~~329.1040				34,~~265~~205.3133				0.00				6.50000000%
	00077BD83													~~994~~993.~~795211511~~053899984			0.~~865489857~~864970907			0.000000000			0.000000000				~~993~~992.~~929721654~~188929077					5.~~388474603~~379042302			0.000000000						FIXED
	IB-1						2,726,000.00					2,~~711~~707,~~811~~064.7493					2,~~359~~357.3291			0.00			0.00				2,~~709~~704,~~452~~707.4202				14,~~688~~663.9827				0.00				6.50000000%
	00077BD91													~~994~~993.~~795209098~~053899486			0.~~865487894~~864970653			0.000000000			0.000000000				~~993~~992.~~929721203~~188928833					5.~~388473955~~379042553			0.000000000						FIXED
	IB-2						1,817,000.00					1,~~807~~804,~~542~~378.9195					1,~~572~~571.5965			0.00			0.00				1,~~805~~802,~~970~~807.3230				9,~~790~~773.8672				0.00				6.50000000%
	00077BE25													~~994~~993.~~795217391~~053907540			0.~~865487067~~864969730			0.000000000			0.000000000				~~993~~992.~~929730325~~188937810					5.~~388475509~~379042378			0.000000000						FIXED
	IB-3						1,135,000.00					1,~~129~~127,~~092~~116.5617					~~982~~981.3374			0.00			0.00				1,~~128~~126,~~110~~134.2343				6,~~115~~105.9221				0.00				6.50000000%
	00077BF24													~~994~~993.~~795207048~~053894273			0.~~865488987~~864969163			0.000000000			0.000000000				~~993~~992.~~929718062~~188925110					5.~~388475771~~379039648			0.000000000						FIXED
	IB-4						681,000.00					~~677~~676,~~455~~269.5370					589.4005			0.00			0.00				~~676~~675,~~866~~680.1365				3,~~669~~663.5513				0.00				6.50000000%
	00077BF32													~~994~~993.~~795198238~~053891336			0.~~865491924~~864977974			0.000000000			0.000000000				~~993~~992.~~929706314~~188913363					5.~~388472834~~379045521			0.000000000						FIXED
	IB-5						909,470.00					~~904~~903,~~736~~152.4174					~~787~~786.1467			0.00			0.00				~~903~~902,~~949~~366.2707				4,~~900~~892.6608				0.00				6.50000000%
	00077BF40													~~994~~993.~~795221393~~053910519			0.~~865493089~~864976305			0.000000000			0.000000000				~~993~~992.~~929728303~~188934214					5.~~388479004~~379044938			0.000000000						FIXED
	IIA-1						99,659,000.00					9795,~~576~~533,~~035~~127.5281					1371,~~329,212~~775.4259			0.00			0.00				9695,~~246~~161,~~823~~352.1022				~~487~~477,~~880~~665.1864				0.00				6.00000000%
	00077BE41													~~979~~958.~~099083073~~600104456			133.~~337605435~~730476826			0.000000000			0.000000000				~~965~~954.~~761477639~~869627630					4.~~895495439~~793000532			0.000000000						FIXED
	IIA-P						1,115,416.00					1,~~102~~066,~~526~~773.6048					314,~~568~~224.0523			0.00			0.00				1,~~070~~062,~~958~~549.5525				0.00				0.00				0.00000000%
	00077BE58													~~988~~956.~~444311360~~390691903			283.~~301593307~~787134128			0.000000000			0.000000000				~~960~~952.~~142718053~~603557776					0.000000000			0.000000000						N/A
	IIA-X						2,552,588.00				N	2,~~454~~287,~~740~~319.7175					0.00			0.00			0.00				2,~~352~~279,~~453~~069.7326				1211,~~273~~436.7060				0.00				6.00000000%
	00077BE66													~~961~~896.~~667417539~~078705220			0.000000000			0.000000000			0.000000000				~~921~~892.~~595545384~~846499318					4.~~808335697~~480394016			0.000000000						FIXED
	IIM						613,000.00					~~606~~602,~~761~~531.0244					2,~~100~~147.1983			0.00			0.00				~~604~~600,~~660~~383.8361				3,~~033~~012.8166				0.00				6.00000000%
	00077BE74													~~989~~982.~~822218597~~922414356			3.~~426084829~~503800979			0.000000000			0.000000000				~~986~~979.~~396133768~~418613377					4.~~949119086~~914616639			0.000000000						FIXED
	IIB-1						255,000.00					~~252~~250,~~404~~645.6722					~~873~~893.6547			0.00			0.00				~~251~~249,~~531~~751.0275				1,~~262~~253.0223				0.00				6.00000000%
	00077BE82													~~989~~982.~~822235294~~922431373			3.~~426078431~~503803922			0.000000000			0.000000000				~~986~~979.~~396156863~~418627451					4.~~949098039~~914627451			0.000000000						FIXED
	IIB-2						153,000.00					~~151~~150,~~442~~387.8013					~~524~~536.1908			0.00			0.00				~~150~~149,~~918~~851.6105				~~757~~751.2194				0.00				6.00000000%
	00077BE90													~~989~~982.~~822222222~~922418301			3.~~426078431~~503790850			0.000000000			0.000000000				~~986~~979.~~396143791~~418627451					4.~~949084967~~914640523			0.000000000						FIXED
	IIB-3						102,000.00					100,~~961~~258.8608					~~349~~357.4639			0.00			0.00				~~100~~99,~~612~~900.4069				~~504~~501.8129				0.00				6.00000000%
	00077BF57													~~989~~982.~~822156863~~922352941			3.~~426078431~~503823529			0.000000000			0.000000000				~~986~~979.~~396078431~~418529412					4.~~949117647~~914607843			0.000000000						FIXED
	IIB-4						102,000.00					100,~~961~~258.8608					~~349~~357.4639			0.00			0.00				~~100~~99,~~612~~900.4069				~~504~~501.8129				0.00				6.00000000%
	00077BF65													~~989~~982.~~822156863~~922352941			3.~~426078431~~503823529			0.000000000			0.000000000				~~986~~979.~~396078431~~418529412					4.~~949117647~~914607843			0.000000000						FIXED
	IIB-5						103,173.00					~~102~~101,~~122~~411.9306					~~353~~361.4850			0.00			0.00				101,~~769~~049.4556				~~510~~507.6106				0.00				6.00000000%
	00077BF73													~~989~~982.~~822240315~~922470026			3.~~426090159~~503823675			0.000000000			0.000000000				~~986~~979.~~396150156~~418646351					4.~~949066132~~914657905			0.000000000						FIXED
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				~~6.50000000%~~N/A
	00077BE33													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			556,338,951.00								~~546~~539,~~649~~206,~~065~~854.3604				510,~~047~~381,~~421~~637.6170			0.00			0.00				~~541~~528,~~601~~825,~~643~~216.7534				2,~~955~~913,~~625~~844.5453				0.00
																										TOTAL P&I PAYMENT				813,~~003~~295,~~047~~482.1523
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 - 09:22 (H074-H094) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 10
07/23/2002 - 10:35 (H074-H094) 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

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

0406/25/2002

SERIES 2002-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8934-50-6

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

2,~~996~~899,~~276~~016.7554

CURRENT SERVICING FEES

~~111~~107,~~184~~663.8027

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~719~~706,~~177~~255.9609

PLUS ADVANCE INTEREST

70122,~~533~~491.6227

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

1729,~~728~~938.0476

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

24,~~700~~671.4249

SCHEDULED PRINCIPAL DISTRIBUTION

736,~~906~~193.0085

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

~~113~~112,~~885~~334.2276

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(~~111~~107,~~184~~663.8027)

CURTAILMENTS

~~162~~91,~~498~~268.8153

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

49,~~148~~554,~~016~~175.8131

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

2,~~960~~918,~~180~~337.9792

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

49,~~310~~645,~~515~~443.6284

LESS TRUSTEE FEE

(4,~~555~~493.4139)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

510,~~047~~381,~~421~~637.6269

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

813,~~007~~299,~~602~~975.5961

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,~~955~~913,~~625~~844.5753

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~546~~539,~~649~~206,~~072~~861.5120

1,~~261~~247

SCHEDULED PRINCIPAL DISTRIBUTION

736,~~906~~193.0085

UNSCHEDULED PRINCIPAL DISTRIBUTION

49,~~310~~645,~~515~~443.6284

1019

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~541~~528,~~601~~825,~~650~~223.8951

1,~~251~~228

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

2423,~~286~~043.6860

~~109~~105,~~819~~510.78

1729,~~728~~938.0476

70122,~~533~~491.6227

2423,~~286~~043.6860

~~109~~105,~~819~~510.78

1729,~~728~~938.0476

70122,~~533~~491.6227

05/23/2002 - 09:22 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 4 OF 10

07/23/2002 - 10:35 (H074-H094) 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~~
																				MORTGAGE PASS-THROUGH CERTIFICATES
																																																																															PRIOR PAYMENT:			~~PRIOR PAYMENT:~~					06/25/2002			~~04/25/2002~~
																				SERIES 2002-1
																																																																															NEXT PAYMENT:			~~NEXT PAYMENT:~~						08/26/2002			~~06/25/2002~~
																																																																														RECORD DATE:			~~RECORD DATE:~~								06/28/2002			~~04/30/2002~~
																				ABN AMRO ACCT: 67-8934-50-6
																				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)
			IA-1							30/360		30	6.000000000%											~~251~~250,~~119~~546.9721									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		250,546.21				~~251~~250,~~119~~546.9721		~~251,119~~0.9700				0.00			~~0.00~~						2.69%	~~2.69%~~						2.80%		~~2.74%~~
			IA-2							30/360		30	6.500000000%											1,~~906~~883,~~427~~799.3864									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		1,883,799.64				1,~~906~~883,~~427~~799.3864		~~1,906,427~~0.3800				0.00			~~0.00~~						2.69%	~~2.69%~~						2.80%		~~2.74%~~
			IA-3							30/360		30	2.~~700000000~~690000000%											6966,~~221~~638.5702									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		66,638.02				6966,~~221~~638.5702		~~69,221~~0.5700				0.00			~~0.00~~						2.69%	~~2.69%~~						2.80%		~~2.74%~~
			IA-4							30/360		30	5.~~800000000~~810000000%											~~148~~143,~~698~~928.1921									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		143,928.21				~~148~~143,~~698~~928.1921		~~148,698~~0.1900				0.00			~~0.00~~						NA	NA						NA		NA
			IM							30/360		30	6.500000000%											34,265.31									0.00						0.00				0.00		0.00								0.00				0.00						0.00						34,265.31		34,265.31							0.00							1.44%								1.46%
			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%							2.80%
			IB-1							30/360		30	6.500000000%											14,688.98									0.00						0.00				0.00		0.00								0.00				0.00						0.00						14,688.98		14,688.98							0.00							0.90%								0.92%
			IM							30/360		30	6.500000000%											34,205.33									0.00						0.00			0.00						0.00		0.00						0.00									34,205.33				34,205.33		0.00				0.00									1.44%							1.50%
			IB-2							30/360		30	6.500000000%											9,790.86									0.00						0.00				0.00		0.00								0.00				0.00						0.00						9,790.86		9,790.86							0.00							0.55%								0.56%
			IB-1							30/360		30	6.500000000%											14,663.27									0.00						0.00			0.00						0.00		0.00						0.00									14,663.27				14,663.27		0.00				0.00									0.90%							0.94%
			IB-3							30/360		30	6.500000000%											6,115.92									0.00						0.00				0.00		0.00								0.00				0.00						0.00						6,115.92		6,115.92							0.00							0.32%								0.33%
			IB-2							30/360		30	6.500000000%											9,773.72									0.00						0.00			0.00						0.00		0.00						0.00									9,773.72				9,773.72		0.00				0.00									0.55%							0.57%
			IB-4							30/360		30	6.500000000%											3,669.55									0.00						0.00				0.00		0.00								0.00				0.00						0.00						3,669.55		3,669.55							0.00							0.18%								0.19%
			IB-3							30/360		30	6.500000000%											6,105.21									0.00						0.00			0.00						0.00		0.00						0.00									6,105.21				6,105.21		0.00				0.00									0.32%							0.34%
			IB-5							30/360		30	6.500000000%											4,900.66									0.00						0.00				0.00		0.00								0.00				0.00						0.00						4,900.66		4,900.66							0.00							0.00%								0.00%
			IB-4							30/360		30	6.500000000%											3,663.13									0.00						0.00			0.00						0.00		0.00						0.00									3,663.13				3,663.13		0.00				0.00									0.18%							0.19%
			IIA-1							30/360		30	6.000000000%											487,880.18									0.00						0.00				0.00		0.00								0.00				0.00						0.00						487,880.18		487,880.18							0.00							2.69%								2.74%
			IB-5							30/360		30	6.500000000%											4,892.08									0.00						0.00			0.00						0.00		0.00						0.00									4,892.08				4,892.08		0.00				0.00									0.00%							0.00%
			IIA-X							30/360		30	6.000000000%											12,273.70									0.00						0.00				0.00		0.00								0.00				0.00						0.00						12,273.70		12,273.70							0.00							NA								NA
			IIA-1							30/360		30	6.000000000%											477,665.64									0.00						0.00			0.00						0.00		0.00						0.00									477,665.64				477,665.64		0.00				0.00									2.69%							2.80%
			IIM							30/360		30	6.000000000%											3,033.81									0.00						0.00				0.00		0.00								0.00				0.00						0.00						3,033.81		3,033.81							0.00							1.44%								1.46%
			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%							2.80%
			IIB-1							30/360		30	6.000000000%											1,262.02									0.00						0.00				0.00		0.00								0.00				0.00						0.00						1,262.02		1,262.02							0.00							0.90%								0.92%
			IIA-X							30/360		30	6.000000000%											11,436.60									0.00						0.00			0.00						0.00		0.00						0.00									11,436.60				11,436.60		0.00				0.00									NA							NA
			IIB-2							30/360		30	6.000000000%											757.21									0.00						0.00				0.00		0.00								0.00				0.00						0.00						757.21		757.21							0.00							0.55%								0.56%
			IIM							30/360		30	6.000000000%											3,012.66									0.00						0.00			0.00						0.00		0.00						0.00									3,012.66				3,012.66		0.00				0.00									1.44%							1.50%
			IIB-3							30/360		30	6.000000000%											504.81									0.00						0.00				0.00		0.00								0.00				0.00						0.00						504.81		504.81							0.00							0.32%								0.33%
			IIB-1							30/360		30	6.000000000%											1,253.23									0.00						0.00			0.00						0.00		0.00						0.00									1,253.23				1,253.23		0.00				0.00									0.90%							0.94%
			IIB-4							30/360		30	6.000000000%											504.81									0.00						0.00				0.00		0.00								0.00				0.00						0.00						504.81		504.81							0.00							0.18%								0.19%
			IIB-2							30/360		30	6.000000000%											751.94									0.00						0.00			0.00						0.00		0.00						0.00									751.94				751.94		0.00				0.00									0.55%							0.57%
			IIB-5							30/360		30	6.000000000%											510.61									0.00						0.00				0.00		0.00								0.00				0.00						0.00						510.61		510.61							0.00							0.00%								0.00%
			IIB-3							30/360		30	6.000000000%											501.29									0.00						0.00			0.00						0.00		0.00						0.00									501.29				501.29		0.00				0.00									0.32%							0.34%
																									2,955,625.54							0.00					0.00					0.00			0.00							0.00							0.00					0.00					2,955,625.54		2,955,625.54								0.00
			IIB-4							30/360		30	6.000000000%											501.29									0.00						0.00			0.00						0.00		0.00						0.00									501.29				501.29		0.00				0.00									0.18%							0.19%
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
			IIB-5							30/360		30	6.000000000%											507.06									0.00						0.00			0.00						0.00		0.00						0.00									507.06				507.06		0.00				0.00									0.00%							0.00%
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
																									2,913,844.53							0.00						0.00				0.00						0.00			0.00						0.00								2,913,844.53			2,913,844.53			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 - 09:22 (H074-H094) 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 - 10:35 (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:~~

~~05/28/2002~~

STATEMENT DATE:

07/25/2002

~~MORTGAGE PASS-THROUGH CERTIFICATES~~

MORTGAGE PASS-THROUGH CERTIFICATES

~~PAYMENT DATE:~~

~~05/28/2002~~

PAYMENT DATE:

07/25/2002

~~PRIOR PAYMENT:~~

~~04/25/2002~~

PRIOR PAYMENT:

06/25/2002

~~SERIES 2002-1~~

SERIES 2002-1

~~NEXT PAYMENT:~~

~~06/25/2002~~

NEXT PAYMENT:

08/26/2002

~~RECORD DATE:~~

~~04/30/2002~~

RECORD DATE:

06/28/2002

~~ABN AMRO ACCT: 67-8934-50-6~~

ABN AMRO ACCT: 67-8934-50-6

~~OTHER RELATED INFORMATION~~

OTHER RELATED INFORMATION

~~SPECIAL HAZARD COVERAGE~~

SPECIAL HAZARD COVERAGE

~~FRAUD LOSS COVERAGE~~

FRAUD LOSS COVERAGE

~~BANKRUPTCY 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~~

GROUP I

~~7,294,796.00~~

7,294,796.00

~~0.00~~

0.00

~~7,294,796.00~~

7,294,796.00

~~4,543,018.00~~

4,543,018.00

~~0.00~~

~~4,543,018.00~~

0.00

4,543,018.00

~~117,929.00~~

~~0.00~~

171,929.00

~~117,929.00~~

0.00

171,929.00

~~GROUP II~~

GROUP II

~~0.00~~

0.00

~~0.00~~

0.00

~~1,021,519.00~~

1,021,519.00

~~0.00~~

~~1,021,519.00~~

0.00

1,021,519.00

~~100,000.00~~

~~0.00~~

100,000.00

~~100,000.00~~

0.00

100,000.00

~~GROUP I~~

GROUP I

~~GROUP II~~

~~TOTAL~~

GROUP II

TOTAL

~~NUMBER OF PAYOFFS:~~

NUMBER OF PAYOFFS:

~~AGGREGATE PAYOFF AMOUNTS:~~

AGGREGATE PAYOFF AMOUNTS:

~~3,181,012.29~~

~~967,004.52~~

9,554,175.31

~~4,148,016~~0.8100

9,554,175.31

~~NUMBER OF CURTAILMENTS:~~

NUMBER OF CURTAILMENTS:

~~201~~

185

~~259~~

240

~~AGGREGATE CURTAILMENT AMOUNTS:~~

AGGREGATE CURTAILMENT AMOUNTS:

~~110,213.32~~

59,616.29

~~51,954.74~~

~~162,498.81~~

31,142.37

91,268.53

~~NUMBER OF LOANS IN FORECLOSURE:~~

NUMBER OF LOANS IN FORECLOSURE:

822

166

988

~~BOOK VALUE OF LOANS IN FORECLOSURE:~~

BOOK VALUE OF LOANS IN FORECLOSURE:

~~0.00~~

352,335,258.58

~~0.00~~

74,209,12

426,544,387.77

~~PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:~~

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

~~0.00~~

0.00

~~0.00~~

0.00

~~CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:~~

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

~~0.00~~

0.00

~~0.00~~

0.00

~~CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:~~

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

~~0.00~~

0.00

~~0.00~~

0.00

~~BEGINNING PRINCIPLE BALANCE:~~

BEGINNING PRINCIPLE BALANCE:

~~446,655,854.20~~

~~99,993,218.31~~

441,301,467.85

97,905,393.35

~~546,649,072.51~~

539,206,861.20

~~ENDING PRINCIPLE BALANCE:~~

ENDING PRINCIPLE BALANCE:

~~442,973,763.49~~

98431,~~627~~300,~~887~~483.4063

97,524,739.88

~~541,601,650.89~~

528,825,223.51

05/23/2002 - 09:22 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 6 OF 10

07/23/2002 - 10:35 (H074-H094) 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
																																											MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0406/25/2002
												SERIES 2002-1
																																											NEXT PAYMENT:						0608/2526/2002
																																											RECORD DATE:							0406/3028/2002
												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
					7/25/02		0		0						0	0				0		0			988	426,544,388				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	80.46%			80.66%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		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%
					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%
					4/25/02		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%
					3/25/02		1		389,011						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						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
				05/23/2002 - 09:22 (H074-H094) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 10
				07/23/2002 - 10:35 (H074-H094) 2002 LASALLE BANK N.A.																																								PAGE 7 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
																																											MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0406/25/2002
												SERIES 2002-1
																																											NEXT PAYMENT:						0608/2526/2002
																																											RECORD DATE:							0406/3028/2002
												ABN AMRO ACCT: 67-8934-50-6
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
																				GROUP 1
											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						0	0				0		0			822	352,335,259				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	81.15%			81.69%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					5/28/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						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%
					4/25/02		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%
					3/25/02		1		389,011						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.10%				0.09%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					2/25/02		0		0						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 - 09:22 (H074-H094) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 10
				07/23/2002 - 10:35 (H074-H094) 2002 LASALLE BANK N.A.																																								PAGE 8 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
																																											MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0406/25/2002
												SERIES 2002-1
																																											NEXT PAYMENT:						0608/2526/2002
																																											RECORD DATE:							0406/3028/2002
												ABN AMRO ACCT: 67-8934-50-6
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
																				GROUP 2
											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						0	0				0		0			166	74,209,129				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	77.21%			76.09%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					5/28/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						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%
					4/25/02		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%
					3/25/02		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%
					2/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
							0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				05/23/2002 - 09:22 (H074-H094) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 10
				07/23/2002 - 10:35 (H074-H094) 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

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0406/25/2002

SERIES 2002-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

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..

05/23/2002 - 09:22 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

07/23/2002 - 10:35 (H074-H094) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2002-1