8-K 1 abn99001_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: February 19, 1999
(Date of earliest event reported)

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

Delaware (State or other jurisdiction of organization)
333-42127-05 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

181 West Madison Street Chicago, Illinois 60602
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(248) 643-2530

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

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

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on 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.
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 1999-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8084-40-1

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

SANTY SANTY (714) 238-6732

MEGAN.OLSON@ABNAMRO.COM

SANTY.SANTY@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN99001

CLOSING DATE:

2/24/1999

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

3/25/1999

MONTHLY DATA FILE NAME:

OTHER RELATED INFORMATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

3/25/2029

ABN99001_200205_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ABN99001_200207_3.ZIP

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

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: BEAR STEARNS & CO. INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

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

RATING AGENCY: FITCH RATINGS/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

05/20/2002 - 09:38 (C197-C213) 2002 LASALLE BANK N.A.

PAGE 1 OF 10

07/18/2002 - 13:02 (C197-C213) 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.~~882555~~873963%				SERIES 1999-1																									PRIOR PAYMENT:							0406/25/2002
																																			NEXT PAYMENT:								0608/2526/2002
WAMM:						~~309~~307
																																			RECORD DATE:									0406/3028/2002
CURRENT INDEX:						1.~~878750~~843750%
NEXT INDEX:						1.~~841250~~838750%				REMIC II
										ABN AMRO ACCT: 67-8084-40-1
									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						12,113,000.00				0.00					0.00			0.00			0.00				0.00				0.00				0.00				~~6.00000000%~~N/A
	00077BET6												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-2						20,993,000.00				73,~~311~~776,~~127~~418.4130					1,~~773~~749,~~264~~699.7873			0.00			0.00				52,~~537~~026,~~862~~718.6357				3618,~~555~~882.6409				0.00				6.00000000%
	00077BEU3												~~348~~179.~~265012623~~889405992			8483.~~469336445~~346817034			0.000000000			0.000000000				~~263~~96.~~795676178~~542588958					10.~~741325204~~899446959			0.000000000						FIXED
	A-3						14,525,000.00				14,525,000.00					0.00			0.00			0.00				14,525,000.00				75,045.83				0.00				6.20000000%
	00077BEV1												1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.166666437			0.000000000						FIXED
	A-4						31,756,000.00				31,756,000.00					0.00			0.00			0.00				31,756,000.00				164,072.67				0.00				6.20000000%
	00077BEW9												1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.166666772			0.000000000						FIXED
	A-5						9,683,000.00				9,683,000.00					0.00			0.00			0.00				9,683,000.00				50,028.83				0.00				6.20000000%
	00077BEX7												1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.166666322			0.000000000						FIXED
	A-6						113,967,000.00				3532,~~302~~369,~~746~~879.8296					1,~~479~~210,~~650~~559.2179			0.00			0.00				3331,~~823~~159,~~096~~320.6117				~~176~~161,~~513~~849.7340				0.00				6.00000000%
	00077BEY5												~~309~~284.~~762885923~~028534225			1210.~~983146086~~622020322			0.000000000			0.000000000				~~296~~273.~~779739837~~406513903					1.~~548814394~~420142673			0.000000000						FIXED
	A-7						60,820,755.00				7374,~~874~~654,~~266~~063.8311					3,~~000~~112.9436			0.00			~~391~~395,~~547~~800.6085				7475,~~262~~046,~~813~~751.4960				6156,~~514~~566.8950				0.00				7.~~35946368~~27141697%
	00077BEZ2												~~1214~~1227.~~622653566~~443873559			0.~~049340723~~051172663			0.000000000			6.~~437730015~~507660913				~~1221~~1233.~~011042859~~900361809					10.~~011412798~~930052578			0.000000000						7.~~311260568~~236925922%
	A-8						8,214,375.00				64,~~434~~373,~~083~~009.7675					~~780,556~~0.1100			0.00			0.00				54,~~653~~373,~~527~~009.6575				1510,~~703~~545.1933				0.00				2.~~92875000~~89375000%
	00077BFE8												~~783~~532.~~271248269~~360617819			950.~~023189226~~000000000			0.000000000			0.000000000				~~688~~532.~~248059043~~360617819					1.~~911671917~~283765350			0.000000000						2.~~891250000~~888750000%
	A-9						1,895,625.00				1,~~484~~009,~~788~~156.5610					~~180,128~~0.3300			0.00			0.00				1,~~304~~009,~~660~~156.2310				2718,~~190~~608.7107				0.00				2122.~~97541667~~12708333%
	00077BFF5												~~783~~532.~~271248269~~360619848			950.~~023187603~~000000000			0.000000000			0.000000000				~~688~~532.~~248060666~~360619848					149.~~343928783~~816324431			0.000000000						22.~~137916667~~148750000%
	A-10						5,598,844.00				0.00					0.00			0.00			0.00				0.00				0.00				0.00				~~6.50000000%~~N/A
	00077BFG3												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	M						5,824,300.00				5,~~609~~595,~~108~~771.2805					6,~~642~~858.1702			0.00			0.00				5,~~602~~588,~~466~~913.1103				30,~~382~~310.6743				0.00				6.50000000%
	00077BFH1												~~963~~960.~~052775441~~762847037			1.~~140423742~~177483989			0.000000000			0.000000000				~~961~~959.~~912351699~~585363048					5.~~216535893~~204132685			0.000000000						FIXED
	B-1						2,329,700.00				2,~~243~~238,~~624~~289.0420					2,~~656~~743.8418			0.00			0.00				2,~~240~~235,~~967~~546.2002				12,~~152~~124.9607				0.00				6.50000000%
	00077BFJ7												~~963~~960.~~052770743~~762845002			1.~~140421513~~177482079			0.000000000			0.000000000				~~961~~959.~~912349230~~585362922					5.~~216534318~~204133579			0.000000000						FIXED
	B-2						1,164,900.00				1,~~121~~119,~~860~~192.1864					1,~~328~~371.4865			0.00			0.00				1,~~120~~117,~~531~~820.7099				6,~~076~~062.7429				0.00				6.50000000%
	00077BFK4												~~963~~960.~~052777062~~762846596			1.~~140424071~~177483046			0.000000000			0.000000000				~~961~~959.~~912352992~~585363551					5.~~216533608~~204129110			0.000000000						FIXED
	B-3						1,019,200.00				~~981~~979,~~543~~209.4252					1,~~162~~200.3209			0.00			0.00				~~980~~978,~~381~~009.1043				5,~~316~~304.6905				0.00				6.50000000%
	00077BFM0												~~963~~960.~~052806122~~762872841			1.~~140423862~~177482339			0.000000000			0.000000000				~~961~~959.~~912382261~~585390502					5.~~216532575~~204130691			0.000000000						FIXED
	B-4						582,500.00				~~560~~559,~~978~~644.2435					~~664~~685.3088			0.00			0.00				~~560~~558,~~313~~958.9447				3,~~038~~031.6341				0.00				6.50000000%
	00077BFN8												~~963~~960.~~052772532~~762832618			1.~~140429185~~177476395			0.000000000			0.000000000				~~961~~959.~~912343348~~585356223					5.~~216532189~~204137339			0.000000000						FIXED
	B-5						728,061.00				~~701~~699,~~161~~494.2100					~~830~~857.3028			0.00			0.00				~~700~~698,~~330~~636.9172				3,~~797~~788.9693				0.00				6.50000000%
	00077BFP3												~~963~~960.~~052834859~~762903108			1.~~140426420~~177483755			0.000000000			0.000000000				~~961~~959.~~912408438~~585419354					5.~~216540922~~204138115			0.000000000						FIXED
	R (COMPONENT R-2)						100.00				0.00					0.00			0.00			0.00				0.00				0.00				0.00				~~6.50000000%~~N/A
	00077BFL2												0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
		TOTAL			291,215,360.00							~~191~~183,~~589~~338,~~288~~127.7598				42,~~229~~977,~~884~~087.7898			0.00			~~391~~395,~~547~~800.6085				~~187~~180,~~750~~756,~~951~~840.5785				~~667~~616,~~391~~219.1490				0.00
																									TOTAL P&I PAYMENT				43,~~897~~593,~~275~~307.9288
	REGULAR INTERESTS						291,215,362.00				~~191~~183,~~589~~338,~~290~~129.3155					32,~~838~~581,~~337~~287.1814			0.00			0.00				~~187~~180,~~750~~756,~~953~~842.1341				1,~~058~~012,~~938~~020.75				0.00				6.~~63255497~~62396255%
													657.895548484			13.180407632			0.000000000			0.000000000				644.715140852					3.636273659			0.000000000						FIXED
													629.562013112			8.863842629			0.000000000			0.000000000				620.698170483					3.475162653			0.000000000						FIXED
	R (COMPONENT 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			291,215,362.00							~~191~~183,~~589~~338,~~290~~129.3155				32,~~838~~581,~~337~~287.1814			0.00			0.00				~~187~~180,~~750~~756,~~953~~842.1341				1,~~058~~012,~~938~~020.75				0.00
																									TOTAL P&I PAYMENT				43,~~897~~593,~~275~~307.9389
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
05/20/2002 - 09:38 (C197-C213) 2002 LASALLE BANK N.A.																																				PAGE 2 OF 10
07/18/2002 - 13:02 (C197-C213) 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 1999-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8084-40-1

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

1,~~030~~005,~~890~~668.2159

CURRENT SERVICING FEES

3736,~~456~~601.7698

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~213~~215,~~739~~254.9335

PLUS ADVANCE INTEREST

6542,~~505~~954.3115

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

139,~~237~~511.1529

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

21,~~457~~593.6746

SCHEDULED PRINCIPAL DISTRIBUTION

~~226~~224,~~977~~765.0864

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

3938,~~914~~195.44

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(3736,~~456~~601.7698)

CURTAILMENTS

6586,~~132~~179.1400

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

32,~~546~~270,~~227~~342.9650

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,~~060~~013,~~934~~930.4753

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

32,~~611~~356,~~360~~521.1050

LESS TRUSTEE FEE

(1,~~995~~909.7277)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

32,~~838~~581,~~337~~287.1814

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

43,~~899~~595,~~271~~217.6567

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,~~058~~012,~~938~~020.75

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~191~~183,~~589~~338,~~290~~129.3155

~~584~~562

SCHEDULED PRINCIPAL DISTRIBUTION

~~226~~224,~~977~~765.0864

UNSCHEDULED PRINCIPAL DISTRIBUTION

32,~~611~~356,~~360~~521.1050

107

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~187~~180,~~750~~756,~~953~~842.1341

~~574~~555

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

2120,~~417~~557.5795

~~105~~94,~~238~~441.1979

139,~~237~~511.1529

6542,~~505~~954.3115

13,~~060~~538.0995

6665,~~882~~102.2616

2116,~~594~~530.6329

~~103~~72,~~861~~293.2377

05/20/2002 - 09:38 (C197-C213) 2002 LASALLE BANK N.A.

PAGE 5 OF 10

07/18/2002 - 13:02 (C197-C213) 2002 LASALLE BANK N.A.

PAGE 5 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 1999-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8084-40-1

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

3,438,288.85

0.00

3,438,288.85

2,912,154.00

0.00

2,912,154.00

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

107

AGGREGATE PAYOFF AMOUNTS:

32,~~546~~270,~~227~~342.9650

NUMBER OF CURTAILMENTS:

~~116~~111

AGGREGATE CURTAILMENT AMOUNTS:

6585,~~514~~819.7592

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

~~284~~752,~~628~~856.7556

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

05/20/2002 - 09:38 (C197-C213) 2002 LASALLE BANK N.A.

PAGE 6 OF 10

07/18/2002 - 13:02 (C197-C213) 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 1999-1
																																											NEXT PAYMENT:						0608/2526/2002
																																											RECORD DATE:							0406/3028/2002
												ABN AMRO ACCT: 67-8084-40-1
												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		2		779,656						0	0				0		0			2	752,857				0	0		0			0			0	0					0		0
						0.36%				0.43%			0.00%				0.00%			0.00%			0.00%	0.36%			0.42%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		0		0						2	633,035				3		986,884			0	0				1	284,298		0			0			0	0					0		0
						0.00%				0.00%			0.36%				0.35%			0.53%			0.54%	0.00%			0.00%	0.18%				0.16%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/28/02		2		633,768						1	235,797				1		233,440			1	284,629				0	0		0			0			0	0					1		469,867
						0.35%				0.34%			0.17%				0.13%			0.17%			0.12%	0.17%			0.15%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.17%					0.25%
					4/25/02		4		1,067,467						0	0				1		233,673			1	284,957				0	0		0			0			0	0					1		470,351
						0.68%				0.56%			0.00%				0.00%			0.17%			0.12%	0.17%			0.15%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.17%					0.25%
					3/25/02		2		783,026						1	233,905				1		470,832			1	285,284				0	0		0			0			0	0					1		470,832
						0.33%				0.40%			0.17%				0.12%			0.17%			0.24%	0.17%			0.15%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.17%					0.24%
					2/25/02		2		562,078						0	0				1		471,310			1	285,609				0	0		0			0			0	0					1		471,310
						0.32%				0.28%			0.00%				0.00%			0.16%			0.23%	0.16%			0.14%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.16%					0.23%
					1/25/02		3		778,951						0	0				1		471,785			0	0				1	285,932		0			0			0	0					1		471,785
						0.47%				0.37%			0.00%				0.00%			0.16%			0.22%	0.00%			0.00%	0.16%				0.14%		0.00%			0.00%		0.00%			0.00%				0.16%					0.22%
					12/26/01		1		222,544						0	0				3		1,087,162			0	0				1	286,253		0			0			0	0					0		0
						0.15%				0.10%			0.00%				0.00%			0.45%			0.50%	0.00%			0.00%	0.15%				0.13%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/26/01		2		787,838						1	329,002				1		472,727			0	0				1	286,573		0			0			0	0					0		0
						0.29%				0.35%			0.15%				0.15%			0.15%			0.21%	0.00%			0.00%	0.15%				0.13%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/01		2		660,212						0	0				1		473,194			0	0				1	286,891		0			0			0	0					0		0
						0.29%				0.29%			0.00%				0.00%			0.14%			0.21%	0.00%			0.00%	0.14%				0.13%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/01		4		1,249,913						0	0				1		473,658			0	0				1	287,207		0			0			0	0					0		0
						0.57%				0.54%			0.00%				0.00%			0.14%			0.20%	0.00%			0.00%	0.14%				0.12%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/27/01		1		330,044						1	474,119				0		0			0	0				1	287,521		0			0			0	0					0		0
						0.14%				0.14%			0.14%				0.20%			0.00%			0.00%	0.00%			0.00%	0.14%				0.12%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/01		1		301,393						0	0				0		0			0	0				1	287,834		0			0			0	0					0		0
						0.14%				0.13%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.14%				0.12%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/01		1		310,839						0	0				0		0			1	288,145				0	0		0			0			0	0					0		0
						0.14%				0.13%			0.00%				0.00%			0.00%			0.00%	0.14%			0.12%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/25/01		0		0						0	0				0		0			1	288,454				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.14%			0.12%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/25/01		0		0						0	0				0		0			1	288,762				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.13%			0.12%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					3/26/01		3		902,695						0	0				0		0			1	289,067				0	0		0			0			0	0					0		0
						0.40%				0.36%			0.00%				0.00%			0.00%			0.00%	0.13%			0.12%	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
				05/20/2002 - 09:38 (C197-C213) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 10
				07/18/2002 - 13:02 (C197-C213) 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
											MORTGAGE PASS-THROUGH CERTIFICATES																																~~PRIOR PAYMENT:~~	PRIOR PAYMENT:							~~04/25/2002~~	06/25/2002
											SERIES 1999-1
																																											~~NEXT PAYMENT:~~	NEXT PAYMENT:									~~06/25/2002~~	08/26/2002
																																											~~RECORD DATE:~~	RECORD DATE:										~~04/30/2002~~	06/28/2002
											ABN AMRO ACCT: 67-8084-40-1
											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		574			187,750,953				10		3,546,228				0	0			0	0			0			0			0		0						309		0				6.88%							6.63%
				7/25/02		555			180,756,842				7		2,270,343				0	0			0	0			0			0			0		0						307							6.87%							6.62%
					65.60%					62.07%		1.25%				1.24%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		562			183,338,130				12		3,810,599				0	0			0	0			0			0			0		0						308							6.88%							6.63%
					66.43%					62.96%		2.09%				2.03%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		574			187,750,953				10		3,546,228				0	0			0	0			0			0			0		0						309							6.88%							6.63%
					67.85%					64.47%		1.71%				1.85%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/02		584			191,589,290				14		4,452,588				0	0			0	0			0			0			0		0						311		0				~~6.89%~~	6.89%						~~6.64%~~	6.64%
					69.03%					65.79%		2.34%				2.27%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				3/25/02		598			196,388,279				19		5,793,104				0	0			0	0			0			0			0		0						312		0				~~6.90%~~	6.90%						~~6.65%~~	6.65%
					70.69%					67.44%		3.08%				2.86%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				2/25/02		617			202,675,894				24		7,346,466				0	0			0	0			0			0			0		0						314		0				~~6.90%~~	6.90%						~~6.65%~~	6.65%
					72.93%					69.60%		3.74%				3.49%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				1/25/02		641			210,607,763				24		8,239,082				0	0			0	0			0			0			0		0						315		0				~~6.91%~~	6.91%						~~6.66%~~	6.66%
					75.77%					72.32%		3.61%				3.76%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/01		665			219,203,859				20		5,823,320				0	0			0	0			0			0			0		0						316		0				~~6.92%~~	6.92%						~~6.67%~~	6.67%
					78.61%					75.27%		2.92%				2.58%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/26/01		685			225,448,245				9		2,958,983				0	0			0	0			0			0			0		0						317		0				~~6.92%~~	6.92%						~~6.67%~~	6.67%
					80.97%					77.42%		1.30%				1.29%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/01		694			228,785,468				11		3,253,878				0	0			0	0			0			0			0		0						319		0				~~6.92%~~	6.92%						~~6.67%~~	6.67%
					82.03%					78.56%		1.56%				1.40%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/01		705			232,406,212				6		1,786,895				0	0			0	0			0			0			0		0						320		0				~~6.92%~~	6.92%						~~6.67%~~	6.67%
					83.33%					79.81%		0.84%				0.76%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/27/01		711			234,484,004				8		2,812,405				0	0			0	0			0			0			0		0						321		0				~~6.92%~~	6.92%						~~6.67%~~	6.67%
					84.04%					80.52%		1.11%				1.18%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/01		719			237,685,740				13		4,004,285				0	0			0	0			0			0			0		0						322		0				~~6.93%~~	6.93%						~~6.68%~~	6.68%
					84.99%					81.62%		1.78%				1.65%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/01		732			241,984,398				6		2,735,714				0	0			0	0			0			0			0		0						323		0				~~6.93%~~	6.93%						~~6.68%~~	6.68%
					86.52%					83.09%		0.81%				1.12%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/25/01		738			245,065,844				8		2,663,373				0	0			0	0			0			0			0		0						324		0				~~6.93%~~	6.93%						~~6.68%~~	6.68%
					87.23%					84.15%		1.07%				1.07%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/01		746			248,049,674				8		2,568,782				0	0			0	0			0			0			0		0						326		0				6.94%							6.69%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
					88.18%					85.18%		1.06%				1.02%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
																																														PAGE 8 OF 10
				3/26/01		754			250,929,145				3		841,898				0	0			0	0			0			0			0		0						327		0				6.94%							6.69%
			07/18/2002 - 13:02 (C197-C213) 2002 LASALLE BANK N.A.
					89.13%					86.17%		0.40%				0.33%						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
			05/20/2002 - 09:38 (C197-C213) 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

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0406/25/2002

SERIES 1999-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8084-40-1

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

05/20/2002 - 09:38 (C197-C213) 2002 LASALLE BANK N.A.

PAGE 9 OF 10

07/18/2002 - 13:02 (C197-C213) 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 1999-1

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8084-40-1

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..

05/20/2002 - 09:38 (C197-C213) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

07/18/2002 - 13:02 (C197-C213) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 1999-1