8-K 1 abn02007_200209.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: August 27, 2002
(Date of earliest event reported)

ABN AMRO MORTGAGE CORPORATION (as depositor under Pooling and
Servicing Agreement, dated as of August 1, 2002 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2002-7)

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 September 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 NATIONAL ASSOCIATION 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: September 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION, AS DEPOSITOR

STATEMENT DATE:

09/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

09/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2002-7

PRIOR PAYMENT:

N/A

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-9072-30-6

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

STEFANIE EDWARDS 312-904-8975

HUNG HUYNH 714-238-6716

STEFANIE.EDWARDS@ABNAMRO.COM

HUNG.B.HUYNH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN02007

CLOSING DATE:

8/27/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

9/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

9/25/2032

ABN02007_200209_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

90 DAYS DELINQUENT AND FORECLOSURE REPORT - ABN02006

PAGE 9

MODIFIED LOAN DETAIL

PAGE 10

REALIZED LOSS DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: DEUTSCHE BANK SECURITIES INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, 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

09/23/2002 - 12:04 (I824 - I849) 2002 LASALLE BANK N.A.

PAGE 1 OF 11





	ABN AMRO

	LASALLE BANK		N.A.
*ABN AMRO MORTGAGE CORPORATION, AS DEPOSITOR*

										*MORTGAGE PASS-THROUGH CERTIFICATES*																											STATEMENT DATE:								09/25/2002

										*SERIES 2002-7*																											PAYMENT DATE:						09/25/2002

WAC:						6.812992%				*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*																											PRIOR PAYMENT:							N/A
																																		NEXT PAYMENT:							10/25/2002
WAMM:						321
																																		RECORD DATE:								08/30/2002
NEXT INDEX:						1.813750%				*REMIC IV*
										*ABN AMRO ACCT: 67-9072-30-6*


									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						14,580,000.00					14,580,000.00					79,687.50			0.00			0.00				14,500,312.50				75,937.50					0.00				6.25000000%
	00077BU68													1000.000000000			5.465534979			0.000000000			0.000000000				994.534465021					5.208333333				0.000000000						FIXED

	IA-2						15,836,000.00					15,836,000.00					0.00			0.00			0.00				15,836,000.00				82,479.17					0.00				6.25000000%
	00077BU76													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208333544				0.000000000						FIXED

	IA-3						149,850,000.00					149,850,000.00					1,400,872.73			0.00			0.00				148,449,127.27				686,812.50					0.00				5.50000000%
	00077BU84													1000.000000000			9.348500033			0.000000000			0.000000000				990.651499967					4.583333333				0.000000000						FIXED

	IA-4						16,650,000.00					16,650,000.00					155,652.53			0.00			0.00				16,494,347.47				111,000.00					0.00				8.00000000%
	00077BU92													1000.000000000			9.348500300			0.000000000			0.000000000				990.651499700					6.666666667				0.000000000						FIXED

	IA-5						37,000,000.00					37,000,000.00					345,894.50			0.00			0.00				36,654,105.50				70,300.00					0.00				2.28000000%
	00077BV26													1000.000000000			9.348500000			0.000000000			0.000000000				990.651500000					1.900000000				0.000000000						2.313750000%

	IA-6						37,000,000.00				N	37,000,000.00					0.00			0.00			0.00				36,654,105.50				191,783.33					0.00				6.22000000%
	00077BV34													1000.000000000			0.000000000			0.000000000			0.000000000				990.651500000					5.183333243				0.000000000						6.186250000%

	IA-7						28,380,000.00					28,380,000.00					0.00			0.00			0.00				28,380,000.00				147,812.50					0.00				6.25000000%
	00077BV42													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208333333				0.000000000						FIXED

	IA-8						15,100,000.00					15,100,000.00					0.00			0.00			78,645.83				15,178,645.83				0.00					0.00				6.25000000%
	00077BV59													1000.000000000			0.000000000			0.000000000			5.208333113				1005.208333113					0.000000000				0.000000000						FIXED

	IA-9						200,000.00					200,000.00					0.00			0.00			1,041.67				201,041.67				0.00					0.00				6.25000000%
	00077BV67													1000.000000000			0.000000000			0.000000000			5.208350000				1005.208350000					0.000000000				0.000000000						FIXED

	IA-10						370,000.00					370,000.00					0.00			0.00			0.00				370,000.00				1,927.08					0.00				6.25000000%
	00077BV75													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208324324				0.000000000						FIXED

	IA-P						224,507.00					224,507.00					223.81			0.00			0.00				224,283.19				0.00					0.00				N/A
	00077BV83													1000.000000000			0.996895420			0.000000000			0.000000000				999.003104580					0.000000000				0.000000000

	IA-X						18,112,632.00				N	18,112,632.00					0.00			0.00			0.00				17,926,774.48				94,336.63					0.00				6.25000000%
	00077BV91													1000.000000000			0.000000000			0.000000000			0.000000000				989.738790033					5.208333609				0.000000000						FIXED

	IIA-1						60,500,000.00					60,500,000.00					2,573,216.52			0.00			0.00				57,926,783.48				289,895.83					0.00				5.75000000%
	00077BW25													1000.000000000			42.532504463			0.000000000			0.000000000				957.467495537					4.791666612				0.000000000						FIXED

	IIA-2						13,154,000.00					13,154,000.00					0.00			0.00			0.00				13,154,000.00				63,029.58					0.00				5.75000000%
	00077BW33													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.791666413				0.000000000						FIXED

	IIA-P						68,936.00					68,936.00					253.74			0.00			0.00				68,682.26				0.00					0.00				N/A
	00077BW41													1000.000000000			3.680805385			0.000000000			0.000000000				996.319194615					0.000000000				0.000000000

	IIA-X						6,813,598.00				N	6,813,598.00					0.00			0.00			0.00				6,515,955.99				32,648.49					0.00				5.75000000%
	00077BW58													1000.000000000			0.000000000			0.000000000			0.000000000				956.316470388					4.791666606				0.000000000						FIXED

	M						4,807,000.00					4,807,000.00					5,408.09			0.00			0.00				4,801,591.91				24,812.18					0.00				6.19401138%
	00077BW66													1000.000000000			1.125044726			0.000000000			0.000000000				998.874955274					5.161676721				0.000000000						6.192333912%

	B-1						1,989,000.00					1,989,000.00					2,237.71			0.00			0.00				1,986,762.29				10,266.57					0.00				6.19401138%
	00077BW74													1000.000000000			1.125042735			0.000000000			0.000000000				998.874957265					5.161674208				0.000000000						6.192333912%

	B-2						1,085,000.00					1,085,000.00					1,220.67			0.00			0.00				1,083,779.33				5,600.42					0.00				6.19401138%
	00077BW82													1000.000000000			1.125041475			0.000000000			0.000000000				998.874958525					5.161677419				0.000000000						6.192333912%

	B-3						723,000.00					723,000.00					813.41			0.00			0.00				722,186.59				3,731.89					0.00				6.19401138%
	00077BX24													1000.000000000			1.125048409			0.000000000			0.000000000				998.874951591					5.161673582				0.000000000						6.192333912%

	B-4						362,000.00					362,000.00					407.27			0.00			0.00				361,592.73				1,868.53					0.00				6.19401138%
	00077BX32													1000.000000000			1.125055249			0.000000000			0.000000000				998.874944751					5.161685083				0.000000000						6.192333912%

	B-5						722,813.00					722,813.00					813.20			0.00			0.00				721,999.80				3,730.93					0.00				6.19401138%
	00077BX40													1000.000000000			1.125048941			0.000000000			0.000000000				998.874951059					5.161680822				0.000000000						6.192333912%

	R						100.00					100.00					100.00			0.00			0.00				0.00				0.48					0.00				5.75000000%
	00077BW90													1000.000000000			1000.000000000			0.000000000			0.000000000				0.000000000					4.800000000				0.000000000						FIXED

	RI						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSI846													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000

	RII						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSI847													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000

	RIII						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSI848													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			361,602,356.00								361,602,356.00				4,566,801.68			0.00			79,687.50				357,115,241.82				1,897,973.61					0.00

																										TOTAL P&I PAYMENT				6,464,775.29


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
09/23/2002 - 12:04 (I824 - I849) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 11





		ABN AMRO

		LASALLE BANK	N.A.
	*ABN AMRO MORTGAGE CORPORATION, AS DEPOSITOR*
	*MORTGAGE PASS-THROUGH CERTIFICATES*																									STATEMENT DATE:					09/25/2002
																									PAYMENT DATE:								09/25/2002
					*SERIES 2002-7*																									PRIOR PAYMENT:							N/A
					*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*
																									NEXT PAYMENT:								10/25/2002
																									RECORD DATE:								08/30/2002
					*ABN AMRO ACCT: 67-9072-30-6*


*CASH RECONCILIATION SUMMARY*



				INTEREST SUMMARY								PRINCIPAL SUMMARY																				SERVICING FEE SUMMARY
				CURRENT SCHEDULED INTEREST		2,052,994.94				SCHEDULED PRINCIPAL:
				LESS DEFERRED INTEREST		0.00				CURRENT SCHEDULED PRINCIPAL							493,242.70										CURRENT SERVICING FEES									75,333.82
				LESS PPIS REDUCING SCHEDULED INT		(1,528.90)																					PLUS FEES ADVANCED FOR PPIS									0.00
										ADVANCED SCHEDULED PRINCIPAL							0.00										LESS REDUCTION FOR PPIS									(1,528.90)
				PLUS GROSS ADVANCE INTEREST		0.00				SCHEDULED PRINCIPAL										493,242.70
				LESS ASER INTEREST ADV REDUCTION					0.00																		PLUS DELINQUENT SERVICING FEES									0.00
				LESS OTHER INTEREST NOT ADVANCED		0.00				UNSCHEDULED PRINCIPAL:
				LESS OTHER ADJUSTMENT		0.00				CURTAILMENTS							773,783.66											TOTAL SERVICING FEES									73,804.92
										PREPAYMENTS IN FULL							3,220,087.82
				TOTAL		2,051,466.04
				UNSCHEDULED INTEREST:						LIQUIDATION PROCEEDS							0.00
										REPURCHASE PROCEEDS							0.00
				PREPAYMENT PENALTIES		0.00
				YIELD MAINTENANCE PENALTIES		0.00				OTHER PRINCIPAL PROCEEDS							0.00
				OTHER INTEREST PROCEEDS		0.00				TOTAL UNSCHEDULED PRINCIPAL											3,993,871.48
				TOTAL		0.00				REMITTANCE PRINCIPAL							4,487,114.18

				LESS FEE PAID TO SERVICER		(73,804.92)					REMITTANCE P&I DUE TRUST								6,467,788.65
				LESS FEE STRIPS PAID BY SERVICER		0.00
											REMITTANCE P&I DUE CERTS							6,464,775.29
				LESS FEES & EXPENSES PAID BY/TO SERVICER																											PPIS SUMMARY
				SPECIAL SERVICING FEES			0.00						POOL BALANCE SUMMARY
				WORKOUT FEES		0.00										BALANCE								COUNT			GROSS PPIS									1,528.90
				LIQUIDATION FEES		0.00
										BEGINNING POOL				361,602,356.38									783				REDUCED BY PPIE									0.00
				INTEREST DUE SERV ON ADVANCES		0.00				SCHEDULED PRINCIPAL				493,242.70													REDUCED BY SHORTFALLS IN FEES									0.00
				NON RECOVERABLE ADVANCES		0.00				UNSCHEDULED PRINCIPAL				3,993,871.48								5					REDUCED BY OTHER AMOUNTS									0.00
				MISC. FEES & EXPENSES		0.00				DEFERRED INTEREST				0.00
				PLUS TRUSTEE FEES PAID BY SERVICER		3,013.35				LIQUIDATIONS				0.00								0					PPIS REDUCING SCHEDULED INTEREST									1,528.90
																									PPIS REDUCING SERVICING FEE									1,528.90
				TOTAL UNSCHEDULED FEES & EXPENSES		3,013.35				REPURCHASES				0.00								0
				TOTAL INTEREST DUE TRUST		1,980,674.47				ENDING POOL					357,115,242.20							778						PPIS DUE CERTIFICATE									0.00
				LESS FEES & EXPENSES PAID BY/TO TRUST																										ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)
																									PRINCIPAL			INTEREST
				TRUSTEE FEE		(3,013.35)
				FEE STRIPS		0.00																							PRIOR OUTSTANDING					0.00							0.00
				MISC. FEES		0.00
				INTEREST RESERVE WITHHOLDING		0.00																							PLUS CURRENT PERIOD					0.00					0.00
				PLUS INTEREST RESERVE DEPOSIT		0.00																							LESS RECOVERED					0.00						0.00
				TOTAL				(3,013.35)																					LESS NON RECOVERED					0.00						0.00
																									ENDING OUTSTANDING			0.00							0.00
				TOTAL INTEREST DUE CERTS		1,977,661.11


		09/23/2002 - 12:04 (I824 - I849) 2002 LASALLE BANK N.A.																																				PAGE 4 OF 11





	ABN AMRO

	LASALLE BANK	N.A.

					*ABN AMRO MORTGAGE CORPORATION, AS DEPOSITOR*

															*MORTGAGE PASS-THROUGH CERTIFICATES*																																			STATEMENT DATE:					09/25/2002
																																																		PAYMENT DATE:					09/25/2002
															*SERIES 2002-7*
																																																		PRIOR PAYMENT:						N/A
															*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*
																																																		NEXT PAYMENT:							10/25/2002
																																		RECORD DATE:									08/30/2002


															*ABN AMRO ACCT: 67-9072-30-6*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																			ADDITIONS
																																		REMAINING
															ACCRUAL						PASS								ACCRUED
DEFERRED &

						PRIOR						PREPAY-			OTHER	DISTRIBUTABLE								INTEREST				CURRENT PERIOD		OUTSTANDING
																																		CREDIT SUPPORT
													THRU							CERTIFICATE								ALLOCABLE					ACCRETION				INTEREST		INT. SHORT-						MENT				INTEREST			CERTIFICATE					PAYMENT		(SHORTFALL)/			INTEREST
			CLASS				METHOD DAYS							RATE					INTEREST								PPIS					INTEREST				LOSS/EXP					FALLS DUE (3)			PENALTIES				PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		IA-1							30/360	30	6.250000000%						75,937.50									0.00					0.00				0.00					0.00			0.00			0.00					75,937.50			75,937.50				0.00		0.00			2.68%	2.71%
		IA-2							30/360	30	6.250000000%						82,479.17									0.00					0.00				0.00					0.00			0.00			0.00					82,479.17			82,479.17				0.00		0.00			2.68%	2.71%
		IA-3							30/360	30	5.500000000%						686,812.50									0.00					0.00				0.00					0.00			0.00			0.00					686,812.50			686,812.50				0.00		0.00			2.68%	2.71%
		IA-4							30/360	30	8.000000000%						111,000.00									0.00					0.00				0.00					0.00			0.00			0.00					111,000.00			111,000.00				0.00		0.00			2.68%	2.71%
		IA-5							30/360	30	2.280000000%						70,300.00									0.00					0.00				0.00					0.00			0.00			0.00					70,300.00			70,300.00				0.00		0.00			2.68%	2.71%
		IA-6							30/360	30	6.220000000%						191,783.33									0.00					0.00				0.00					0.00			0.00			0.00					191,783.33			191,783.33				0.00		0.00			2.68%	2.71%
		IA-7							30/360	30	6.250000000%						147,812.50									0.00					0.00				0.00					0.00			0.00			0.00					147,812.50			147,812.50				0.00		0.00			2.68%	2.71%
		IA-8							30/360	30	6.250000000%						78,645.83									0.00					78,645.83				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			2.68%	2.71%
		IA-9							30/360	30	6.250000000%						1,041.67									0.00					1,041.67				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			2.68%	2.71%
		IA-10							30/360	30	6.250000000%						1,927.08									0.00					0.00				0.00					0.00			0.00			0.00					1,927.08			1,927.08				0.00		0.00			2.68%	2.71%
		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			2.68%	2.71%
		IA-X							30/360	30	6.250000000%						94,336.63									0.00					0.00				0.00					0.00			0.00			0.00					94,336.63			94,336.63				0.00		0.00			2.68%	2.71%
		IIA-1							30/360	30	5.750000000%						289,895.83									0.00					0.00				0.00					0.00			0.00			0.00					289,895.83			289,895.83				0.00		0.00			2.68%	2.71%
		IIA-2							30/360	30	5.750000000%						63,029.58									0.00					0.00				0.00					0.00			0.00			0.00					63,029.58			63,029.58				0.00		0.00			2.68%	2.71%
		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			2.68%	2.71%
		IIA-X							30/360	30	5.750000000%						32,648.49									0.00					0.00				0.00					0.00			0.00			0.00					32,648.49			32,648.49				0.00		0.00			2.68%	2.71%
		M							30/360	30	6.194011377%						24,812.18									0.00					0.00				0.00					0.00			0.00			0.00					24,812.18			24,812.18				0.00		0.00			1.35%	1.37%
		B-1							30/360	30	6.194011377%						10,266.57									0.00					0.00				0.00					0.00			0.00			0.00					10,266.57			10,266.57				0.00		0.00			0.80%	0.81%
		B-2							30/360	30	6.194011377%						5,600.42									0.00					0.00				0.00					0.00			0.00			0.00					5,600.42			5,600.42				0.00		0.00			0.50%	0.51%
		B-3							30/360	30	6.194011377%						3,731.89									0.00					0.00				0.00					0.00			0.00			0.00					3,731.89			3,731.89				0.00		0.00			0.30%	0.30%
		B-4							30/360	30	6.194011377%						1,868.53									0.00					0.00				0.00					0.00			0.00			0.00					1,868.53			1,868.53				0.00		0.00			0.20%	0.20%
		B-5							30/360	30	6.194011377%						3,730.93									0.00					0.00				0.00					0.00			0.00			0.00					3,730.93			3,730.93				0.00		0.00			0.00%	0.00%
		R							30/360	30	5.750000000%						0.48									0.00					0.00				0.00					0.00			0.00			0.00					0.48			0.48				0.00		0.00			2.68%	2.71%
																		1,977,661.11							0.00					79,687.50					0.00			0.00					0.00				0.00				1,897,973.61		1,897,973.61					0.00			0.00

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
	(4) 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 11
	09/23/2002 - 12:04 (I824 - I849) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION, AS DEPOSITOR

MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

09/25/2002

SERIES 2002-7

PAYMENT DATE:

09/25/2002

PRIOR PAYMENT:

N/A

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-9072-30-6

OTHER RELATED INFORMATION

SPECIAL HAZARD COVERAGE

FRAUD LOSS COVERAGE

BANKRUPTCY LOSS COVERAGE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

5,138,020.00

0.00

5,138,020.00

3,616,023.00

0.00

3,616,023.00

103,000.00

0.00

103,000.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

3,220,087.82

NUMBER OF CURTAILMENTS:

179

AGGREGATE CURTAILMENT AMOUNTS:

770,981.72

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

09/23/2002 - 12:04 (I824 - I849) 2002 LASALLE BANK N.A.

PAGE 6 OF 11





		ABN AMRO

		LASALLE BANK		N.A.
		*ABN AMRO MORTGAGE CORPORATION, AS DEPOSITOR*

																																	STATEMENT DATE:							09/25/2002
												*MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							09/25/2002
																																											*SERIES 2002-7*
												PRIOR PAYMENT:									N/A
												*ABN AMRO MORTGAGE GROUP, INC., AS SERVICER*
																																											NEXT PAYMENT:									10/25/2002
																																	RECORD DATE:									08/30/2002

												*ABN AMRO ACCT: 67-9072-30-6*

												*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


					9/25/02		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
				09/23/2002 - 12:04 (I824 - I849) 2002 LASALLE BANK N.A.																																											PAGE 7 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION, AS DEPOSITOR

MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

09/25/2002

PAYMENT DATE:

09/25/2002

SERIES 2002-7

PRIOR PAYMENT:

N/A

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-9072-30-6

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.

DISTRIBUTION

DATE

# BALANCE

# AMOUNT

# BALANCE

# AMOUNT

LIFE

AMORT

COUPON REMIT

9/25/02

778

357,115,242

3,220,088

321

6.81%

6.56%

99.36%

98.76%

0.64%

0.89%

0.00%

(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.

PAGE 8 OF 11

09/23/2002 - 12:04 (I824 - I849) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION, AS DEPOSITOR

MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

09/25/2002

SERIES 2002-7

PAYMENT DATE:

09/25/2002

PRIOR PAYMENT:

N/A

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-9072-30-6

OTHER RELATED INFORMATION

90 DAYS DELINQUENT AND FORECLOSURE REPORT

MORTGAGE LOANS THAT HAVE BECOME MORE THAN 90 DAYS DELINQUENT

LOAN NUMBER

PROPERTY ADDRESS

CITY

STATE

ZIP CODE

MORTGAGE LOANS TO WHICH FORCLOSURE PROCEEDINGS HAVE BEEN COMMENCED

LOAN NUMBER

PROPERTY ADDRESS

CITY

STATE

ZIP CODE

09/23/2002 - 12:04 (I824 - I849) 2002 LASALLE BANK N.A.

PAGE 9 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION, AS DEPOSITOR

STATEMENT DATE:

09/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

09/25/2002

SERIES 2002-7

PRIOR PAYMENT:

N/A

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-9072-30-6

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

09/23/2002 - 12:04 (I824 - I849) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION, AS DEPOSITOR

STATEMENT DATE:

09/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

09/25/2002

SERIES 2002-7

PRIOR PAYMENT:

N/A

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-9072-30-6

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..

09/23/2002 - 12:04 (I824 - I849) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2002-7