8-K 1 abn02003_200210.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report: April 22, 2002
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of March 1, 2002 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2002-3)

Delaware (State or other jurisdiction of organization)
333-73036-03 (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 4.01 of the Pooling and Servicing Agreement
for the distribution on October 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: October 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0910/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0910/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS THROUGH CERTIFICATES

PRIOR PAYMENT:

0809/2625/2002

SERIES 2002-3

NEXT PAYMENT:

1011/25/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-8967-30-8

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:

ABN02003

CLOSING DATE:

3/28/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2

CASH RECONCILIATION SUMMARY

PAGE 3

FIRST PAYMENT DATE:

4/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 4

ASSUMED FINAL PAYMENT: DATE:

4/25/2017

ABN02003_200209_3.ZIP

OTHER RELATED INFORMATION

PAGE 5

ABN02003_200210_3.ZIP

OTHER RELATED INFORMATION

PAGE 5

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 7

MODIFIED LOAN DETAIL

PAGE 8

REALIZED LOSS DETAIL

PAGE 9

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: GOLDMAN SACHS & CO.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/FITCH RATINGS/MOODY'S INVESTORS SERVICE, INC.

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 - 08:31 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 1 OF 9

10/23/2002 - 09:24 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 1 OF 9

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

0910/25/2002

MULTI-CLASS MORTGAGE PASS THROUGH CERTIFICATES

PAYMENT DATE:

0910/25/2002

WAC:

6.~~459455~~451270%

SERIES 2002-3

PRIOR PAYMENT:

0809/2625/2002

NEXT PAYMENT:

1011/25/2002

WAMM:

~~171~~170

RECORD DATE:

0809/30/2002

REMIC II

ABN AMRO ACCT: 67-8967-30-8

ORIGINAL

OPENING

PRINCIPAL

NEGATIVE

CLOSING

INTEREST

PASS-THROUGH

CLASS

FACE VALUE (1)

BALANCE

PAYMENT

ADJ. OR LOSS

AMORTIZATION

BALANCE

PAYMENT (2)

ADJUSTMENT

RATE

CUSIP

PER $ 1000

NEXT RATE(3)

A-1

12,509,795.00

12,~~255~~207,~~650~~247.2922

48924,~~403~~645.0715

0.00

1211,~~207~~282,~~247~~602.2207

5655,~~171~~949.7388

0.00

5.50000000%

00077BH48

~~979~~975.~~684342549~~815128865

373.~~869213684~~913693230

0.000000000

~~975~~901.~~815128865~~901435635

4.~~490219864~~472485760

0.000000000

FIXED

A-2

54,746,000.00

5352,~~063~~144,~~755~~818.2917

~~918~~4,~~937~~037,565.1247

0.00

5248,~~144~~107,~~818~~252.1770

~~265~~260,~~318~~724.7809

0.00

6.00000000%

00077BH55

~~969~~952.~~271824243~~486358273

1673.~~785465970~~750876228

0.000000000

~~952~~878.~~486358273~~735482044

4.~~846359186~~762431776

0.000000000

FIXED

A-3

46,594,773.00

4342,~~969~~609,~~678~~210.0169

13,~~360~~812,~~467~~722.3202

0.00

4238,~~609~~796,~~210~~488.6967

~~229~~221,~~008~~922.7497

0.00

6.25000000%

00077BH63

~~943~~914.~~661170106~~463317377

2981.~~197852729~~827247447

0.000000000

~~914~~832.~~463317377~~636069930

4.~~914901935~~762829728

0.000000000

FIXED

A-4

57,728,683.00

4743,~~530~~745,~~938~~166.2128

3,~~785~~585,~~771~~721.9348

0.00

4340,~~745~~159,~~166~~444.2880

~~257~~236,~~459~~952.2598

0.00

6.50000000%

00077BH71

~~823~~757.~~350468778~~771769711

6562.~~578699067~~113342859

0.000000000

~~757~~695.~~771769711~~658426852

4.~~459815063~~104597016

0.000000000

FIXED

A-X

1,124,123.00

~~742~~692,~~775~~733.0176

0.00

~~692~~635,~~733~~246.7670

43,~~023~~752.3631

0.00

6.50000000%

00077BH89

~~660~~616.~~759552113~~243738452

0.000000000

~~616~~565.~~243738452~~104263501

3.~~579110115~~337988814

0.000000000

FIXED

A-P

26,970.00

26,~~419~~307.5186

~~111~~112.6518

0.00

26,~~307~~195.8668

0.00

N/A

00077BH97

~~979~~975.~~588802373~~449017427

4.~~139784946~~159436411

0.000000000

~~975~~971.~~449017427~~289581016

0.000000000

956,000.00

~~939~~935,~~371~~972.1045

3,~~398~~422.6575

0.00

~~935~~932,~~972~~549.4570

4,~~696~~679.86

0.00

6.00000000%

00077BJ20

~~982~~979.~~605753138~~050679916

3.~~555073222~~580282427

0.000000000

~~979~~975.~~050679916~~470397490

4.~~913033473~~895251046

0.000000000

FIXED

B-1

435,000.00

~~427~~425,~~433~~887.5105

1,~~546~~557.4642

0.00

~~425~~424,~~887~~329.0563

2,~~137~~129.1744

0.00

6.00000000%

00077BJ38

~~982~~979.~~605770115~~050689655

3.~~555080460~~580275862

0.000000000

~~979~~975.~~050689655~~470413793

4.~~913034483~~895264368

0.000000000

FIXED

B-2

347,000.00

~~340~~339,~~964~~730.2059

1,~~233~~242.6136

0.00

~~339~~338,~~730~~488.5923

1,~~704~~698.8265

0.00

6.00000000%

00077BJ46

~~982~~979.~~605763689~~050691643

3.~~555072046~~580288184

0.000000000

~~979~~975.~~050691643~~470403458

4.~~913025937~~895244957

0.000000000

FIXED

B-3

174,000.00

170,~~973~~354.4183

~~618~~622.5897

0.00

~~170~~169,~~354~~731.8386

~~854~~851.8777

0.00

6.00000000%

00077BJ61

~~982~~979.~~605804598~~050747126

3.~~555057471~~580287356

0.000000000

~~979~~975.~~050747126~~470459770

4.~~913045977~~895229885

0.000000000

FIXED

B-4

86,890.00

85,~~378~~069.6171

~~308~~311.9009

0.00

8584,~~069~~758.7162

~~426~~425.8935

0.00

6.00000000%

00077BJ79

~~982~~979.~~605708367~~050638739

3.~~555069628~~580273910

0.000000000

~~979~~975.~~050638739~~470364829

4.~~912993440~~895269881

0.000000000

FIXED

B-5

174,171.67

~~171~~170,~~142~~522.0990

~~619~~623.1958

0.00

~~170~~169,~~522~~899.9032

~~855~~852.7161

0.00

6.00000000%

00077BJ87

~~982~~979.~~605781985~~050726217

3.~~555055768~~580260785

0.000000000

~~979~~975.~~050726217~~470465432

4.~~913026326~~895227795

0.000000000

FIXED

R-2

100.00

0.00

N/A

00077BJ53

0.000000000

FIXED

TOTAL

173,779,382.67

~~158~~152,~~981~~860,~~704~~287.2375

612,~~121~~368,~~416~~546.4847

0.00

~~152~~140,~~860~~491,~~287~~741.7528

~~822~~789,~~658~~939.1891

0.00

TOTAL P&I PAYMENT

613,~~944~~158,~~074~~486.6638

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 - 08:31 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 2 OF 9

10/23/2002 - 09:24 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 2 OF 9

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

~~STATEMENT DATE:~~

STATEMENT DATE:

~~09/25/2002~~

10/25/2002

MULTI-CLASS MORTGAGE PASS THROUGH CERTIFICATES

~~PAYMENT DATE:~~

PAYMENT DATE:

~~09/25/2002~~

10/25/2002

~~PRIOR PAYMENT:~~

PRIOR PAYMENT:

~~08/26/2002~~

09/25/2002

SERIES 2002-3

~~NEXT PAYMENT:~~

NEXT PAYMENT:

~~10/25/2002~~

11/25/2002

~~RECORD DATE:~~

RECORD DATE:

~~08/30/2002~~

09/30/2002

ABN AMRO ACCT: 67-8967-30-8

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

~~SERVICING FEE SUMMARY~~

SERVICING FEE SUMMARY

~~PRINCIPAL SUMMARY~~

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~796~~758,~~526~~925.9342

~~CURRENT SERVICING FEES~~

CURRENT SERVICING FEES

~~30,857.68~~

29,397.47

~~SCHEDULED:~~

SCHEDULED:

LESS DEFERRED INTEREST

0.00

~~PLUS FEES ADVANCED FOR PPIS~~

PLUS FEES ADVANCED FOR PPIS

~~0.00~~

0.00

~~CURRENT SCHEDULED PRINCIPAL~~

CURRENT SCHEDULED PRINCIPAL

~~525,359.52~~

504,170.62

PLUS ADVANCE INTEREST

5660,~~988~~411.9398

~~LESS REDUCTION FOR PPIS~~

LESS REDUCTION FOR PPIS

~~0.00~~

0.00

~~ADVANCED SCHEDULED PRINCIPAL~~

ADVANCED SCHEDULED PRINCIPAL

~~38,393.79~~

43,939.12

PLUS UNSCHEDULED INTEREST

0.00

~~PLUS DELINQUENT SERVICING FEES~~

PLUS DELINQUENT SERVICING FEES

~~2,263.51~~

2,448.43

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~563,753.31~~

548,109.74

PPIS REDUCING SCHEDULED INTEREST

0.00

~~TOTAL SERVICING FEES~~

TOTAL SERVICING FEES

~~33,121.19~~

31,845.89

~~UNSCHEDULED:~~

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(3029,~~857~~397.6847)

~~CURTAILMENTS~~

CURTAILMENTS

~~122,996.76~~

68,401.31

PLUS FEES ADVANCED FOR PPIS

0.00

~~PREPAYMENTS IN FULL~~

PREPAYMENTS IN FULL

~~5,434,666.41~~

11,752,035.43

LESS FEE STRIPS PAID BY SERVICER

0.00

~~PPIS SUMMARY~~

PPIS SUMMARY

~~LIQUIDATION PROCEEDS~~

LIQUIDATION PROCEEDS

~~0.00~~

0.00

LESS MISC. FEES & EXPENSES

0.00

~~GROSS PPIS~~

GROSS PPIS

~~0.00~~

0.00

~~REPURCHASE PROCEEDS~~

REPURCHASE PROCEEDS

~~0.00~~

0.00

LESS NON RECOVERABLE ADVANCES

0.00

~~REDUCED BY PPIE~~

REDUCED BY PPIE

~~0.00~~

0.00

~~OTHER PRINCIPAL PROCEEDS~~

OTHER PRINCIPAL PROCEEDS

~~0.00~~

0.00

INTEREST DUE TRUST

~~823~~791,~~983~~213.0377

~~REDUCED BY SHORTFALLS IN FEES~~

REDUCED BY SHORTFALLS IN FEES

~~0.00~~

0.00

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~5,557,663.17~~

11,820,436.74

LESS TRUSTEE FEE

(1,~~324~~273.8584)

~~REDUCED BY OTHER AMOUNTS~~

REDUCED BY OTHER AMOUNTS

~~0.00~~

0.00

~~REMITTANCE PRINCIPAL~~

REMITTANCE PRINCIPAL

~~6,121,416.48~~

12,368,546.48

LESS FEE STRIPS PAID BY TRUST

0.00

~~NET PPIS~~

NET PPIS

~~0.00~~

0.00

LESS MISC. FEES PAID BY TRUST

0.00

~~PPIS REDUCING SERVICING FEE~~

PPIS REDUCING SERVICING FEE

~~0.00~~

0.00

~~SERVICER WIRE AMOUNT~~

SERVICER WIRE AMOUNT

~~6,945,399.51~~

13,159,760.25

LESS INTEREST RESERVE WITHHOLDING

0.00

~~PPIS ALLOCATED TO CERTIFICATES~~

PPIS ALLOCATED TO CERTIFICATES

~~0.00~~

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

~~822~~789,~~658~~939.1894

~~POOL BALANCE SUMMARY~~

POOL BALANCE SUMMARY

~~BALANCE/AMOUNT~~

BALANCE/AMOUNT

~~COUNT~~

COUNT

~~BEGINNING POOL~~

BEGINNING POOL

~~158,981,706.93~~

152,860,290.45

~~331~~

320

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~563,753.31~~

548,109.74

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~5,557,663.17~~

11,820,436.74

~~DEFERRED INTEREST~~

DEFERRED INTEREST

~~0.00~~

0.00

~~LIQUIDATIONS~~

LIQUIDATIONS

~~0.00~~

0.00

~~REPURCHASES~~

REPURCHASES

~~0.00~~

0.00

~~ENDING POOL~~

ENDING POOL

~~152,860,290.45~~

140,491,743.97

~~320~~

297

ADVANCES

PRIOR OUTSTANDING

~~CURRENT PERIOD~~

CURRENT PERIOD

~~RECOVERED~~

RECOVERED

~~ENDING OUTSTANDING~~

ENDING OUTSTANDING

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

~~PRINCIPAL~~

PRINCIPAL

~~INTEREST~~

INTEREST

MADE BY: SERVICER

3439,~~517~~731.2221

~~51,109.65~~

58,648.60

~~38,393.79~~

43,939.12

~~56,988.93~~

60,411.98

~~33,179.80~~

39,731.21

~~49,449.99~~

58,648.60

~~39,731.21~~

43,939.12

~~58,648.60~~

60,411.98

09/23/2002 - 08:31 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 3 OF 9

10/23/2002 - 09:24 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 3 OF 9

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

~~ABN AMRO MORTGAGE GROUP, INC., AS SERVICER~~

~~STATEMENT DATE:~~

STATEMENT DATE:

~~09/25/2002~~

10/25/2002

~~PAYMENT DATE:~~

PAYMENT DATE:

~~09/25/2002~~

10/25/2002

MULTI-CLASS MORTGAGE PASS THROUGH CERTIFICATES

~~MULTI-CLASS MORTGAGE PASS THROUGH CERTIFICATES~~

~~PRIOR PAYMENT:~~

PRIOR PAYMENT:

~~08/26/2002~~

09/25/2002

SERIES 2002-3

~~SERIES 2002-3~~

~~NEXT PAYMENT:~~

NEXT PAYMENT:

~~10/25/2002~~

11/25/2002

~~RECORD DATE:~~

RECORD DATE:

~~08/30/2002~~

09/30/2002

ABN AMRO ACCT: 67-8967-30-8

~~ABN AMRO ACCT: 67-8967-30-8~~

BOND INTEREST RECONCILIATION

~~BOND INTEREST RECONCILIATION~~

DEDUCTIONS

~~DEDUCTIONS~~

ADDITIONS

~~ADDITIONS~~

~~REMAINING~~

REMAINING

ACCRUAL

~~ACCRUAL~~

PASS

~~PASS~~

ACCRUED

~~ACCRUED~~

DEFERRED &

PRIOR

INT ACCRUAL

~~PREPAY-~~

PREPAY-

~~OTHER~~

~~DISTRIBUTABLE~~

OTHER

DISTRIBUTABLE

~~INTEREST~~

~~CURRENT PERIOD~~

INTEREST

~~OUTSTANDING~~

CURRENT PERIOD

OUTSTANDING

~~CREDIT SUPPORT~~

CREDIT SUPPORT

THRU

~~THRU~~

CERTIFICATE

~~CERTIFICATE~~

ALLOCABLE

~~ALLOCABLE~~

ACCRETION

~~ACCRETION~~

INTEREST

~~INTEREST~~

INT. SHORT-

~~INT. SHORT-~~

ON PRIOR

~~MENT~~

MENT

~~INTEREST~~

~~CERTIFICATE~~

INTEREST

CERTIFICATE

~~PAYMENT~~

~~(SHORTFALL)/~~

PAYMENT

~~INTEREST~~

(SHORTFALL)/

INTEREST

CLASS

~~CLASS~~

METHOD DAYS

~~METHOD DAYS~~

RATE

~~RATE~~

INTEREST

~~INTEREST~~

PPIS

~~PPIS~~

INTEREST

~~INTEREST~~

LOSS/EXP

~~LOSS/EXP~~

FALLS DUE

~~FALLS DUE (3)~~

SHORTFALL (3)

~~PENALTIES~~

~~PROCEEDS (1)~~PENALTIES

PROCEEDS (1)

INTEREST (2)

AMOUNT

~~RECOVERY~~

RECOVERY

~~SHORTFALLS~~

SHORTFALLS

ORIGINAL

~~ORIGINAL~~

CURRENT(4)

~~CURRENT(4)~~

A-1

~~A-1~~

30/360

~~30/360~~

5.500000000%

~~5.500000000%~~

5655,~~171~~949.7388

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~56,171.73~~

55,949.88

~~0.00~~

0.00

~~0.60%~~

0.60%

~~0.94%~~

1.06%

A-2

~~A-2~~

30/360

~~30/360~~

6.000000000%

~~6.000000000%~~

~~265~~260,~~318~~724.7809

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~265,318.78~~

260,724.09

~~0.00~~

0.00

~~0.60%~~

0.60%

~~0.94%~~

1.06%

A-3

~~A-3~~

30/360

~~30/360~~

6.250000000%

~~6.250000000%~~

~~229~~221,~~008~~922.7497

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~229,008.74~~

221,922.97

~~0.00~~

0.00

~~0.60%~~

0.60%

~~0.94%~~

1.06%

A-4

~~A-4~~

30/360

~~30/360~~

6.500000000%

~~6.500000000%~~

~~257~~236,~~459~~952.2598

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~257,459.25~~

236,952.98

~~0.00~~

0.00

~~0.60%~~

0.60%

~~0.94%~~

1.06%

A-X

~~A-X~~

30/360

~~30/360~~

6.500000000%

~~6.500000000%~~

43,~~023~~752.3631

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~4,023.36~~

3,752.31

~~0.00~~

0.00

~~0.60%~~

0.60%

~~0.94%~~

1.06%

A-P

~~A-P~~

30/360

~~30/360~~

0.000000000%

~~0.000000000%~~

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

~~0.60%~~

0.60%

~~0.94%~~

1.06%

30/360

~~30/360~~

6.000000000%

~~6.000000000%~~

4,~~696~~679.86

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~4,696.86~~

4,679.86

~~0.00~~

0.00

~~0.05%~~

0.05%

~~0.33%~~

0.39%

B-1

~~B-1~~

30/360

~~30/360~~

6.000000000%

~~6.000000000%~~

2,~~137~~129.1744

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~2,137.17~~

2,129.44

~~0.00~~

0.00

~~0.00%~~

0.00%

~~0.05%~~

0.09%

B-2

~~B-2~~

30/360

~~30/360~~

6.000000000%

~~6.000000000%~~

1,~~704~~698.8265

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~1,704.82~~

1,698.65

~~0.00~~

0.00

~~0.00%~~

0.00%

~~0.00%~~

0.00%

B-3

~~B-3~~

30/360

~~30/360~~

6.000000000%

~~6.000000000%~~

~~854~~851.8777

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~854.87~~

851.77

~~0.00~~

0.00

~~0.00%~~

0.00%

~~0.00%~~

0.00%

B-4

~~B-4~~

30/360

~~30/360~~

6.000000000%

~~6.000000000%~~

~~426~~425.8935

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~426.89~~

425.35

~~0.00~~

0.00

~~0.00%~~

0.00%

~~0.00%~~

0.00%

B-5

~~B-5~~

30/360

~~30/360~~

6.000000000%

~~6.000000000%~~

~~855~~852.7161

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~0.00~~

0.00

~~855.71~~

852.61

~~0.00~~

0.00

~~0.00%~~

0.00%

~~0.00%~~

0.00%

822,658.18

0.00

822,658.18

0.00

789,939.91

0.00

789,939.91

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.

(3) 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 4 OF 9~~

PAGE 4 OF 9

09/23/2002 - 08:31 (H497-H509) 2002 LASALLE BANK N.A.

10/23/2002 - 09:24 (H497-H509) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

0910/25/2002

MULTI-CLASS MORTGAGE PASS THROUGH CERTIFICATES

PAYMENT DATE:

0910/25/2002

PRIOR PAYMENT:

0809/2625/2002

SERIES 2002-3

NEXT PAYMENT:

1011/25/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-8967-30-8

OTHER RELATED INFORMATION

SPECIAL HAZARD COVERAGE

FRAUD LOSS COVERAGE

BANKRUPTCY LOSS COVERAGE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

2,467,142.00

0.00

2,467,142.00

1,737,794.00

0.00

1,737,794.00

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

1123

AGGREGATE PAYOFF AMOUNTS:

511,~~434~~752,~~666~~035.4143

NUMBER OF CURTAILMENTS:

7975

AGGREGATE CURTAILMENT AMOUNTS:

~~122~~69,~~095~~481.4133

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 - 08:31 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 5 OF 9

10/23/2002 - 09:24 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 5 OF 9

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0910/25/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0910/25/2002
																																											MULTI-CLASS MORTGAGE PASS THROUGH CERTIFICATES
												PRIOR PAYMENT:									0809/2625/2002
												SERIES 2002-3
																																											NEXT PAYMENT:						1011/25/2002
																																											RECORD DATE:							0809/30/2002
												ABN AMRO ACCT: 67-8967-30-8
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE						# BALANCE					# BALANCE
					10/25/02		1		358,077						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.34%				0.25%			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%
					9/25/02		1		359,427						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.31%				0.24%			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%
					8/26/02		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%
					7/25/02		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%
					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		6		2,190,632						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						1.73%				1.28%			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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				09/23/2002 - 08:31 (H497-H509) 2002 LASALLE BANK N.A.																																								PAGE 6 OF 9
				10/23/2002 - 09:24 (H497-H509) 2002 LASALLE BANK N.A.																																								PAGE 6 OF 9

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																			STATEMENT DATE:				0910/25/2002
																																										PAYMENT DATE:				0910/25/2002
											MULTI-CLASS MORTGAGE PASS THROUGH CERTIFICATES																															PRIOR PAYMENT:					0809/2625/2002
											SERIES 2002-3
																																										NEXT PAYMENT:						1011/25/2002
																																										RECORD DATE:							0809/30/2002
											ABN AMRO ACCT: 67-8967-30-8
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM						CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE		AMORT		COUPON REMIT
				10/25/02		297			140,491,744				23		11,752,035				0	0			0	0			0			0			0		0					170		171		6.45%					6.20%
					84.86%					80.84%		7.19%				7.69%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		320			152,860,290				11		5,434,666				0	0			0	0			0			0			0		0					171		172		6.46%					6.21%
					91.43%					87.96%		3.32%				3.42%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		331			158,981,707				8		5,333,158				0	0			0	0			0			0			0		0					172		173		6.48%					6.23%
					94.57%					91.48%		2.36%				3.23%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/02		339			165,075,967				3		1,501,364				0	0			0	0			0			0			0		0					174		174		6.48%					6.23%
					96.86%					94.99%		0.88%				0.90%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		342			167,251,492				5		2,647,741				0	0			0	0			0			0			0		0					175		175		6.49%					6.24%
					97.71%					96.24%		1.44%				1.55%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		347			170,641,988				1		1,386,382				0	0			0	0			0			0			0		0					176		176		6.49%					6.24%
					99.14%					98.19%		0.29%				0.81%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/02		348			171,985,244				2		1,132,772				0	0			0	0			0			0			0		0					177		177		6.49%					6.24%
					99.43%					98.97%		0.57%				0.65%						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 7 OF 9
			09/23/2002 - 08:31 (H497-H509) 2002 LASALLE BANK N.A.
			10/23/2002 - 09:24 (H497-H509) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0910/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0910/25/2002

MULTI-CLASS MORTGAGE PASS THROUGH CERTIFICATES

PRIOR PAYMENT:

0809/2625/2002

SERIES 2002-3

NEXT PAYMENT:

1011/25/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-8967-30-8

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

09/23/2002 - 08:31 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 8 OF 9

10/23/2002 - 09:24 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 8 OF 9

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0910/25/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0910/25/2002

MULTI-CLASS MORTGAGE PASS THROUGH CERTIFICATES

PRIOR PAYMENT:

0809/2625/2002

SERIES 2002-3

NEXT PAYMENT:

1011/25/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-8967-30-8

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

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

09/23/2002 - 08:31 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 9 OF 9

10/23/2002 - 09:24 (H497-H509) 2002 LASALLE BANK N.A.

PAGE 9 OF 9

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2002-3