8-K 1 abn01003_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: June 25, 2001
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of June 1, 2001 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2001-3)

Delaware (State or other jurisdiction of organization)
333-85443-09 (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 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 2001-3

NEXT PAYMENT:

1011/25/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-8807-90-0

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

KYLE CHRISTENSEN 714-238-6709

MEGAN.OLSON@ABNAMRO.COM

KYLE.CHRISTENSEN@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN01003

CLOSING DATE:

6/25/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

7/25/2001

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

7/25/2031

ABN01003_200209_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ABN01003_200210_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

MODIFIED LOAN DETAIL

PAGE 9

REALIZED LOSS DETAIL

PAGE 10

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO INC.

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

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

09/20/2002 - 16:49 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 1 OF 10

10/22/2002 - 10:23 (F880-F906) 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:									0910/25/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0910/25/2002
WAC:						7.~~146814~~137442%				SERIES 2001-3																										PRIOR PAYMENT:							0809/2625/2002
																																				NEXT PAYMENT:								1011/25/2002
WAMM:						~~341~~340
																																				RECORD DATE:									0809/30/2002
										REMIC II
										ABN AMRO ACCT: 67-8807-90-0
									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						15,000,000.00					87,~~189~~061,~~452~~646.1650					1,~~127~~397,~~805~~442.6609			0.00			0.00				75,~~061~~664,~~646~~204.5041				4639,~~065~~721.6776				0.00				6.75000000%
	00077BTE3													~~545~~470.~~963477333~~776433333			7593.~~187044000~~162806000			0.000000000			0.000000000				~~470~~377.~~776433333~~613627333					32.~~071044667~~648117333			0.000000000						FIXED
	A-2						100,000,000.00					5649,~~342~~113,~~642~~118.1669					78,~~229~~957,~~523~~962.4713			0.00			0.00				4940,~~113~~155,~~118~~156.6956				~~309~~270,~~884~~122.5315				0.00				6.60000000%
	00077BTF0													~~563~~491.~~426421600~~131186900			7289.~~295234700~~579621300			0.000000000			0.000000000				~~491~~401.~~131186900~~551565600					32.~~098845300~~701221500			0.000000000						FIXED
	A-3						100,000,000.00				N	5649,~~342~~113,~~642~~118.1669					0.00			0.00			0.00				4940,~~113~~155,~~118~~156.6956				76,~~042~~139.8314				0.00				0.15000000%
	00077BTG8													~~563~~491.~~426421600~~131186900			0.000000000			0.000000000			0.000000000				~~491~~401.~~131186900~~551565600					0.~~070428300~~061391400			0.000000000						FIXED
	A-4						207,500,000.00					~~117~~102,~~680~~806,~~584~~750.1809					1418,~~873~~429,~~834~~878.0996			0.00			0.00				~~102~~84,~~806~~376,~~750~~871.0913				~~661~~578,~~953~~287.2997				0.00				6.75000000%
	00077BTH6													~~567~~495.~~135345446~~454217301			7188.~~681128145~~818693783			0.000000000			0.000000000				~~495~~406.~~454217301~~635523518					32.~~190136337~~786929976			0.000000000						FIXED
	A-5						29,363,315.00					29,363,315.00					0.00			0.00			0.00				29,363,315.00				165,168.65				0.00				6.75000000%
	00077BTJ2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000106			0.000000000						FIXED
	A-6						29,760,000.00					29,760,000.00					0.00			0.00			0.00				29,760,000.00				167,400.00				0.00				6.75000000%
	00077BTK9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000			0.000000000						FIXED
	A-7						16,721,000.00					16,721,000.00					0.00			0.00			0.00				16,721,000.00				93,358.92				0.00				6.70000000%
	00077BTL7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.583333533			0.000000000						FIXED
	A-8						54,296,000.00					179,~~737~~792,~~442~~298.4228					79,~~945~~792,~~144~~298.1428			0.00			0.00				~~9,792,298~~0.2800				9452,~~230~~021.1658				0.00				6.37500000%
	00077BTM5													~~326~~180.~~680463018~~350270370			~~146~~180.~~330192648~~350270370			0.000000000			0.000000000				~~180~~0.~~350270370~~000000000					10.~~735489907~~958110726			0.000000000						FIXED
	A-9						44,273,000.00					44,273,000.00					0.00			0.00			0.00				44,273,000.00				223,209.71				0.00				6.05000000%
	00077BTN3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.041666704			0.000000000						FIXED
	A-10						16,717,000.00					16,717,000.00					0.00			0.00			0.00				16,717,000.00				94,033.13				0.00				6.75000000%
	00077BTP8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000299			0.000000000						FIXED
	A-11						10,500,000.00					10,500,000.00					0.00			0.00			0.00				10,500,000.00				59,062.50				0.00				6.75000000%
	00077BTQ6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000			0.000000000						FIXED
	A-12						3,398,000.00					3,~~675~~696,~~599~~275.9116					0.00			0.00			20,~~675~~791.2555				3,~~696~~717,~~275~~066.1671				0.00				0.00				6.75000000%
	00077BTR4													~~1081~~1087.~~695088287~~779623308			0.000000000			0.000000000			6.~~084535021~~118761036				~~1087~~1093.~~779623308~~898384344					0.000000000			0.000000000						FIXED
	A-13						5,675,285.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BTS2													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A-14						17,929,215.00					12,~~060~~079,~~785~~903.0308					1085,~~562~~102.3183			0.00			29,~~680~~847.3631				12,~~079~~024,~~903~~647.0856				6057,~~337~~854.6276				0.00				8.~~95642979~~71219637%
	00077BTD5													~~672~~673.~~688962121~~755269263			04.~~589111682~~746601008			0.000000000			1.~~655418823~~664730441				~~673~~670.~~755269263~~673398696					3.~~365324137~~226842893			0.000000000						FIXED
	A-15						44,000,000.00					44,000,000.00					0.00			0.00			0.00				44,000,000.00				247,500.00				0.00				6.75000000%
	00077BTT0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000			0.000000000						FIXED
	A-16						1,500,000.00					1,500,000.00					0.00			0.00			0.00				1,500,000.00				8,437.50				0.00				6.75000000%
	00077BTU7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000			0.000000000						FIXED
	A-17						500,000.00					500,000.00					0.00			0.00			0.00				500,000.00				2,812.50				0.00				6.75000000%
	00077BUB7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000			0.000000000						FIXED
	A-18						16,721,000.00				N	16,721,000.00					0.00			0.00			0.00				16,721,000.00				696.71				0.00				0.05000000%
	0007BUC5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					0.041666766			0.000000000						FIXED
	A-P						1,485,051.00					1,~~360~~351,~~252~~461.9969					837,~~791~~024.3051			0.00			0.00				1,~~351~~314,~~461~~437.6918				0.00				0.00				0.00000000%
	00077BTV5													~~915~~910.~~963822118~~043958086			524.~~919864032~~931473734			0.000000000			0.000000000				~~910~~885.~~043958086~~112484352					0.000000000			0.000000000						N/A
	A-X						23,731,944.00				N	1211,~~387~~133,~~193~~716.7876					0.00			0.00			0.00				119,~~133~~817,~~716~~434.7658				6962,~~677~~627.9716				0.00				6.75000000%
	00077BTW3													~~521~~469.~~962877546~~144742630			0.000000000			0.000000000			0.000000000				~~469~~413.~~144742630~~680167963					2.~~936041396~~638939313			0.000000000						FIXED
	M						10,855,800.00					10,~~731~~722,~~115~~088.1187					98,~~026~~828.2486			0.00			0.00				10,~~722~~713,~~088~~260.8701				60,~~362~~311.5275				0.00				6.75000000%
	00077BTX1													~~988~~987.~~514444813~~682977763			0.~~831467050~~813285064			0.000000000			0.000000000				~~987~~986.~~682977763~~869692699					5.~~560393522~~555716760			0.000000000						FIXED
	B-1						4,032,200.00					3,~~985~~982,~~887~~535.9329					3,~~352~~279.6433			0.00			0.00				3,~~982~~979,~~535~~255.2996				22,~~420~~401.6276				0.00				6.75000000%
	00077BTY9													~~988~~987.~~514441248~~682974555			0.~~831466693~~813285551			0.000000000			0.000000000				~~987~~986.~~682974555~~869689004					5.~~560393830~~555716482			0.000000000						FIXED
	B-2						2,481,300.00					2,~~452~~450,~~800~~737.8977					2,~~063~~018.1201			0.00			0.00				2,~~450~~448,~~737~~719.7776				13,~~797~~785.0140				0.00				6.75000000%
	00077BTZ6													~~988~~987.~~514444041~~682976665			0.~~831467376~~813287390			0.000000000			0.000000000				~~987~~986.~~682976665~~869689276					5.~~560395760~~555716761			0.000000000						FIXED
	B-3						1,861,000.00					1,~~839~~838,~~625~~078.3600					1,~~547~~513.3652			0.00			0.00				1,~~838~~836,~~078~~564.0048				10,~~347~~339.8919				0.00				6.75000000%
	00077BUD3													~~988~~987.~~514433100~~682966147			0.~~831466953~~813283181			0.000000000			0.000000000				~~987~~986.~~682966147~~869682966					5.~~560392262~~555717356			0.000000000						FIXED
	B-4						1,240,600.00					1,~~226~~225,~~351~~319.0250					1,~~031~~008.5296			0.00			0.00				1,~~225~~224,~~319~~310.5054				6,~~898~~892.2242				0.00				6.75000000%
	00077BUE1													~~988~~987.~~514444624~~682975979			0.~~831468644~~813283895			0.000000000			0.000000000				~~987~~986.~~682975979~~869692084					5.~~560390134~~555714977			0.000000000						FIXED
	B-5						1,240,735.66					1,~~226~~225,~~488~~457.8221					~~468~~446.8995			562.7212			0.00				1,~~225~~224,~~457~~448.2114				6,~~899~~893.0020				0.00				6.75000000%
	00077BUF8													~~988~~987.~~517425219~~685974948			0.~~377912891~~360229833			0.~~453537380~~453053796			0.000000000				~~987~~986.~~685974948~~872691319					5.~~560410829~~555736183			0.000000000						FIXED
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BUA9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	RES						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				0.00000000%
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
		TOTAL			620,329,601.66								~~431~~400,~~843~~679,~~342~~985.9813				3138,~~213~~716,~~150~~804.7443			562.7212			50,~~355~~638.6186				~~400~~362,~~679~~013,~~985~~257.1344				2,~~431~~249,~~596~~077.9586				0.00
																										TOTAL P&I PAYMENT				3340,~~644~~965,~~747~~882.6929
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
09/20/2002 - 16:49 (F880-F906) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 10
10/22/2002 - 10:23 (F880-F906) 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:~~

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 2001-3

~~NEXT PAYMENT:~~

NEXT PAYMENT:

~~10/25/2002~~

11/25/2002

~~RECORD DATE:~~

RECORD DATE:

~~08/30/2002~~

09/30/2002

ABN AMRO ACCT: 67-8807-90-0

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

~~SERVICING FEE SUMMARY~~

SERVICING FEE SUMMARY

~~PRINCIPAL SUMMARY~~

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

2,~~530~~339,~~144~~768.8098

~~CURRENT SERVICING FEES~~

CURRENT SERVICING FEES

~~88,567.89~~

82,011.41

~~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

~~358,011.31~~

324,325.34

PLUS ADVANCE INTEREST

4041,~~375~~959.6313

~~LESS REDUCTION FOR PPIS~~

LESS REDUCTION FOR PPIS

~~0.00~~

0.00

~~ADVANCED SCHEDULED PRINCIPAL~~

ADVANCED SCHEDULED PRINCIPAL

~~5,594.17~~

5,988.98

PLUS UNSCHEDULED INTEREST

0.00

~~PLUS DELINQUENT SERVICING FEES~~

PLUS DELINQUENT SERVICING FEES

~~1,399.48~~

7,287.35

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~363,605.48~~

330,314.32

PPIS REDUCING SCHEDULED INTEREST

0.00

~~TOTAL SERVICING FEES~~

TOTAL SERVICING FEES

~~89,967.36~~

89,298.75

~~UNSCHEDULED:~~

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(8982,~~130~~573.6353)

~~CURTAILMENTS~~

CURTAILMENTS

~~196,732.18~~

35,353.31

PLUS FEES ADVANCED FOR PPIS

0.00

~~PREPAYMENTS IN FULL~~

PREPAYMENTS IN FULL

~~30,603,020.21~~

38,301,060.07

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

2,~~484~~302,~~988~~493.4959

~~REDUCED BY SHORTFALLS IN FEES~~

REDUCED BY SHORTFALLS IN FEES

~~0.00~~

0.00

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~30,799,752.39~~

38,336,413.38

LESS TRUSTEE FEE

(3,~~598~~339.6900)

~~REDUCED BY OTHER AMOUNTS~~

REDUCED BY OTHER AMOUNTS

~~0.00~~

0.00

~~REMITTANCE PRINCIPAL~~

REMITTANCE PRINCIPAL

~~31,163,357.87~~

38,666,727.70

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

~~33,648,346.36~~

40,969,221.29

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

2,~~481~~299,~~389~~154.8059

~~POOL BALANCE SUMMARY~~

POOL BALANCE SUMMARY

~~BALANCE/AMOUNT~~

BALANCE/AMOUNT

~~COUNT~~

COUNT

~~BEGINNING POOL~~

BEGINNING POOL

~~431,843,343.00~~

400,679,985.13

~~1,052~~

982

~~SCHEDULED PRINCIPAL DISTRIBUTION~~

SCHEDULED PRINCIPAL DISTRIBUTION

~~363,605.48~~

330,314.32

~~UNSCHEDULED PRINCIPAL DISTRIBUTION~~

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~30,799,752.39~~

38,361,642.36

~~DEFERRED INTEREST~~

DEFERRED INTEREST

~~0.00~~

0.00

~~LIQUIDATIONS~~

LIQUIDATIONS

~~0.00~~

0.00

~~REPURCHASES~~

REPURCHASES

~~0.00~~

0.00

~~ENDING POOL~~

ENDING POOL

~~400,679,985.13~~

362,013,257.43

~~982~~

894

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

3110,~~535~~381.0304

~~212,781.39~~

74,014.67

~~5,594.17~~

31,217.96

~~40,375.63~~

202,746.55

~~26,748.16~~

4,482.95

~~179,142.34~~

32,302.71

~~10,381.04~~

37,116.05

~~74,014.67~~

244,458.52

09/20/2002 - 16:49 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 4 OF 10

10/22/2002 - 10:23 (F880-F906) 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	~~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 2001-3	~~SERIES 2001-3~~
																																																																																						~~NEXT PAYMENT:~~					NEXT PAYMENT:					~~10/25/2002~~						11/25/2002
																																																																																					~~RECORD DATE:~~			RECORD DATE:									~~08/30/2002~~						09/30/2002
																					ABN AMRO ACCT: 67-8807-90-0	~~ABN AMRO ACCT: 67-8807-90-0~~
																					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~~		30	30	6.750000000%	~~6.750000000%~~									4639,~~065~~721.6776										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~46,065.67~~				~~46,065.67~~	39,721.76				39,721.76	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-2	~~A-2~~							30/360	~~30/360~~		30	30	6.600000000%	~~6.600000000%~~									~~309~~270,~~884~~122.5315										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~309,884.53~~				~~309,884.53~~	270,122.15				270,122.15	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-3	~~A-3~~							30/360	~~30/360~~		30	30	0.150000000%	~~0.150000000%~~									76,~~042~~139.8314										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~7,042.83~~				~~7,042.83~~	6,139.14				6,139.14	~~0.00~~				~~0.00~~		0.00						0.00	NA							NA	NA					NA
		A-4	~~A-4~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									~~661~~578,~~953~~287.2997										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~661,953.29~~				~~661,953.29~~	578,287.97				578,287.97	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-5	~~A-5~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									165,168.65										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~165,168.65~~				~~165,168.65~~	165,168.65				165,168.65	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-6	~~A-6~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									167,400.00										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~167,400.00~~				~~167,400.00~~	167,400.00				167,400.00	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-7	~~A-7~~							30/360	~~30/360~~		30	30	6.700000000%	~~6.700000000%~~									93,358.92										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~93,358.92~~				~~93,358.92~~	93,358.92				93,358.92	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-8	~~A-8~~							30/360	~~30/360~~		30	30	6.375000000%	~~6.375000000%~~									9452,~~230~~021.1658										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~94,230.16~~				~~94,230.16~~	52,021.58				52,021.58	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-9	~~A-9~~							30/360	~~30/360~~		30	30	6.050000000%	~~6.050000000%~~									223,209.71										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~223,209.71~~				~~223,209.71~~	223,209.71				223,209.71	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-10	~~A-10~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									94,033.13										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~94,033.13~~				~~94,033.13~~	94,033.13				94,033.13	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-11	~~A-11~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									59,062.50										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~59,062.50~~				~~59,062.50~~	59,062.50				59,062.50	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-12	~~A-12~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									20,~~675~~791.2555										0.00	~~0.00~~				20,791.55	~~20,675.25~~			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~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-13	~~A-13~~							30/360	~~30/360~~		30	30	N/A	~~N/A~~									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				0.00	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-14	~~A-14~~							30/360	~~30/360~~		30	30	8.712196365%	~~8.956429791%~~									9087,~~017~~702.9807										0.00	~~0.00~~				29,847.31	~~29,680.36~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~60,337.62~~				~~60,337.62~~	57,854.76				57,854.76	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-15	~~A-15~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									247,500.00										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~247,500.00~~				~~247,500.00~~	247,500.00				247,500.00	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-16	~~A-16~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									8,437.50										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~8,437.50~~				~~8,437.50~~	8,437.50				8,437.50	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-17	~~A-17~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									2,812.50										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~2,812.50~~				~~2,812.50~~	2,812.50				2,812.50	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-18	~~A-18~~							30/360	~~30/360~~		30	30	0.050000000%	~~0.050000000%~~									696.71										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~696.71~~				~~696.71~~	696.71				696.71	~~0.00~~				~~0.00~~		0.00						0.00	NA							NA	NA					NA
		A-P	~~A-P~~							30/360	~~30/360~~		30	30	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~~	0.00				0.00	~~0.00~~				~~0.00~~		0.00						0.00	~~3.50%~~							3.50%	~~5.35%~~					5.92%
		A-X	~~A-X~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									6962,~~677~~627.9716										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~69,677.97~~				~~69,677.97~~	62,627.16				62,627.16	~~0.00~~				~~0.00~~		0.00						0.00	NA							NA	NA					NA
		M	M							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									60,~~362~~311.5275										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~60,362.52~~				~~60,362.52~~	60,311.75				60,311.75	~~0.00~~				~~0.00~~		0.00						0.00	~~1.75%~~							1.75%	~~2.68%~~					2.96%
		B-1	~~B-1~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									22,~~420~~401.6276										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~22,420.62~~				~~22,420.62~~	22,401.76				22,401.76	~~0.00~~				~~0.00~~		0.00						0.00	~~1.10%~~							1.10%	~~1.68%~~					1.86%
		B-2	~~B-2~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									13,~~797~~785.0140										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~13,797.01~~				~~13,797.01~~	13,785.40				13,785.40	~~0.00~~				~~0.00~~		0.00						0.00	~~0.70%~~							0.70%	~~1.07%~~					1.18%
		B-3	~~B-3~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									10,~~347~~339.8919										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~10,347.89~~				~~10,347.89~~	10,339.19				10,339.19	~~0.00~~				~~0.00~~		0.00						0.00	~~0.40%~~							0.40%	~~0.61%~~					0.68%
		B-4	~~B-4~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									6,~~898~~892.2242										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~6,898.22~~				~~6,898.22~~	6,892.42				6,892.42	~~0.00~~				~~0.00~~		0.00						0.00	~~0.20%~~							0.20%	~~0.31%~~					0.34%
		B-5	~~B-5~~							30/360	~~30/360~~		30	30	6.750000000%	~~6.750000000%~~									6,~~899~~893.0020										0.00	~~0.00~~				0.00	~~0.00~~			0.00	~~0.00~~							0.00	~~0.00~~			0.00					~~0.00~~		0.00				0.00	~~6,899.00~~				~~6,899.00~~	6,893.20				6,893.20	~~0.00~~				~~0.00~~		0.00						0.00	~~0.00%~~							0.00%	~~0.00%~~					0.00%
																										2,481,952.56								0.00						50,355.61					0.00					0.00						0.00						0.00						2,431,596.95			2,431,596.95							0.00					0.00
																							2,299,716.72										0.00						50,638.86					0.00					0.00							0.00				0.00									0.00				2,249,077.86			2,249,077.86								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.
	(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 5 OF 10~~					PAGE 5 OF 10
	09/20/2002 - 16:49 (F880-F906) 2002 LASALLE BANK N.A.
	10/22/2002 - 10:23 (F880-F906) 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 2001-3

NEXT PAYMENT:

1011/25/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-8807-90-0

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

6,203,296.00

0.00

6,203,296.00

0.00

6,203,296.00

171,140.00

0.00

171,140.00

TOTAL

NUMBER OF PAYOFFS:

7088

AGGREGATE PAYOFF AMOUNTS:

3038,~~603~~301,~~020~~060.2107

NUMBER OF CURTAILMENTS:

~~180~~152

AGGREGATE CURTAILMENT AMOUNTS:

~~195~~38,~~709~~229.9904

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

6,~~240~~803.7244

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

562.7212

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

67,~~803~~365.4456

09/20/2002 - 16:49 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 6 OF 10

10/22/2002 - 10:23 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 6 OF 10

		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 2001-3
																																											NEXT PAYMENT:						1011/25/2002
																																											RECORD DATE:							0809/30/2002
												ABN AMRO ACCT: 67-8807-90-0
												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		7		2,928,446						1	338,400				2		1,001,794			0	0				0	0		0			0			0	0					1		359,885
						0.78%				0.81%			0.11%				0.09%			0.22%			0.28%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.11%					0.10%
					9/25/02		6		2,286,278						0	0				2		1,002,631			0	0				0	0		0			0			0	0					1		360,192
						0.61%				0.57%			0.00%				0.00%			0.20%			0.25%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.10%					0.09%
					8/26/02		3		1,206,878						2	763,840				1		642,965			1	360,497				0	0		0			0			0	0					0		0
						0.29%				0.28%			0.19%				0.18%			0.10%			0.15%	0.10%			0.08%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/02		5		1,639,669						2	1,083,969				0		0			1	360,801				0	0		0			0			0	0					0		0
						0.45%				0.36%			0.18%				0.24%			0.00%			0.00%	0.09%			0.08%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		1		644,008						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.09%				0.14%			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		5		1,525,438						0	0				2		777,624			0	0				0	0		0			0			0	0					0		0
						0.43%				0.32%			0.00%				0.00%			0.17%			0.16%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/25/02		3		771,800						3	1,125,270				0		0			0	0				0	0		0			0			0	0					0		0
						0.25%				0.16%			0.25%				0.23%			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		5		2,011,212						1	416,872				0		0			0	0				0	0		0			0			0	0					0		0
						0.41%				0.39%			0.08%				0.08%			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						2	859,955				1		417,194			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.16%				0.17%			0.08%			0.08%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/25/02		6		2,704,353						1	417,513				0		0			0	0				0	0		0			0			0	0					0		0
						0.46%				0.50%			0.08%				0.08%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					12/26/01		4		1,794,490						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.30%				0.32%			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%
					11/26/01		3		1,041,174						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.21%				0.18%			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%
					10/25/01		2		749,853						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.14%				0.13%			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%
					9/25/01		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%
					8/27/01		1		378,414						1	321,509				0		0			0	0				0	0		0			0			0	0					0		0
						0.07%				0.06%			0.07%				0.05%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/01		3		1,142,598						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.20%				0.18%			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
				09/20/2002 - 16:49 (F880-F906) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 10
				10/22/2002 - 10:23 (F880-F906) 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:				0910/25/2002
																																										PAYMENT DATE:				0910/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					0809/2625/2002
											SERIES 2001-3
																																										NEXT PAYMENT:						1011/25/2002
																																										RECORD DATE:							0809/30/2002
											ABN AMRO ACCT: 67-8807-90-0
											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		894			362,013,257				88		38,301,060				0	0			0	0			0			0			0		0					340		344		7.14%					6.89%
					60.82%					58.36%		8.96%				9.56%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		982			400,679,985				70		30,603,020				0	0			0	0			0			0			0		0					341		345		7.15%					6.90%
					66.80%					64.59%		6.65%				7.09%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		1,052			431,843,343				52		22,031,072				0	0			0	0			0			0			0		0					343		346		7.15%					6.90%
					71.56%					69.62%		4.71%				4.85%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/02		1,104			454,311,287				37		15,480,581				0	0			0	0			0			0			0		0					344		347		7.16%					6.91%
					75.10%					73.24%		3.24%				3.29%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		1,141			470,344,726				29		11,794,174				0	0			0	0			0			0			0		0					345		348		7.16%					6.91%
					77.62%					75.82%		2.48%				2.44%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		1,170			482,642,706				31		13,924,799				0	0			0	0			0			0			0		0					346		349		7.17%					6.92%
					79.59%					77.80%		2.58%				2.80%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/02		1,202			497,231,082				30		12,812,332				0	0			0	0			0			0			0		0					347		350		7.17%					6.92%
					81.77%					80.16%		2.44%				2.51%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				3/25/02		1,232			510,520,009				27		9,510,044				0	0			0	0			0			0			0		0					348		351		7.18%					6.93%
					83.81%					82.30%		2.14%				1.83%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				2/25/02		1,259			520,835,894				41		18,059,805				0	0			0	0			0			0			0		0					350		352		7.18%					6.93%
					85.65%					83.96%		3.15%				3.35%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				1/25/02		1,300			539,613,581				49		21,510,438				0	0			0	0			0			0			0		0					351		353		7.19%					6.94%
					88.44%					86.99%		3.63%				3.83%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/01		1,349			561,724,118				53		24,529,881				0	0			0	0			0			0			0		0					352		354		7.20%					6.95%
					91.77%					90.55%		3.78%				4.18%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/26/01		1,402			586,966,766				26		11,778,189				0	0			0	0			0			0			0		0					353		355		7.21%					6.96%
					95.37%					94.62%		1.82%				1.97%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/01		1,428			599,298,728				18		8,291,565				0	0			0	0			0			0			0		0					354		356		7.21%					6.96%
					97.14%					96.61%		1.24%				1.36%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/01		1,446			608,146,355				14		5,914,093				0	0			0	0			0			0			0		0					355		357		7.22%					6.97%
					98.37%					98.04%		0.96%				0.96%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/27/01		1,460			614,668,926				10		4,008,440				0	0			0	0			0			0			0		0					356		358		7.22%					6.97%
					99.32%					99.09%		0.68%				0.65%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/01		1,470			619,417,289				0		0				0	0			0	0			0			0			0		0					358		359		7.22%					6.97%
					100.00%					99.85%		0.00%				0.00%						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
			09/20/2002 - 16:49 (F880-F906) 2002 LASALLE BANK N.A.
			10/22/2002 - 10:23 (F880-F906) 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 2001-3

NEXT PAYMENT:

1011/25/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-8807-90-0

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

09/20/2002 - 16:49 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 9 OF 10

10/22/2002 - 10:23 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 9 OF 10

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 2001-3

NEXT PAYMENT:

1011/25/2002

RECORD DATE:

0809/30/2002

ABN AMRO ACCT: 67-8807-90-0

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..

09/20/2002 - 16:49 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

10/22/2002 - 10:23 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 10 OF 10

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2001-3