8-K 1 abn01003_200211.htm MONTHLY DISTRIBUTION STATEMENT 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 November 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: November 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

1011/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

1011/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0910/25/2002

SERIES 2001-3

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

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

COMPONENT DETAIL REPORT

PAGE 4

FIRST PAYMENT DATE:

7/25/2001

MONTHLY DATA FILE NAME:

~~BOND~~CASH ~~INTEREST~~ RECONCILIATION SUMMARY

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

7/25/2031

ABN01003_200210_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ABN01003_200211_3.ZIP

BOND INTEREST RECONCILIATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

OTHER RELATED INFORMATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

MODIFIED LOAN DETAIL

PAGE 9

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

REALIZED LOSS DETAIL

PAGE 10

MODIFIED LOAN DETAIL

PAGE 10

REALIZED LOSS DETAIL

PAGE 11

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

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

PAGE 1 OF 10

11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 1 OF 11

	ABN AMRO
	LASALLE BANK		N.A.
ABN AMRO MORTGAGE CORPORATION
										ABN AMRO MORTGAGE GROUP INC., AS SERVICER																										STATEMENT DATE:									1011/25/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						1011/25/2002
WAC:						7.~~137442~~129099%				SERIES 2001-3																										PRIOR PAYMENT:							0910/25/2002
																																				NEXT PAYMENT:								1112/2526/2002
WAMM:						340
																																				RECORD DATE:									0910/3031/2002
										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					75,~~061~~664,~~646~~204.5041					1,~~397~~680,~~442~~817.0910			0.00			0.00				53,~~664~~983,~~204~~387.4131				3931,~~721~~861.7615				0.00				6.75000000%
	00077BTE3													~~470~~377.~~776433333~~613627333			93112.~~162806000~~054473333			0.000000000			0.000000000				~~377~~265.~~613627333~~559154000					2.~~648117333~~124076667			0.000000000						FIXED
	A-2						100,000,000.00					4940,~~113~~155,~~118~~156.6956					810,~~957~~774,~~962~~468.1357			0.00			0.00				4029,~~155~~380,~~156~~687.5699				~~270~~220,~~122~~853.1536				0.00				6.60000000%
	00077BTF0													~~491~~401.~~131186900~~551565600			89107.~~579621300~~744685700			0.000000000			0.000000000				~~401~~293.~~551565600~~806879900					2.~~701221500~~208533600			0.000000000						FIXED
	A-3						100,000,000.00				N	4940,~~113~~155,~~118~~156.6956					0.00			0.00			0.00				4029,~~155~~380,~~156~~687.5699				65,~~139~~019.1439				0.00				0.15000000%
	00077BTG8													~~491~~401.~~131186900~~551565600			0.000000000			0.000000000			0.000000000				~~401~~293.~~551565600~~806879900					0.~~061391400~~050193900			0.000000000						FIXED
	A-4						207,500,000.00					~~102~~84,~~806~~376,~~750~~871.0913					1822,~~429~~167,~~878~~112.9620			0.00			0.00				8462,~~376~~209,~~871~~758.1393				~~578~~474,~~287~~619.9790				0.00				6.75000000%
	00077BTH6													~~495~~406.~~454217301~~635523518			88106.~~818693783~~829456386			0.000000000			0.000000000				~~406~~299.~~635523518~~806067133					2.~~786929976~~287324819			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					~~9,792,298~~0.2800					~~9,792,298~~0.2800			0.00			0.00				0.00				~~52,021~~0.5800				0.00				~~6.37500000%~~N/A
	00077BTM5													~~180~~0.~~350270370~~000000000			~~180~~0.~~350270370~~000000000			0.000000000			0.000000000				0.000000000					0.~~958110726~~000000000			0.000000000						FIXED
	A-9						44,273,000.00					44,273,000.00					02,753,458.0028			0.00			0.00				4441,~~273~~519,~~000~~541.0072				223,209.71				0.00				6.05000000%
	00077BTN3													1000.000000000			062.~~000000000~~192719716			0.000000000			0.000000000				~~1000~~937.~~000000000~~807280284					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,~~696~~717,~~275~~066.1671					03,737,975.0021			0.00			20,~~791~~908.5550				~~3,717,066~~0.7100				0.00				0.00				~~6.75000000%~~N/A
	00077BTR4													~~1087~~1093.~~779623308~~898384344			01100.~~000000000~~051562684			0.000000000			6.~~118761036~~153178340				~~1093~~0.~~898384344~~000000000					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,~~079~~024,~~903~~647.0856					855,~~102~~438,381.8334			0.00			29,~~847~~786.3172				126,~~024~~616,~~647~~052.5694				5754,~~854~~794.7667				0.00				8.~~71219637~~44080141%
	00077BTD5													~~673~~670.~~755269263~~673398696			4303.~~746601008~~325122712			0.000000000			1.~~664730441~~661351041				~~670~~369.~~673398696~~009627025					3.~~226842893~~056166709			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,~~351~~314,~~461~~437.6918					3794,~~024~~201.5117			0.00			0.00				1,~~314~~220,~~437~~236.1801				0.00				0.00				0.00000000%
	00077BTV5													~~910~~885.~~043958086~~112484352			2463.~~931473734~~432952808			0.000000000			0.000000000				~~885~~821.~~112484352~~679531545					0.000000000			0.000000000						N/A
	A-X						23,731,944.00				N	119,~~133~~817,~~716~~434.7658					0.00			0.00			0.00				98,~~817~~357,~~434~~042.5828				6255,~~627~~223.1607				0.00				6.75000000%
	00077BTW3													~~469~~413.~~144742630~~680167963			0.000000000			0.000000000			0.000000000				~~413~~352.~~680167963~~143182202					2.~~638939313~~326950965			0.000000000						FIXED
	M						10,855,800.00					10,~~722~~713,~~088~~260.8701					8,~~828~~565.8617			0.00			0.00				10,~~713~~704,~~260~~694.0184				60,~~311~~262.7509				0.00				6.75000000%
	00077BTX1													~~987~~986.~~682977763~~869692699			0.~~813285064~~788994823			0.000000000			0.000000000				986.~~869692699~~080697876					5.~~555716760~~551142247			0.000000000						FIXED
	B-1						4,032,200.00					3,~~982~~979,~~535~~255.2996					3,~~279~~181.3339			0.00			0.00				3,~~979~~976,~~255~~074.9657				22,~~401~~383.7631				0.00				6.75000000%
	00077BTY9													~~987~~986.~~682974555~~869689004			0.~~813285551~~788996082			0.000000000			0.000000000				986.~~869689004~~080692922					5.~~555716482~~551140816			0.000000000						FIXED
	B-2						2,481,300.00					2,~~450~~448,~~737~~719.7776					21,~~018~~957.0173			0.00			0.00				2,~~448~~446,~~719~~762.7603				13,~~785~~774.4005				0.00				6.75000000%
	00077BTZ6													~~987~~986.~~682976665~~869689276			0.~~813287390~~788993673			0.000000000			0.000000000				986.~~869689276~~080695603					5.~~555716761~~551142546			0.000000000						FIXED
	B-3						1,861,000.00					1,~~838~~836,~~078~~564.0048					1,~~513~~468.5232			0.00			0.00				1,~~836~~835,~~564~~096.4816				10,~~339~~330.1968				0.00				6.75000000%
	00077BUD3													~~987~~986.~~682966147~~869682966			0.~~813283181~~788995164			0.000000000			0.000000000				986.~~869682966~~080687802					5.~~555717356~~551144546			0.000000000						FIXED
	B-4						1,240,600.00					1,~~225~~224,~~319~~310.5054					~~1,008~~978.9683			0.00			0.00				1,~~224~~223,~~310~~331.5471				6,~~892~~886.4275				0.00				6.75000000%
	00077BUE1													~~987~~986.~~682975979~~869692084			0.~~813283895~~788997259			0.000000000			0.000000000				986.~~869692084~~080694825					5.~~555714977~~551144607			0.000000000						FIXED
	B-5						1,240,735.66					1,~~225~~224,~~457~~448.2114					~~446~~978.9593			~~562~~0.1201			0.00				1,~~224~~223,~~448~~469.1420				6,~~893~~887.2052				0.00				6.75000000%
	00077BUF8													~~987~~986.~~685974948~~872691319			0.~~360229833~~788991589			0.~~453053796~~000008060			0.000000000				986.~~872691319~~083691670					5.~~555736183~~551158254			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								~~400~~362,~~679~~013,~~985~~257.1344				3846,~~716~~663,~~804~~544.4324			~~562~~0.1201			50,~~638~~695.8622				~~362~~315,~~013~~400,~~257~~408.4441				2,~~249~~024,~~077~~575.8656				0.00
																										TOTAL P&I PAYMENT				4048,~~965~~688,~~882~~119.2980
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
10/22/2002 - 10:23 (F880-F906) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 10
11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 11

		ABN AMRO
		LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION	~~ABN AMRO MORTGAGE CORPORATION~~
		~~ABN AMRO MORTGAGE GROUP INC., AS SERVICER~~									ABN AMRO MORTGAGE GROUP INC., AS SERVICER																													STATEMENT DATE:									11/25/2002							~~STATEMENT DATE:~~		~~10/25/2002~~
						~~MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES~~					MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																													PAYMENT DATE:						11/25/2002													~~PAYMENT DATE:~~		~~10/25/2002~~
																																																											PRIOR PAYMENT:			09/25/2002
											SERIES 2001-3																													PRIOR PAYMENT:							10/25/2002
						SERIES 2001-3																																																					NEXT PAYMENT:				11/25/2002
																																								NEXT PAYMENT:								12/26/2002
																																								RECORD DATE:									10/31/2002										~~RECORD DATE:~~					~~09/30/2002~~
						ABN AMRO ACCT: 67-8807-90-0
											COMPONENT DETAIL
CASH RECONCILIATION SUMMARY
											ABN AMRO ACCT: 67-8807-90-0
					INTEREST SUMMARY															SERVICING FEE SUMMARY																																	PRINCIPAL SUMMARY
									ORIGINAL									OPENING			PRINCIPAL				PRINCIPAL			NEGATIVE			CLOSING						INTEREST			INTEREST				PASS-THROUGH
					CURRENT SCHEDULED INTEREST					2,339,768.98										CURRENT SERVICING FEES																	82,011.41																SCHEDULED:
				CLASS				FACE VALUE (1)										BALANCE			PAYMENT				ADJ. OR LOSS			AMORTIZATION			BALANCE						PAYMENT (2)			ADJUSTMENT				RATE
					LESS DEFERRED INTEREST					0.00										PLUS FEES ADVANCED FOR PPIS																	0.00																CURRENT SCHEDULED PRINCIPAL						324,325.34
			CUSIP														PER $ 1000					PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000						PER $ 1000		PER $ 1000		NEXT RATE(3)
					PLUS ADVANCE INTEREST					41,959.13										LESS REDUCTION FOR PPIS																	0.00																ADVANCED SCHEDULED PRINCIPAL						5,988.98
		A-14-1					5,150,000.00								5,150,000.00				0.00					0.00			0.00			5,150,000.00			28,968.75						0.00				6.75000000%
					PLUS UNSCHEDULED INTEREST					0.00										PLUS DELINQUENT SERVICING FEES																		7,287.35															SCHEDULED PRINCIPAL DISTRIBUTION						330,314.32
																1000.000000000			0.000000000					0.000000000			0.000000000			1000.000000000					5.625000000				0.000000000						FIXED
					PPIS REDUCING SCHEDULED INTEREST					0.00										TOTAL SERVICING FEES																	89,298.75																UNSCHEDULED:
		A-14-2					6,117,000.00								0.00				0.00					0.00			0.00			0.00			0.00						0.00				6.75000000%
					LESS TOTAL FEES PAID TO SERVICER					(82,573.53)																																											CURTAILMENTS						35,353.31
																0.000000000			0.000000000					0.000000000			0.000000000			0.000000000					0.000000000				0.000000000						FIXED
					PLUS FEES ADVANCED FOR PPIS					0.00																																											PREPAYMENTS IN FULL						38,301,060.07
		A-14-3					4,878,000.00								5,295,416.60				5,325,203.32					0.00			29,786.72			0.00			0.00						0.00				6.75000000%
					LESS FEE STRIPS PAID BY SERVICER					0.00										PPIS SUMMARY																																	LIQUIDATION PROCEEDS						0.00
																1085.571258713			1091.677597376					0.000000000			6.106338663			0.000000000					0.000000000				0.000000000						FIXED
					LESS MISC. FEES & EXPENSES					0.00										GROSS PPIS																	0.00																REPURCHASE PROCEEDS						0.00
		A-14-4					7,607,718.00								4,591,274.07				0.00					0.00			0.00			4,305,730.25			25,825.92						0.00				6.75000000%
					LESS NON RECOVERABLE ADVANCES					0.00											REDUCED BY PPIE																0.00																OTHER PRINCIPAL PROCEEDS						0.00
																603.502136909			0.000000000					0.000000000			0.000000000			565.968697841					3.394699961				0.000000000						FIXED
					INTEREST DUE TRUST					2,302,493.59											REDUCED BY SHORTFALLS IN FEES																0.00																UNSCHEDULED PRINCIPAL DISTRIBUTION						38,336,413.38
		A-14-5					1,784,215.00								1,579,230.96				113,178.02					0.00			0.00			1,466,052.94			0.00						0.00				0.00000000%
					LESS TRUSTEE FEE					(3,339.00)											REDUCED BY OTHER AMOUNTS																0.00																REMITTANCE PRINCIPAL						38,666,727.70
																885.112478037			63.432949504					0.000000000			0.000000000			821.679528532					0.000000000				0.000000000						N/A
					LESS FEE STRIPS PAID BY TRUST					0.00											NET PPIS																0.00
	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
					LESS MISC. FEES PAID BY TRUST					0.00										PPIS REDUCING SERVICING FEE																	0.00																SERVICER WIRE AMOUNT						40,969,221.29
	11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.																																								PAGE 4 OF 11
					LESS INTEREST RESERVE WITHHOLDING							0.00								PPIS ALLOCATED TO CERTIFICATES																	0.00
					PLUS INTEREST RESERVE DEPOSIT						0.00
					REMITTANCE INTEREST					2,299,154.59												POOL BALANCE SUMMARY
																																						BALANCE/AMOUNT								COUNT
																				BEGINNING POOL																	400,679,985.13											982
																				SCHEDULED PRINCIPAL DISTRIBUTION																	330,314.32
																				UNSCHEDULED PRINCIPAL DISTRIBUTION														38,361,642.36																	88
																				DEFERRED INTEREST														0.00
																				LIQUIDATIONS														0.00																		0
																				REPURCHASES														0.00																0
																				ENDING POOL														362,013,257.43													894
								ADVANCES
									PRIOR OUTSTANDING											CURRENT PERIOD																RECOVERED																	ENDING OUTSTANDING
										PRINCIPAL				INTEREST									PRINCIPAL					INTEREST											PRINCIPAL			INTEREST												PRINCIPAL			INTEREST
				MADE BY: SERVICER		10,381.04							74,014.67				31,217.96									202,746.55							4,482.95								32,302.71												37,116.05		244,458.52
	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 CORPORATION~~
			ABN AMRO MORTGAGE GROUP INC., AS SERVICER																						~~ABN AMRO MORTGAGE GROUP INC., AS SERVICER~~																																							STATEMENT DATE:			11/25/2002																~~STATEMENT DATE:~~				~~10/25/2002~~
																																																																																			PAYMENT DATE:				10/25/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																																																											PAYMENT DATE:		11/25/2002
																									MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																																					PRIOR PAYMENT:			10/25/2002
																																																																																			PRIOR PAYMENT:					09/25/2002
										SERIES 2001-3																																																											NEXT PAYMENT:				12/26/2002
																									SERIES 2001-3
																																																																					RECORD DATE:					10/31/2002
																																																																																			NEXT PAYMENT:						11/25/2002
										ABN AMRO ACCT: 67-8807-90-0
																																																																																RECORD DATE:										09/30/2002
	CASH RECONCILIATION SUMMARY
																									ABN AMRO ACCT: 67-8807-90-0
								INTEREST SUMMARY																			SERVICING FEE SUMMARY																														PRINCIPAL SUMMARY
																									BOND INTEREST RECONCILIATION
								CURRENT SCHEDULED INTEREST								1,956,146.86											CURRENT SERVICING FEES												68,706.37																		SCHEDULED:
																																DEDUCTIONS																							ADDITIONS
								LESS DEFERRED INTEREST								0.00											PLUS FEES ADVANCED FOR PPIS												0.00																		CURRENT SCHEDULED PRINCIPAL												260,868.41
																																																																																	REMAINING
								PLUS ADVANCE INTEREST								187,830.27											LESS REDUCTION FOR PPIS												0.00																		ADVANCED SCHEDULED PRINCIPAL												28,890.86
												ACCRUAL										PASS						ACCRUED
								PLUS UNSCHEDULED INTEREST								0.00											PLUS DELINQUENT SERVICING FEES														6,713.06																SCHEDULED PRINCIPAL DISTRIBUTION												289,759.27
DEFERRED &
								PPIS REDUCING SCHEDULED INTEREST								0.00											TOTAL SERVICING FEES												75,419.43																		UNSCHEDULED:
									PRIOR									INT ACCRUAL						PREPAY-					OTHER			DISTRIBUTABLE							INTEREST				CURRENT PERIOD							OUTSTANDING
								LESS TOTAL FEES PAID TO SERVICER								(68,706.37)																																									CURTAILMENTS												331,049.93
																																																																																					CREDIT SUPPORT
								PLUS FEES ADVANCED FOR PPIS								0.00																																									PREPAYMENTS IN FULL												45,992,039.82
																							THRU							CERTIFICATE						ALLOCABLE						ACCRETION						INTEREST				INT. SHORT-							ON PRIOR			MENT							INTEREST					CERTIFICATE			PAYMENT		(SHORTFALL)/			INTEREST
								LESS FEE STRIPS PAID BY SERVICER								0.00											PPIS SUMMARY																														LIQUIDATION PROCEEDS												0.00
					CLASS				METHOD DAYS															RATE					INTEREST						PPIS						INTEREST						LOSS/EXP							FALLS DUE					SHORTFALL (3)				PENALTIES			PROCEEDS (1)
								LESS MISC. FEES & EXPENSES								0.00											GROSS PPIS												0.00																		REPURCHASE PROCEEDS												0.00
INTEREST (2)
								LESS NON RECOVERABLE ADVANCES								0.00												REDUCED BY PPIE											0.00																		OTHER PRINCIPAL PROCEEDS												0.00
						AMOUNT							RECOVERY						SHORTFALLS					ORIGINAL						CURRENT(4)
								INTEREST DUE TRUST								2,078,287.53												REDUCED BY SHORTFALLS IN FEES											0.00																		UNSCHEDULED PRINCIPAL DISTRIBUTION												46,323,089.75
				A-1							30/360			30			6.750000000%										39,721.76							0.00						0.00						0.00							0.00					0.00				0.00					0.00						39,721.76			39,721.76		0.00				0.00				3.50%					5.92%
								LESS TRUSTEE FEE								(3,016.78)												REDUCED BY OTHER AMOUNTS											0.00																		REMITTANCE PRINCIPAL												46,612,849.02
				A-2							30/360			30			6.600000000%										270,122.15							0.00						0.00						0.00							0.00					0.00				0.00					0.00						270,122.15			270,122.15		0.00				0.00				3.50%					5.92%
								LESS FEE STRIPS PAID BY TRUST								0.00												NET PPIS											0.00
				A-3							30/360			30			0.150000000%										6,139.14							0.00						0.00						0.00							0.00					0.00				0.00					0.00						6,139.14			6,139.14		0.00				0.00				NA					NA
								LESS MISC. FEES PAID BY TRUST								0.00											PPIS REDUCING SERVICING FEE												0.00																		SERVICER WIRE AMOUNT												48,691,136.55
				A-4							30/360			30			6.750000000%										578,287.97							0.00						0.00						0.00							0.00					0.00				0.00					0.00						578,287.97			578,287.97		0.00				0.00				3.50%					5.92%
								LESS INTEREST RESERVE WITHHOLDING												0.00							PPIS ALLOCATED TO CERTIFICATES												0.00
				A-5							30/360			30			6.750000000%										165,168.65							0.00						0.00						0.00							0.00					0.00				0.00					0.00						165,168.65			165,168.65		0.00				0.00				3.50%					5.92%
								PLUS INTEREST RESERVE DEPOSIT											0.00
				A-6							30/360			30			6.750000000%										167,400.00							0.00						0.00						0.00							0.00					0.00				0.00					0.00						167,400.00			167,400.00		0.00				0.00				3.50%					5.92%
								REMITTANCE INTEREST								2,075,270.76													POOL BALANCE SUMMARY
				A-7							30/360			30			6.700000000%										93,358.92							0.00						0.00						0.00							0.00					0.00				0.00					0.00						93,358.92			93,358.92		0.00				0.00				3.50%					5.92%
																																									BALANCE/AMOUNT								COUNT
				A-8							30/360			30			6.375000000%										52,021.58							0.00						0.00						0.00							0.00					0.00				0.00					0.00						52,021.58			52,021.58		0.00				0.00				3.50%					5.92%
																											BEGINNING POOL												362,013,257.43												894
				A-9							30/360			30			6.050000000%										223,209.71							0.00						0.00						0.00							0.00					0.00				0.00					0.00						223,209.71			223,209.71		0.00				0.00				3.50%					5.92%
																											SCHEDULED PRINCIPAL DISTRIBUTION												289,759.27
				A-10							30/360			30			6.750000000%										94,033.13							0.00						0.00						0.00							0.00					0.00				0.00					0.00						94,033.13			94,033.13		0.00				0.00				3.50%					5.92%
																											UNSCHEDULED PRINCIPAL DISTRIBUTION										46,323,089.75																		115
				A-11							30/360			30			6.750000000%										59,062.50							0.00						0.00						0.00							0.00					0.00				0.00					0.00						59,062.50			59,062.50		0.00				0.00				3.50%					5.92%
																											DEFERRED INTEREST										0.00
				A-12							30/360			30			6.750000000%										20,791.55							0.00						20,791.55						0.00							0.00					0.00				0.00					0.00						0.00			0.00		0.00				0.00				3.50%					5.92%
																											LIQUIDATIONS										0.00																			0
				A-13							30/360			30			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				3.50%					5.92%
																											REPURCHASES										0.00																0
				A-14							30/360			30			8.712196365%										87,702.07							0.00						29,847.31						0.00							0.00					0.00				0.00					0.00						57,854.76			57,854.76		0.00				0.00				3.50%					5.92%
																											ENDING POOL										315,400,408.41													779
				A-15							30/360			30			6.750000000%										247,500.00							0.00						0.00						0.00							0.00					0.00				0.00					0.00						247,500.00			247,500.00		0.00				0.00				3.50%					5.92%
														ADVANCES
				A-16							30/360			30			6.750000000%										8,437.50							0.00						0.00						0.00							0.00					0.00				0.00					0.00						8,437.50			8,437.50		0.00				0.00				3.50%					5.92%
															PRIOR OUTSTANDING												CURRENT PERIOD											RECOVERED																			ENDING OUTSTANDING
				A-17							30/360			30			6.750000000%										2,812.50							0.00						0.00						0.00							0.00					0.00				0.00					0.00						2,812.50			2,812.50		0.00				0.00				3.50%					5.92%
																PRINCIPAL							INTEREST							PRINCIPAL		INTEREST										PRINCIPAL			INTEREST																PRINCIPAL				INTEREST
				A-18							30/360			30			0.050000000%										696.71							0.00						0.00						0.00							0.00					0.00				0.00					0.00						696.71			696.71		0.00				0.00				NA					NA
					MADE BY: SERVICER					37,116.05											244,458.52					28,890.86					187,830.27					30,379.29								196,728.20													35,627.62						235,560.59
				A-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				0.00				3.50%					5.92%
		11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.																																																																				PAGE 5 OF 11
				A-X							30/360			30			6.750000000%										62,627.16							0.00						0.00						0.00							0.00					0.00				0.00					0.00						62,627.16			62,627.16		0.00				0.00				NA					NA
				M							30/360			30			6.750000000%										60,311.75							0.00						0.00						0.00							0.00					0.00				0.00					0.00						60,311.75			60,311.75		0.00				0.00				1.75%					2.96%
				B-1							30/360			30			6.750000000%										22,401.76							0.00						0.00						0.00							0.00					0.00				0.00					0.00						22,401.76			22,401.76		0.00				0.00				1.10%					1.86%
				B-2							30/360			30			6.750000000%										13,785.40							0.00						0.00						0.00							0.00					0.00				0.00					0.00						13,785.40			13,785.40		0.00				0.00				0.70%					1.18%
				B-3							30/360			30			6.750000000%										10,339.19							0.00						0.00						0.00							0.00					0.00				0.00					0.00						10,339.19			10,339.19		0.00				0.00				0.40%					0.68%
				B-4							30/360			30			6.750000000%										6,892.42							0.00						0.00						0.00							0.00					0.00				0.00					0.00						6,892.42			6,892.42		0.00				0.00				0.20%					0.34%
				B-5							30/360			30			6.750000000%										6,893.20							0.00						0.00						0.00							0.00					0.00				0.00					0.00						6,893.20			6,893.20		0.00				0.00				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) 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
			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 CORPORATION
	~~ABN AMRO MORTGAGE GROUP INC., AS SERVICER~~																			ABN AMRO MORTGAGE GROUP INC., AS SERVICER				~~STATEMENT DATE:~~				~~10/25/2002~~																																											STATEMENT DATE:				11/25/2002
							MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																								PAYMENT DATE:			10/25/2002
																																																																							PAYMENT DATE:				11/25/2002
																															PRIOR PAYMENT:				09/25/2002
																				MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
							SERIES 2001-3																								NEXT PAYMENT:					11/25/2002
																																																																							PRIOR PAYMENT:					10/25/2002
																															RECORD DATE:						09/30/2002
																				SERIES 2001-3
							ABN AMRO ACCT: 67-8807-90-0
																																																																							NEXT PAYMENT:						12/26/2002
							OTHER RELATED INFORMATION
																																																																				RECORD DATE:										10/31/2002
				SPECIAL HAZARD COVERAGE												FRAUD LOSS COVERAGE										BANKRUPTCY LOSS COVERAGE
																				ABN AMRO ACCT: 67-8807-90-0
BEGINNING
																				BOND INTEREST RECONCILIATION
BALANCE
																															DEDUCTIONS																				ADDITIONS
CURRENT
																																																																					REMAINING
REDUCTION
									ACCRUAL								PASS								ACCRUED
ENDING
DEFERRED &
BALANCE
						PRIOR							INT ACCRUAL						PREPAY-							OTHER					DISTRIBUTABLE							INTEREST				CURRENT PERIOD				OUTSTANDING
BEGINNING
																																																																									CREDIT SUPPORT
BALANCE
																		THRU									CERTIFICATE									ALLOCABLE					ACCRETION				INTEREST			INT. SHORT-					ON PRIOR		MENT					INTEREST		CERTIFICATE			PAYMENT		(SHORTFALL)/			INTEREST
CURRENT
			CLASS			METHOD DAYS													RATE							INTEREST									PPIS					INTEREST				LOSS/EXP						FALLS DUE			SHORTFALL (3)			PENALTIES	PROCEEDS (1)
REDUCTION
INTEREST (2)
ENDING
				AMOUNT						RECOVERY				SHORTFALLS					ORIGINAL								CURRENT(4)
BALANCE
		A-1						30/360			30	6.750000000%												31,861.15										0.00					0.00				0.00						0.00			0.00			0.00			0.00			31,861.15			31,861.15		0.00				0.00				3.50%					6.79%
BEGINNING
		A-2						30/360			30	6.600000000%												220,853.36										0.00					0.00				0.00						0.00			0.00			0.00			0.00			220,853.36			220,853.36		0.00				0.00				3.50%					6.79%
BALANCE
		A-3						30/360			30	0.150000000%												5,019.39										0.00					0.00				0.00						0.00			0.00			0.00			0.00			5,019.39			5,019.39		0.00				0.00				NA					NA
CURRENT
		A-4						30/360			30	6.750000000%												474,619.90										0.00					0.00				0.00						0.00			0.00			0.00			0.00			474,619.90			474,619.90		0.00				0.00				3.50%					6.79%
REDUCTION
		A-5						30/360			30	6.750000000%												165,168.65										0.00					0.00				0.00						0.00			0.00			0.00			0.00			165,168.65			165,168.65		0.00				0.00				3.50%					6.79%
ENDING
		A-6						30/360			30	6.750000000%												167,400.00										0.00					0.00				0.00						0.00			0.00			0.00			0.00			167,400.00			167,400.00		0.00				0.00				3.50%					6.79%
BALANCE
		A-7						30/360			30	6.700000000%												93,358.92										0.00					0.00				0.00						0.00			0.00			0.00			0.00			93,358.92			93,358.92		0.00				0.00				3.50%					6.79%
			6,203,296.00					0.00			6,203,296.00				6,203,296.00						0.00	6,203,296.00			171,140.00				0.00			171,140.00
		A-8						30/360			30	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				3.50%					6.79%
																												TOTAL
		A-9						30/360			30	6.050000000%												223,209.71										0.00					0.00				0.00						0.00			0.00			0.00			0.00			223,209.71			223,209.71		0.00				0.00				3.50%					6.79%
					NUMBER OF PAYOFFS:																									88
		A-10						30/360			30	6.750000000%												94,033.13										0.00					0.00				0.00						0.00			0.00			0.00			0.00			94,033.13			94,033.13		0.00				0.00				3.50%					6.79%
					AGGREGATE PAYOFF AMOUNTS:																							38,301,060.07
		A-11						30/360			30	6.750000000%												59,062.50										0.00					0.00				0.00						0.00			0.00			0.00			0.00			59,062.50			59,062.50		0.00				0.00				3.50%					6.79%
					NUMBER OF CURTAILMENTS:																									152
		A-12						30/360			30	6.750000000%												20,908.50										0.00					20,908.50				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00				0.00				3.50%					6.79%
					AGGREGATE CURTAILMENT AMOUNTS:																								38,229.04
		A-13						30/360			30	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				3.50%					6.79%
					NUMBER OF LOANS IN FORECLOSURE:																									0
		A-14						30/360			30	8.440801405%												84,581.39										0.00					29,786.72				0.00						0.00			0.00			0.00			0.00			54,794.67			54,794.67		0.00				0.00				3.50%					6.79%
					BOOK VALUE OF LOANS IN FORECLOSURE:																								0.00
		A-15						30/360			30	6.750000000%												247,500.00										0.00					0.00				0.00						0.00			0.00			0.00			0.00			247,500.00			247,500.00		0.00				0.00				3.50%					6.79%
					PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:																						6,803.44
		A-16						30/360			30	6.750000000%												8,437.50										0.00					0.00				0.00						0.00			0.00			0.00			0.00			8,437.50			8,437.50		0.00				0.00				3.50%					6.79%
					CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:																						562.12
		A-17						30/360			30	6.750000000%												2,812.50										0.00					0.00				0.00						0.00			0.00			0.00			0.00			2,812.50			2,812.50		0.00				0.00				3.50%					6.79%
					CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:																						7,365.56
		A-18						30/360			30	0.050000000%												696.71										0.00					0.00				0.00						0.00			0.00			0.00			0.00			696.71			696.71		0.00				0.00				NA					NA
		10/22/2002 - 10:23 (F880-F906) 2002 LASALLE BANK N.A.																														PAGE 6 OF 10
		A-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				0.00				3.50%					6.79%
		A-X						30/360			30	6.750000000%												55,223.07										0.00					0.00				0.00						0.00			0.00			0.00			0.00			55,223.07			55,223.07		0.00				0.00				NA					NA
		M						30/360			30	6.750000000%												60,262.09										0.00					0.00				0.00						0.00			0.00			0.00			0.00			60,262.09			60,262.09		0.00				0.00				1.75%					3.39%
		B-1						30/360			30	6.750000000%												22,383.31										0.00					0.00				0.00						0.00			0.00			0.00			0.00			22,383.31			22,383.31		0.00				0.00				1.10%					2.13%
		B-2						30/360			30	6.750000000%												13,774.05										0.00					0.00				0.00						0.00			0.00			0.00			0.00			13,774.05			13,774.05		0.00				0.00				0.70%					1.36%
		B-3						30/360			30	6.750000000%												10,330.68										0.00					0.00				0.00						0.00			0.00			0.00			0.00			10,330.68			10,330.68		0.00				0.00				0.40%					0.78%
		B-4						30/360			30	6.750000000%												6,886.75										0.00					0.00				0.00						0.00			0.00			0.00			0.00			6,886.75			6,886.75		0.00				0.00				0.20%					0.39%
		B-5						30/360			30	6.750000000%												6,887.52										0.00					0.00				0.00						0.00			0.00			0.00			0.00			6,887.52			6,887.52		0.00				0.00				0.00%					0.00%
																							2,075,270.78										0.00					50,695.22					0.00				0.00					0.00		0.00					0.00		2,024,575.56		2,024,575.56			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) 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 6 OF 11
	11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																																								STATEMENT DATE:					10/25/2002
		ABN AMRO MORTGAGE GROUP INC., AS SERVICER																									STATEMENT DATE:				11/25/2002
														ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																										PAYMENT DATE:					10/25/2002
								MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:				11/25/2002
																																																								MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																		PRIOR PAYMENT:					10/25/2002
														PRIOR PAYMENT:											09/25/2002
								SERIES 2001-3																										NEXT PAYMENT:						12/26/2002
														SERIES 2001-3
																																		RECORD DATE:							10/31/2002
																																																								NEXT PAYMENT:						11/25/2002
								ABN AMRO ACCT: 67-8807-90-0
																																																								RECORD DATE:							09/30/2002
								OTHER RELATED INFORMATION
														ABN AMRO ACCT: 67-8807-90-0
						SPECIAL HAZARD COVERAGE												FRAUD LOSS COVERAGE											BANKRUPTCY LOSS COVERAGE
														ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
BEGINNING
													DELINQUENCY AGING CATEGORIES																																			SPECIAL EVENT CATEGORIES (1)
BALANCE
DISTRIBUTION
CURRENT
DATE
REDUCTION
DELINQ 1 MONTH										DELINQ 2 MONTHS					DELINQ 3+ MONTHS							FORECLOSURE											REO									MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
ENDING
	# BALANCE										# 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
BEGINNING
								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%
BALANCE
					9/25/02				6		2,286,278						0		0					2		1,002,631							0			0							0	0		0			0			0	0					1		360,192
CURRENT
								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%
REDUCTION
					8/26/02				3		1,206,878						2		763,840					1		642,965							1			360,497							0	0		0			0			0	0					0		0
ENDING
								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%
BALANCE
					7/25/02				5		1,639,669						2		1,083,969					0		0							1			360,801							0	0		0			0			0	0					0		0
BEGINNING
								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%
BALANCE
					6/25/02				1		644,008						0		0					0		0							0			0							0	0		0			0			0	0					0		0
CURRENT
								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%
REDUCTION
					5/28/02				5		1,525,438						0		0					2		777,624							0			0							0	0		0			0			0	0					0		0
ENDING
								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%
BALANCE
					4/25/02				3		771,800						3		1,125,270					0		0							0			0							0	0		0			0			0	0					0		0
				6,203,296.00						0.00			6,203,296.00		6,203,296.00						0.00		6,203,296.00					171,140.00				0.00			171,140.00
								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%
																															TOTAL
					3/25/02				5		2,011,212						1		416,872					0		0							0			0							0	0		0			0			0	0					0		0
							NUMBER OF PAYOFFS:																										115
								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%
							AGGREGATE PAYOFF AMOUNTS:																								45,992,039.82
					2/25/02				0		0						2		859,955					1		417,194							0			0							0	0		0			0			0	0					0		0
							NUMBER OF CURTAILMENTS:																										130
								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%
							AGGREGATE CURTAILMENT AMOUNTS:																									331,049.93
					1/25/02				6		2,704,353						1		417,513					0		0							0			0							0	0		0			0			0	0					0		0
							NUMBER OF LOANS IN FORECLOSURE:																										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%
							BOOK VALUE OF LOANS IN FORECLOSURE:																									0.00
					12/26/01				4		1,794,490						0		0					0		0							0			0							0	0		0			0			0	0					0		0
							PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:																							7,365.57
								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%
							CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:																							0.01
					11/26/01				3		1,041,174						0		0					0		0							0			0							0	0		0			0			0	0					0		0
							CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:																							7,365.58
								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%
			11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.																																PAGE 7 OF 11
					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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				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:									10/25/2002
																																																															STATEMENT DATE:								11/25/2002
																																																																						PAYMENT DATE:								10/25/2002
														ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																																	PAYMENT DATE:								11/25/2002
																~~MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES~~																																															MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES							~~PRIOR PAYMENT:~~									~~09/25/2002~~
																SERIES 2001-3
														PRIOR PAYMENT:												10/25/2002
																																																																						NEXT PAYMENT:										11/25/2002
														SERIES 2001-3
																																																																						RECORD DATE:											09/30/2002
																																																															NEXT PAYMENT:										12/26/2002
																ABN AMRO ACCT: 67-8807-90-0
																																																															RECORD DATE:											10/31/2002
																ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
														ABN AMRO ACCT: 67-8807-90-0
											ENDING POOL (1)												PAYOFFS(2)						PENALTIES							APPRAISAL REDUCT. (2)									LIQUIDATIONS (2)									REALIZED LOSSES (2)											REMAINING TERM												CURR WEIGHTED AVG.
														ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
DISTRIBUTION
												DELINQUENCY AGING CATEGORIES																																						SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
			# BALANCE									# BALANCE											# AMOUNT							# BALANCE											# BALANCE							# AMOUNT											LIFE						AMORT				COUPON REMIT
DELINQ 1 MONTH									DELINQ 2 MONTHS							DELINQ 3+ MONTHS							FORECLOSURE									REO							MODIFICATIONS													SPECIALLY SERVICED									BANKRUPTCY
						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%
	# BALANCE									# BALANCE							# BALANCE							# BALANCE								# BALANCE												# BALANCE									# BALANCE										# BALANCE
								60.82%							58.36%						8.96%						9.56%										0.00%					0.00%					0.00%			0.00%						0.00%				0.00%
					11/25/02			2		933,242								1	338,117						2		1,000,952					0		0						0			0				0				0						0			0						1			359,575
						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%
							0.26%				0.30%					0.13%				0.11%					0.26%			0.32%			0.00%				0.00%			0.00%						0.00%				0.00%				0.00%					0.00%					0.00%						0.13%							0.11%
								66.80%							64.59%						6.65%						7.09%										0.00%					0.00%					0.00%			0.00%						0.00%				0.00%
					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
						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%
							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%
								71.56%							69.62%						4.71%						4.85%										0.00%					0.00%					0.00%			0.00%						0.00%				0.00%
					9/25/02			6		2,286,278								0	0						2		1,002,631					0		0						0			0				0				0						0			0						1			360,192
						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%
							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%
								75.10%							73.24%						3.24%						3.29%										0.00%					0.00%					0.00%			0.00%						0.00%				0.00%
					8/26/02			3		1,206,878								2	763,840						1		642,965					1		360,497						0			0				0				0						0			0						0			0
						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%
							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%
								77.62%							75.82%						2.48%						2.44%										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
						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%
							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%
								79.59%							77.80%						2.58%						2.80%										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
						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%
							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%
								81.77%							80.16%						2.44%						2.51%										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
						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%
							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%
								83.81%							82.30%						2.14%						1.83%										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
						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%
							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%
								85.65%							83.96%						3.15%						3.35%										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
						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%
							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%
								88.44%							86.99%						3.63%						3.83%										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
						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%
							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%
								91.77%							90.55%						3.78%						4.18%										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
						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%
							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%
								95.37%							94.62%						1.82%						1.97%										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
						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%
							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%
								97.14%							96.61%						1.24%						1.36%										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
						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%
							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%
								98.37%							98.04%						0.96%						0.96%										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
						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%
							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%
								99.32%							99.09%						0.68%						0.65%										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
			(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
							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%
																																																																								PAGE 8 OF 10
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/22/2002 - 10:23 (F880-F906) 2002 LASALLE BANK N.A.
				11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.																																																												PAGE 8 OF 11

		ABN AMRO
		LASALLE BANK		N.A.
	~~ABN AMRO MORTGAGE CORPORATION~~	ABN AMRO MORTGAGE CORPORATION
												STATEMENT DATE:		10/25/2002
		ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																							STATEMENT DATE:				11/25/2002
						ABN AMRO MORTGAGE GROUP INC., AS SERVICER										PAYMENT DATE:		10/25/2002
																																															PAYMENT DATE:				11/25/2002
						~~MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES~~							MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES			~~PRIOR PAYMENT:~~			~~09/25/2002~~																												PRIOR PAYMENT:					10/25/2002
						~~SERIES 2001-3~~							SERIES 2001-3			~~NEXT PAYMENT:~~				~~11/25/2002~~
															RECORD DATE:						09/30/2002
																																															NEXT PAYMENT:						12/26/2002
						ABN AMRO ACCT: 67-8807-90-0
																																															RECORD DATE:							10/31/2002
						MODIFIED LOAN DETAIL
													ABN AMRO ACCT: 67-8807-90-0
CUTOFF
													ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
MATURITY
									ENDING POOL (1)								PAYOFFS(2)					PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM						CURR WEIGHTED AVG.
DISTRIBUTION
DATE
MODIFIED
			# BALANCE							# BALANCE							# AMOUNT						# BALANCE						# BALANCE					# AMOUNT								LIFE		AMORT		COUPON REMIT
MATURITY
					11/25/02			779			315,400,408					115			45,992,040					0	0			0	0			0			0			0		0					340		343		7.13%					6.88%
DATE
							52.99%					50.84%			12.86%					12.70%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
DISCLOSURE
					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%
CONTROL #
							60.82%					58.36%			8.96%					9.56%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
MODIFICATION
					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%
DATE
							66.80%					64.59%			6.65%					7.09%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
MODIFICATION
					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%
DESCRIPTION
							71.56%					69.62%			4.71%					4.85%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
	10/22/2002 - 10:23 (F880-F906) 2002 LASALLE BANK N.A.																PAGE 9 OF 10
					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%
			(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																																PAGE 9 OF 11
				11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

~~STATEMENT DATE:~~

~~10/25/2002~~

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

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

PAYMENT DATE:

11/25/2002

~~PAYMENT DATE:~~

~~10/25/2002~~

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

~~MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES~~

PRIOR PAYMENT:

10/25/2002

~~PRIOR PAYMENT:~~

~~09/25/2002~~

SERIES 2001-3

~~SERIES 2001-3~~

NEXT PAYMENT:

12/26/2002

~~NEXT PAYMENT:~~

~~11/25/2002~~

RECORD DATE:

10/31/2002

~~RECORD DATE:~~

~~09/30/2002~~

ABN AMRO ACCT: 67-8807-90-0

~~ABN AMRO ACCT: 67-8807-90-0~~

REALIZED LOSS DETAIL

MODIFIED LOAN DETAIL

BEGINNING

CUTOFF

SCHEDULED

MATURITY

BALANCE

DATE

GROSS PROCEEDS

MODIFIED

AS A % OF

MATURITY

SCHED. BALANCE

DATE

AGGREGATE

DISCLOSURE

LIQUIDATION

CONTROL #

EXPENSES *

MODIFICATION

NET

DATE

LIQUIDATION

MODIFICATION

PROCEEDS

DESCRIPTION

NET PROCEEDS

11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

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..

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

PAGE 10 OF 10

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2001-3

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

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..

11/22/2002 - 08:07 (F880-F906) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2001-3