8-K 1 abn02005_200211.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 27, 2002
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of June 1, 2002 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2002-5)

Delaware (State or other jurisdiction of organization)
333-73036 (Commission File No.)
36-3886007 (I.R.S. Employer Identification No.)

135 South LaSalle Street, Chicago, Illinois 60603
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(312) 904-2000

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

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

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.01 of the Pooling and Servicing Agreement
for the distribution on 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 NATIONAL ASSOCIATION. IN
ITS CAPACITY AS AGENT FOR THE
TRUSTEE UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ABN AMRO Mortgage
Corporation, REGISTRANT

By:

/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

Date: 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 2002-5

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9037-30-9

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

TED NOVAK (312) 904-7053

HUNG HUYNH 714-238-6716

THEODORE.NOVAK@ABNAMRO.COM

HUNG.B.HUYNH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN02005

CLOSING DATE:

6/27/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

7/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

7/26/2032

ABN02005_200210_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ABN02005_200211_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7-10

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 11-15

MODIFIED LOAN DETAIL

PAGE 16

REALIZED LOSS DETAIL

PAGE 17

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO MORTGAGE CORP.

DEPOSITOR: ABN AMRO MORTGAGE CORP.

UNDERWRITER: GOLDMAN SACHS & CO.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: MOODY'S INVESTORS SERVICE, INC./FITCH, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.

PAGE 1 OF 17

11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.

PAGE 1 OF 17

	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:						6.~~966111~~958011%				SERIES 2002-5																										PRIOR PAYMENT:							0910/25/2002
																																				NEXT PAYMENT:								1112/2526/2002
WAMM:						~~314~~313
																																				RECORD DATE:									0910/3031/2002
CURRENT INDEX:						1.~~813750~~830000%
NEXT INDEX:						1.~~830000~~380000%				REMIC II
										ABN AMRO ACCT: 67-9037-30-9
									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST			INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)			ADJUSTMENT				RATE
			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000					PER $ 1000		PER $ 1000		NEXT RATE(3)
	IA-1						93,000,000.00					8779,~~209~~677,~~728~~805.5811					79,~~531~~089,~~923~~867.4791			0.00			0.00				7970,~~677~~587,~~805~~937.1120				~~399~~365,~~711~~189.2694				0.00				5.50000000%
	00077BP64													~~937~~856.~~739016989~~750592581			8097.~~988424409~~740515161			0.000000000			0.000000000				~~856~~759.~~750592581~~010077419					43.~~297970538~~926773548			0.000000000						FIXED
	IA-2						9,819,000.00					9,~~630~~566,~~163~~534.3262					63,~~628~~973.7035			0.00			0.00				9,~~566~~502,~~534~~561.6227				5251,~~163~~818.3873				0.00				6.50000000%
	00077BP72													~~980~~974.~~768237091~~288076179			6.~~480160913~~515261228			0.000000000			0.000000000				~~974~~967.~~288076179~~772814951					5.~~312494144~~277393828			0.000000000						FIXED
	IA-3						10,854,000.00					10,854,000.00					0.00			0.00			0.00				10,854,000.00				58,792.50				0.00				6.50000000%
	00077BP80													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666667			0.000000000						FIXED
	IA-4						11,558,000.00					11,~~746~~810,~~836~~465.6838					0.00			0.00			63,~~628~~973.7035				11,~~810~~874,~~465~~438.3873				0.00				0.00				6.50000000%
	00077BP98													~~1016~~1021.~~338179616~~843344869			0.000000000			0.000000000			5.~~505165254~~534984426				~~1021~~1027.~~843344869~~378329296					0.000000000			0.000000000						FIXED
	IA-5						19,758,000.00					19,758,000.00					0.00			0.00			0.00				19,758,000.00				107,022.50				0.00				6.50000000%
	00077BQ22													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666667			0.000000000						FIXED
	IA-6						46,500,000.00					4339,~~604~~838,~~864~~902.2956					34,~~765~~544,~~961~~933.7396			0.00			0.00				3935,~~838~~293,~~902~~968.5660				8477,~~075~~353.6387				0.00				2.~~31375000~~33000000%
	00077BQ30													~~937~~856.~~739016989~~750592688			8097.~~988424301~~740515269			0.000000000			0.000000000				~~856~~759.~~750592688~~010077419					1.~~808078065~~663524086			0.000000000						21.~~330000000~~880000000%
	IA-7						46,500,000.00				N	4339,~~604~~838,~~864~~902.2956					0.00			0.00			0.00				3935,~~838~~293,~~902~~968.5660				~~224~~204,~~792~~838.1636				0.00				6.~~18625000~~17000000%
	00077BQ48													~~937~~856.~~739016989~~750592688			0.000000000			0.000000000			0.000000000				~~856~~759.~~750592688~~010077419					4.~~834240000~~405126022			0.000000000						6.~~170000000~~620000000%
	IA-8						36,333,768.00					3430,~~171~~661,~~440~~847.8212					32,~~509~~879,~~593~~859.7087			0.00			0.00				3027,~~661~~781,~~847~~987.1225				7365,~~005~~922.8697				0.00				2.~~56375000~~58000000%
	00077BQ55													~~940~~843.~~487119861~~893953415			9679.~~593166445~~261250031			0.000000000			0.000000000				~~843~~764.~~893953415~~632703385					21.~~009311558~~814371964			0.000000000						2.~~580000000~~130000000%
	IA-9						36,333,768.00				N	3430,~~171~~661,~~440~~847.8212					0.00			0.00			0.00				3027,~~661~~781,~~847~~987.1225				~~169~~151,~~041~~265.8511				0.00				5.~~93625000~~92000000%
	00077BQ63													~~940~~843.~~487119861~~893953415			0.000000000			0.000000000			0.000000000				~~843~~764.~~893953415~~632703385					4.~~652472323~~163210103			0.000000000						56.~~920000000~~370000000%
	IA-P						368,675.00					367,~~442~~080.5936					~~362~~347.2312			0.00			0.00				~~367~~366,~~080~~733.3624				0.00				0.00				0.00000000%
	00077BQ71													~~996~~995.~~657191293~~674672815			0.~~982518478~~941533871			0.000000000			0.000000000				~~995~~994.~~674672815~~733138944					0.000000000			0.000000000						N/A
	IIA-1						17,327,793.00					1614,~~157~~835,~~050~~369.2265					1,~~321~~207,~~680~~897.5758			0.00			0.00				1413,~~835~~627,~~369~~472.6507				8074,~~785~~176.2585				0.00				6.00000000%
	00077BQ89													~~932~~856.~~435551371~~160369067			7669.~~275182304~~708680153			0.000000000			0.000000000				~~856~~786.~~160369067~~451688914					4.~~662177693~~280801946			0.000000000						FIXED
	IIA-2						57,052,100.00					4944,~~473~~444,~~733~~504.2459					54,~~029~~121,~~228~~327.6520			0.00			0.00				4440,~~444~~323,~~504~~177.5939				~~267~~240,~~982~~741.7207				0.00				6.50000000%
	00077BQ97													~~867~~779.~~167610658~~016102650			8872.~~151508008~~237957937			0.000000000			0.000000000				~~779~~706.~~016102650~~778144713					4.~~697157861~~219670617			0.000000000						FIXED
	IIA-P						44,190.00					43,~~687~~517.9698					~~169~~15,912.98			0.00			0.00				4327,~~517~~605.9800				0.00				0.00				0.00000000%
	00077BR21													~~988~~984.~~639058611~~792486988			3360.~~846571623~~103643358			0.000000000			0.000000000				~~984~~624.~~792486988~~688843630					0.000000000			0.000000000						N/A
	IIA-X						911,913.00				N	~~816~~753,~~711~~501.1421					0.00			0.00			0.00				~~753~~631,~~501~~771.2122				4,~~423~~081.8546				0.00				6.50000000%
	00077BR39													~~895~~826.~~602036598~~286290468			0.000000000			0.000000000			0.000000000				~~826~~692.~~286290468~~797690131					4.~~851175496~~475712047			0.000000000						FIXED
	M						3,729,000.00					3,~~710~~695,~~956~~796.2699					1518,~~159~~396.2779			0.00			0.00				3,~~695~~677,~~796~~400.9920				20,~~101~~018.0190				0.00				6.50000000%
	00077BR47													~~995~~991.~~161238938~~096001609			4.~~065237329~~933437919			0.000000000			0.000000000				~~991~~986.~~096001609~~162563690					5.~~390455886~~368436578			0.000000000						FIXED
	B-1						1,709,000.00					1,~~700~~693,~~730~~783.5506					68,~~947~~431.4925			0.00			0.00				1,~~693~~685,~~783~~351.0681				9,~~212~~174.2966				0.00				6.50000000%
	00077BR54													~~995~~991.~~161234640~~095997659			4.~~065236981~~933440609			0.000000000			0.000000000				~~991~~986.~~095997659~~162557051					5.~~390456407~~368437683			0.000000000						FIXED
	B-2						932,000.00					~~927~~923,~~490~~701.2848					34,~~788~~597.8096			0.00			0.00				~~923~~919,~~701~~103.4852				5,~~023~~003.9138				0.00				6.50000000%
	00077BR62													~~995~~991.~~161244635~~096008584			4.~~065236052~~933433476			0.000000000			0.000000000				~~991~~986.~~096008584~~162575107					5.~~390461373~~368433476			0.000000000						FIXED
	B-3						621,000.00					~~617~~615,~~995~~470.1362					23,~~524~~063.5167			0.00			0.00				~~615~~612,~~470~~406.6295				3,~~347~~333.4780				0.00				6.50000000%
	00077BR88													~~995~~991.~~161239936~~096006441			4.~~065233494~~933446055			0.000000000			0.000000000				~~991~~986.~~096006441~~162560386					5.~~390450886~~368438003			0.000000000						FIXED
	B-4						466,000.00					~~463~~461,~~745~~850.1373					12,~~894~~298.4098			0.00			0.00				~~461~~459,~~850~~551.7375				2,~~511~~501.9569				0.00				6.50000000%
	00077BR96													~~995~~991.~~161223176~~095987124			4.~~065236052~~933433476			0.000000000			0.000000000				~~991~~986.~~095987124~~162553648					5.~~390450644~~368433476			0.000000000						FIXED
	B-5						622,179.00					~~619~~616,~~168~~639.4312					23,~~529~~069.3148			0.00			0.00				~~616~~613,~~639~~569.1264				3,~~353~~340.8313				0.00				6.50000000%
	00077BS20													~~995~~991.~~161247808~~096002919			4.~~065244889~~933435555			0.000000000			0.000000000				~~991~~986.~~096002919~~162567364					5.~~390458373~~368438986			0.000000000						FIXED
	RI						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				0.00000000%
	9ABSI338													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	RII						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BR70													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
		TOTAL			310,694,805.00								~~291~~269,~~057~~865,~~033~~269.4837				21,~~255~~963,~~392~~978.8110			0.00			63,~~628~~973.7035				~~269~~247,~~865~~965,~~269~~264.3762				1,~~565~~444,~~347~~575.4292				0.00
																										TOTAL P&I PAYMENT				2223,~~820~~408,~~740~~554.2302
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
10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 17
11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 17

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

PRIOR PAYMENT:

0910/25/2002

SERIES 2002-5

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9037-30-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

1,~~322~~470,~~218~~063.5536

CURRENT SERVICING FEES

4752,~~465~~813.7861

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~323~~326,~~675~~165.2236

PLUS ADVANCE INTEREST

~~354~~91,~~223~~299.3753

LESS REDUCTION FOR PPIS

0(105.0051)

ADVANCED SCHEDULED PRINCIPAL

9026,~~335~~358.4945

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

133,~~171~~408.1033

SCHEDULED PRINCIPAL DISTRIBUTION

~~414~~352,~~010~~523.7181

PPIS REDUCING SCHEDULED INTEREST

0(105.0051)

TOTAL SERVICING FEES

6056,~~636~~116.8842

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(4752,~~465~~708.7810)

CURTAILMENTS

686,~~877~~194.5024

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

2021,~~708~~541,~~875~~286.9371

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

0105.0051

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

1,~~631~~510,~~401~~798.6116

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

2021,~~777~~547,~~753~~480.4395

LESS TRUSTEE FEE

(2,~~425~~248.4888)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

21,~~191~~900,~~764~~004.1476

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

0105.0051

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0105.0051

SERVICER WIRE AMOUNT

2223,~~823~~410,~~165~~802.7592

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,~~628~~508,~~976~~549.1328

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~291~~269,~~057~~865,~~035~~271.9581

~~624~~583

SCHEDULED PRINCIPAL DISTRIBUTION

~~414~~352,~~010~~523.7181

UNSCHEDULED PRINCIPAL DISTRIBUTION

2021,~~777~~547,~~753~~480.4395

4142

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~269~~247,~~865~~965,~~271~~267.8105

~~583~~541

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

~~804~~90,335.9849

5354,~~238~~223.1737

9026,~~335~~358.4945

~~354~~91,~~223~~299.3753

~~804~~90,335.9849

5354,~~238~~223.1737

9026,~~335~~358.4945

~~354~~91,~~223~~299.3753

10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.

PAGE 4 OF 17

11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.

PAGE 4 OF 17

	ABN AMRO
	LASALLE BANK		N.A.
					ABN AMRO MORTGAGE CORPORATION
																	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																												STATEMENT DATE:				1011/25/2002
																																																													PAYMENT DATE:				1011/25/2002
																	MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																													PRIOR PAYMENT:					0910/25/2002
																	SERIES 2002-5
																																																													NEXT PAYMENT:						1112/2526/2002
																																																										RECORD DATE:										0910/3031/2002
																	ABN AMRO ACCT: 67-9037-30-9
																	BOND INTEREST RECONCILIATION
																							DEDUCTIONS																		ADDITIONS
																																																											REMAINING
								ACCRUAL						PASS						ACCRUED
DEFERRED &
						PRIOR						INT ACCRUAL				PREPAY-					OTHER		DISTRIBUTABLE					INTEREST				CURRENT PERIOD				OUTSTANDING
																																																															CREDIT SUPPORT
															THRU							CERTIFICATE					ALLOCABLE				ACCRETION				INTEREST			INT. SHORT-					ON PRIOR		MENT					INTEREST		CERTIFICATE			PAYMENT		(SHORTFALL)/			INTEREST
			CLASS			METHOD DAYS										RATE					INTEREST					PPIS				INTEREST				LOSS/EXP						FALLS DUE			SHORTFALL (3)			PENALTIES	PROCEEDS (1)
INTEREST (2)
				AMOUNT					RECOVERY				SHORTFALLS			ORIGINAL						CURRENT(4)
		IA-1					30/360			30	5.500000000%								~~399~~365,~~711~~189.2694						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~399~~365,~~711~~189.2694			~~399~~365,~~711~~189.2694		0.00				0.00				2.60%					23.9721%
		IA-2					30/360			30	6.500000000%								5251,~~163~~818.3873						0.00				0.00				0.00						0.00			0.00			0.00			0.00			5251,~~163~~818.3873			5251,~~163~~818.3873		0.00				0.00				2.60%					23.9721%
		IA-3					30/360			30	6.500000000%								58,792.50						0.00				0.00				0.00						0.00			0.00			0.00			0.00			58,792.50			58,792.50		0.00				0.00				2.60%					23.9721%
		IA-4					30/360			30	6.500000000%								63,~~628~~973.7035						0.00				63,~~628~~973.7035				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00				0.00				2.60%					23.9721%
		IA-5					30/360			30	6.500000000%								107,022.50						0.00				0.00				0.00						0.00			0.00			0.00			0.00			107,022.50			107,022.50		0.00				0.00				2.60%					23.9721%
		IA-6					30/360			30	2.~~313750000~~330000000%								8477,~~075~~353.6387						0.00				0.00				0.00						0.00			0.00			0.00			0.00			8477,~~075~~353.6387			8477,~~075~~353.6387		0.00				0.00				2.60%					23.9721%
		IA-7					30/360			30	6.~~186250000~~170000000%								~~224~~204,~~792~~838.1636						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~224~~204,~~792~~838.1636			~~224~~204,~~792~~838.1636		0.00				0.00				NA					NA
		IA-8					30/360			30	2.~~563750000~~580000000%								7365,~~005~~922.8697						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7365,~~005~~922.8697			7365,~~005~~922.8697		0.00				0.00				2.60%					23.9721%
		IA-9					30/360			30	5.~~936250000~~920000000%								~~169~~151,~~041~~265.8511						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~169~~151,~~041~~265.8511			~~169~~151,~~041~~265.8511		0.00				0.00				NA					NA
		IA-P					30/360			30	0.000000000%								0.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00				0.00				2.60%					23.9721%
		IIA-1					30/360			30	6.000000000%								8074,~~785~~176.2585						0.00				0.00				0.00						0.00			0.00			0.00			0.00			8074,~~785~~176.2585			8074,~~785~~176.2585		0.00				0.00				2.60%					23.9721%
		IIA-2					30/360			30	6.500000000%								~~267~~240,~~982~~741.7207						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~267~~240,~~982~~741.7207			~~267~~240,~~982~~741.7207		0.00				0.00				2.60%					23.9721%
		IIA-P					30/360			30	0.000000000%								0.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00				0.00				2.60%					23.9721%
		IIA-X					30/360			30	6.500000000%								4,~~423~~081.8546						0.00				0.00				0.00						0.00			0.00			0.00			0.00			4,~~423~~081.8546			4,~~423~~081.8546		0.00				0.00				NA					NA
		M					30/360			30	6.500000000%								20,~~101~~018.0190						0.00				0.00				0.00						0.00			0.00			0.00			0.00			20,~~101~~018.0190			20,~~101~~018.0190		0.00				0.00				1.40%					1.6073%
		B-1					30/360			30	6.500000000%								9,~~212~~174.2966						0.00				0.00				0.00						0.00			0.00			0.00			0.00			9,~~212~~174.2966			9,~~212~~174.2966		0.00				0.00				0.85%					01.9705%
		B-2					30/360			30	6.500000000%								5,~~023~~003.9138						0.00				0.00				0.00						0.00			0.00			0.00			0.00			5,~~023~~003.9138			5,~~023~~003.9138		0.00				0.00				0.55%					0.6368%
		B-3					30/360			30	6.500000000%								3,~~347~~333.4780						0.00				0.00				0.00						0.00			0.00			0.00			0.00			3,~~347~~333.4780			3,~~347~~333.4780		0.00				0.00				0.35%					0.4043%
		B-4					30/360			30	6.500000000%								2,~~511~~501.9569						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2,~~511~~501.9569			2,~~511~~501.9569		0.00				0.00				0.20%					0.2325%
		B-5					30/360			30	6.500000000%								3,~~353~~340.8313						0.00				0.00				0.00						0.00			0.00			0.00			0.00			3,~~353~~340.8313			3,~~353~~340.8313		0.00				0.00				0.00%					0.00%
																		1,628,976.12						0.00				63,628.70					0.00				0.00					0.00		0.00					0.00		1,565,347.42		1,565,347.42			0.00				0.00
																		1,508,549.27						0.00				63,973.35					0.00				0.00					0.00		0.00					0.00		1,444,575.92		1,444,575.92			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 17
	10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.
	11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

~~STATEMENT DATE:~~

11/25/2002

~~10/25/2002~~

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

~~PAYMENT DATE:~~

11/25/2002

~~10/25/2002~~

PRIOR PAYMENT:

~~PRIOR PAYMENT:~~

10/25/2002

~~09/25/2002~~

SERIES 2002-5

NEXT PAYMENT:

~~NEXT PAYMENT:~~

12/26/2002

~~11/25/2002~~

RECORD DATE:

~~RECORD DATE:~~

10/31/2002

~~09/30/2002~~

ABN AMRO ACCT: 67-9037-30-9

OTHER RELATED INFORMATION

SPECIAL HAZARD COVERAGE

FRAUD LOSS COVERAGE

BANKRUPTCY LOSS COVERAGE

~~BANKRUPTCY LOSS COVERAGE~~

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

GROUP I

2,342,832.00

0.00

2,342,832.00

0.00

2,342,832.00

120,000.00

~~120,000.00~~

0.00

~~0.00~~

120,000.00

~~120,000.00~~

GROUP II

2,000,000.00

0.00

2,000,000.00

761,116.00

0.00

761,116.00

120,000.00

~~120,000.00~~

0.00

~~0.00~~

120,000.00

~~120,000.00~~

GROUP I

GROUP II

~~GROUP II~~

TOTAL

~~TOTAL~~

NUMBER OF PAYOFFS:

3032

AGGREGATE PAYOFF AMOUNTS:

1416,~~569~~352,~~232~~895.3371

65,~~139~~188,~~643~~391.6000

21,541,286.71

~~20,708,875.93~~

NUMBER OF CURTAILMENTS:

8533

~~109~~

AGGREGATE CURTAILMENT AMOUNTS:

4,064.10

~~57,474.56~~

2,130.14

~~11,967.93~~

6,194.24

~~68,877.50~~

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

~~0.00~~

0.00

~~0.00~~

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

~~0.00~~

0.00

~~0.00~~

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

~~0.00~~

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

0.00

~~0.00~~

BEGINNING PRINCIPLE BALANCE:

~~223~~208,~~419~~606,~~049~~103.2450

6761,~~637~~259,~~986~~168.7131

269,865,271.81

~~291,057,035.95~~

ENDING PRINCIPLE BALANCE:

~~208~~192,~~606~~086,~~103~~324.5036

6155,~~259~~878,~~168~~942.3169

247,965,267.05

~~269,865,271.81~~

10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.

PAGE 6 OF 17

11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.

PAGE 6 OF 17

		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
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0910/25/2002
												SERIES 2002-5
																																											NEXT PAYMENT:						1112/2526/2002
																																											RECORD DATE:							0910/3031/2002
												ABN AMRO ACCT: 67-9037-30-9
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
																				SUBPOOL 1A
											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
					11/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/26/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 17
				11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 17

		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
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0910/25/2002
												SERIES 2002-5
																																											NEXT PAYMENT:						1112/2526/2002
																																											RECORD DATE:							0910/3031/2002
												ABN AMRO ACCT: 67-9037-30-9
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
																				SUBPOOL 1B
											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
					11/25/02		1		395,611						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.25%				0.22%			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%
					10/25/02		1		489,422						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.23%				0.25%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/02		0		0						1	473,796				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.22%				0.22%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/26/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 17
				11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 17

		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
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0910/25/2002
												SERIES 2002-5
																																											NEXT PAYMENT:						1112/2526/2002
																																											RECORD DATE:							0910/3031/2002
												ABN AMRO ACCT: 67-9037-30-9
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
																				SUBPOOL 2A
											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		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					11/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					9/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/26/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					6/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					5/28/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 17
				11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 17

		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
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0910/25/2002
												SERIES 2002-5
																																											NEXT PAYMENT:						1112/2526/2002
																																											RECORD DATE:							0910/3031/2002
												ABN AMRO ACCT: 67-9037-30-9
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
																				SUBPOOL 2B
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE						# BALANCE					# BALANCE
					10/25/02		1		639,997						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					11/25/02		2		1,312,218						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.80%				1.07%			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%
						1.72%				2.41%			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%
					10/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					9/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/26/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					6/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					5/28/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.																																								PAGE 10 OF 17
				11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.																																								PAGE 10 OF 17

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																			STATEMENT DATE:				1011/25/2002
																																										PAYMENT DATE:				1011/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					0910/25/2002
											SERIES 2002-5
																																										NEXT PAYMENT:						1112/2526/2002
																																										RECORD DATE:							0910/3031/2002
											ABN AMRO ACCT: 67-9037-30-9
											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
				11/25/02		541			247,965,267				42		21,541,287				0	0			0	0			0			0			0		0					313		314		6.96%					6.71%
					82.09%					79.81%		7.20%				7.98%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		583			269,865,272				41		20,708,876				0	0			0	0			0			0			0		0					314		314		6.97%					6.72%
					88.47%					86.86%		6.57%				7.12%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		624			291,057,036				32		16,997,656				0	0			0	0			0			0			0		0					314		314		6.97%					6.72%
					94.69%					93.68%		4.88%				5.51%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		656			308,527,522				3		1,214,010				0	0			0	0			0			0			0		0					313		313		6.97%					6.72%
					99.54%					99.30%		0.46%				0.39%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/02		659			310,193,654				0		0				0	0			0	0			0			0			0		0					314		314		6.97%					6.72%
					100.00%					99.84%		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 11 OF 17
			10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.
			11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																				STATEMENT DATE:				1011/25/2002
																																											PAYMENT DATE:				1011/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																																PRIOR PAYMENT:					0910/25/2002
											SERIES 2002-5
																																											NEXT PAYMENT:						1112/2526/2002
																																											RECORD DATE:							0910/3031/2002
											ABN AMRO ACCT: 67-9037-30-9
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
																	SUBPOOL 1A
							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
				11/25/02		24			10,961,439				0		0					0	0			0	0			0			0			0		0					352		352		6.53%					6.28%
					3.64%					3.53%		0.00%				0.00%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		24			10,971,786				0		0					0	0			0	0			0			0			0		0					353		353		6.53%					6.28%
					3.64%					3.53%		0.00%				0.00%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		24			10,982,335				0		0					0	0			0	0			0			0			0		0					354		354		6.53%					6.28%
					3.64%					3.53%		0.00%				0.00%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		24			10,992,569				0		0					0	0			0	0			0			0			0		0					355		355		6.53%					6.28%
					3.64%					3.54%		0.00%				0.00%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/02		24			11,002,747				0		0					0	0			0	0			0			0			0		0					356		356		6.53%					6.28%
					3.64%					3.54%		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 12 OF 17
			10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.
			11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																				STATEMENT DATE:				1011/25/2002
																																											PAYMENT DATE:				1011/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																																PRIOR PAYMENT:					0910/25/2002
											SERIES 2002-5
																																											NEXT PAYMENT:						1112/2526/2002
																																											RECORD DATE:							0910/3031/2002
											ABN AMRO ACCT: 67-9037-30-9
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
																	SUBPOOL 1B
							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
				11/25/02		399			181,124,886				32		16,352,896					0	0			0	0			0			0			0		0					354		354		7.06%					6.81%
					60.55%					58.30%		7.42%				8.27%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		431			197,634,318				30		14,569,232					0	0			0	0			0			0			0		0					355		355		7.07%					6.82%
					65.40%					63.61%		6.51%				6.86%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		461			212,436,714				19		9,874,107					0	0			0	0			0			0			0		0					356		356		7.08%					6.83%
					69.95%					68.37%		3.96%				4.44%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		480			222,509,673				1		361,622					0	0			0	0			0			0			0		0					357		357		7.08%					6.83%
					72.84%					71.62%		0.21%				0.16%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/02		481			223,058,691				0		0					0	0			0	0			0			0			0		0					358		358		7.08%					6.83%
					72.99%					71.79%		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 13 OF 17
			10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.
			11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																				STATEMENT DATE:				1011/25/2002
																																											PAYMENT DATE:				1011/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																																PRIOR PAYMENT:					0910/25/2002
											SERIES 2002-5
																																											NEXT PAYMENT:						1112/2526/2002
																																											RECORD DATE:							0910/3031/2002
											ABN AMRO ACCT: 67-9037-30-9
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
																	SUBPOOL 2A
							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		3			1,709,333				0		0					0	0			0	0			0			0			0		0					174		174		6.10%					5.85%
				11/25/02		2			1,325,074				1		379,564					0	0			0	0			0			0			0		0					175		175		6.10%					5.85%
					0.46%					0.55%		0.00%				0.00%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
					0.30%					0.43%		33.33%				22.21%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		0			0				0		0					0	0			0	0			0			0			0		0					0
					0.00%					0.00%
				9/25/02		3			1,715,749				0		0					0	0			0	0			0			0			0		0					175		175		6.10%					5.85%
					0.46%					0.55%		0.00%				0.00%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		3			1,722,310				0		0					0	0			0	0			0			0			0		0					176		176		6.10%					5.85%
					0.46%					0.55%		0.00%				0.00%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/02		0			0				0		0					0	0			0	0			0			0			0		0					0
					0.00%					0.00%
				6/25/02		0			0				0		0					0	0			0	0			0			0			0		0					0
					0.00%					0.00%
				5/28/02		0			0				0		0					0	0			0	0			0			0			0		0					0
					0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																												PAGE 14 OF 17
			10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.
			11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																				STATEMENT DATE:				1011/25/2002
																																											PAYMENT DATE:				1011/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																																PRIOR PAYMENT:					0910/25/2002
											SERIES 2002-5
																																											NEXT PAYMENT:						1112/2526/2002
																																											RECORD DATE:							0910/3031/2002
											ABN AMRO ACCT: 67-9037-30-9
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
																	SUBPOOL 2B
							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		125			59,549,835				11		6,139,644					0	0			0	0			0			0			0		0					175		175		6.72%					6.47%
				11/25/02		116			54,553,869				9		4,808,827					0	0			0	0			0			0			0		0					174		174		6.72%					6.47%
					18.97%					19.17%		8.09%				9.31%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
					17.60%					17.56%		7.20%				8.08%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		0			0				0		0					0	0			0	0			0			0			0		0					0
					0.00%					0.00%
				9/25/02		136			65,922,238				13		7,123,549					0	0			0	0			0			0			0		0					176		176		6.72%					6.47%
					20.64%					21.22%		8.72%				9.72%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		149			73,302,970				2		852,388					0	0			0	0			0			0			0		0					177		177		6.72%					6.47%
					22.61%					23.59%		1.32%				1.15%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/02		0			0				0		0					0	0			0	0			0			0			0		0					0
					0.00%					0.00%
				6/25/02		0			0				0		0					0	0			0	0			0			0			0		0					0
					0.00%					0.00%
				5/28/02		0			0				0		0					0	0			0	0			0			0			0		0					0
					0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																												PAGE 15 OF 17
			10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.
			11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.

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

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0910/25/2002

SERIES 2002-5

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9037-30-9

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.

PAGE 16 OF 17

11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.

PAGE 16 OF 17

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

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0910/25/2002

SERIES 2002-5

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9037-30-9

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..

10/23/2002 - 09:29 (I338-I359) 2002 LASALLE BANK N.A.

PAGE 17 OF 17

11/21/2002 - 10:31 (I338-I359) 2002 LASALLE BANK N.A.

PAGE 17 OF 17

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2002-5