|ABN AMRO Series 2001 3Aggregate Statement of Principal and Interest Distributions to Certificateholders
for 200201 to 200212
|----------------------------------------------------------------------------------------------------------------------------
|Class                                                                                                                       
|A 1                                                                                                                         
|A 10                                                                                                                        
|A 11                                                                                                                        
|A 12                                                                                                                        
|A 13                                                                                                                        
|A 14                                                                                                                        
|A 15                                                                                                                        
|A 16                                                                                                                        
|A 17                                                                                                                        
|A 18                                                                                                                        
|A 2                                                                                                                         
|A 3                                                                                                                         
|A 4                                                                                                                         
|A 5                                                                                                                         
|A 6                                                                                                                         
|A 7                                                                                                                         
|A 8                                                                                                                         
|A 9                                                                                                                         
|A P                                                                                                                         
|A X                                                                                                                         
|B 1                                                                                                                         
|B 2                                                                                                                         
|B 3                                                                                                                         
|B 4                                                                                                                         
|B 5                                                                                                                         
|M                                                                                                                           
|R