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