8-K 1 d91333.txt ABN AMRO MORTGAGE CORPORATION SERIES 2002-8 -------------------------------------------------------------------------------- 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: September 24, 2002 (Date of earliest event reported) ABN AMRO Mortgage Corporation, Series 2002-8 -------------------------------------------- (Exact name of registrant as specified in its charter) DELAWARE 333-73036 36-3886007 -------- --------- ---------- (State or Other Jurisdiction of (Commission (I.R.S. Employer Incorporation) File Number) Identification No.) 135 South LaSalle Street 60603 ------------------------ ----- Chicago, Illinois (Zip Code) (Address of Principal Executive Offices) Registrant's telephone number, including area code, is (312) 904-2000 -------------------------------------------------------------------------------- Item 5. Other Events. ------------ On or about September 24, 2002, the Registrant will cause the issuance and sale of Multi-Class Mortgage Pass-Through Certificates, Series 2002-8 (the "Certificates") pursuant to a Pooling and Servicing Agreement dated as of September 1, 2002, among ABN AMRO Mortgage Corporation, as depositor, JPMorgan Chase Bank, as trustee and ABN AMRO Mortgage Group, Inc., as servicer. In connection with the sale of the Certificates, the Registrant has been advised by Credit Suisse First Boston ("CSFB"), that CSFB has furnished to prospective investors certain information attached hereto as Exhibit 99.1 that may be considered "ABS term sheets" or "computational materials" (as defined in the no-action letter dated May 20, 1994 issued by the Division of Corporation Finance of the Securities and Exchange Commission (the "Commission") to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated, and Kidder Structured Asset Corporation and the no-action letter dated February 17, 1995 issued by the Division of Corporation Finance of the Commission to the Public Securities Association) (the "Computational Materials") with respect to the Certificates following the effective date of Registration Statement No. 333- 73036 which Computational Materials are being filed as exhibits to this report. The Computational Materials have been provided by CSFB. The information in the Computational Materials is preliminary and may be superseded by the Prospectus Supplement relating to the Certificates and by any other information subsequently filed with the Securities and Exchange Commission. The Computational Materials were prepared by CSFB at the request of certain prospective investors, based on assumptions provided by, and satisfying the special requirements of, such prospective investors. The Computational Materials may be based on assumptions that differ from the assumptions set forth in the Prospectus Supplement. The Computational Materials may not include, and do not purport to include, information based on assumptions representing a complete set of possible scenarios. Accordingly, the Computational Materials may not be relevant to or appropriate for investors other than those specifically requesting them. In addition, the actual characteristics and performance of the mortgage loans underlying the Certificates (the "Mortgage Loans") may differ from the assumptions used in the Computational Materials, which are hypothetical in nature and which were provided to certain investors only to give a general sense of how the yield, average life, duration, expected maturity, interest rate sensitivity and cash flow characteristics of the Certificates might vary under varying prepayment and other scenarios. Any difference between such assumptions and the actual characteristics and performance of the Mortgage Loans will affect the actual yield, average life, duration, expected maturity, interest rate sensitivity and cash flow characteristics of the Certificates. Item 7. Financial Statements. PRO FORMA Financial Information and Exhibits --------------------------------------------------------- (a) Financial Statements. -------------------- Not applicable. (b) PRO FORMA Financial Information. ------------------------------- Not applicable. (c) Exhibits --------

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

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2002-8

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9086-80-1

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

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. ABN AMRO MORTGAGE CORPORATION By: /s/ Maria Fregosi ------------------ Name: Maria Fregosi Title: Vice President Dated: September 24, 2002 EXHIBIT INDEX

PAGE(S)

ISSUE ID:

ABN02008

CLOSING DATE:

9/24/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-5

CASH RECONCILIATION SUMMARY

PAGE 6

FIRST PAYMENT DATE:

10/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 7-8

ASSUMED FINAL PAYMENT: DATE:

10/25/2032

ABN02008_200211_3.ZIP

OTHER RELATED INFORMATION

PAGE 9

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 10

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 11

MODIFIED LOAN DETAIL

PAGE 12

REALIZED LOSS DETAIL

PAGE 13

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO MORTGAGE CORP.

UNDERWRITER: CREDIT SUISSE FIRST BOSTON

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

11/21/2002 - 13:10 (J113-J178) 2002 LASALLE BANK N.A.

PAGE 1 OF 13

EXHIBIT (Intentionally Omitted)

	ABN AMRO
	LASALLE BANK	N.A.
ABN AMRO MORTGAGE CORPORATION
								ABN AMRO MORTGAGE GROUP INC., AS SERVICER																							STATEMENT DATE:								11/25/2002
								MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																							PAYMENT DATE:					11/25/2002
WAC:				6.652582%				SERIES 2002-8																							PRIOR PAYMENT:						10/25/2002
																															NEXT PAYMENT:							12/26/2002
WAMM:				336
																															RECORD DATE:								10/31/2002
CURRENT INDEX:				1.830000%
NEXT INDEX:				1.380000%				REMIC V
								ABN AMRO ACCT: 67-9086-80-1
							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				81,562,500.00					81,562,500.00				0.00			0.00			0.00			81,562,500.00			288,867.19				0.00			4.25000000%
	00077BX57										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				3.541666697			0.000000000					FIXED
	IA-2				18,419,640.00				N	18,332,157.57				0.00			0.00			0.00			17,410,974.42			95,479.99				0.00			6.25000000%
	00077BX65										995.250589588			0.000000000			0.000000000			0.000000000			945.239669179				5.183596965			0.000000000					FIXED
	IA-3				39,611,500.00					39,611,500.00				0.00			0.00			0.00			39,611,500.00			206,309.90				0.00			6.25000000%
	00077BX73										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208333439			0.000000000					FIXED
	IA-4				25,000,000.00					25,000,000.00				0.00			0.00			0.00			25,000,000.00			130,208.33				0.00			6.25000000%
	00077BX81										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208333200			0.000000000					FIXED
	IA-5				66,890,000.00					65,803,698.20				11,438,672.96			0.00			0.00			54,365,025.24			342,727.59				0.00			6.25000000%
	00077BX99										983.759877411			171.007220212			0.000000000			0.000000000			812.752657198				5.123749290			0.000000000					FIXED
	IA-6				11,808,000.00					11,808,000.00				0.00			0.00			0.00			11,808,000.00			61,500.00				0.00			6.25000000%
	00077BY23										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208333333			0.000000000					FIXED
	IA-7				14,845,000.00					14,845,000.00				0.00			0.00			0.00			14,845,000.00			77,317.71				0.00			6.25000000%
	00077BY31										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208333446			0.000000000					FIXED
	IA-8				15,866,000.00					15,866,000.00				0.00			0.00			0.00			15,866,000.00			82,635.42				0.00			6.25000000%
	00077BY49										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208333543			0.000000000					FIXED
	IA-9				6,000,000.00					5,902,000.00				1,026,000.00			0.00			0.00			4,876,000.00			30,739.58				0.00			6.25000000%
	00077BY56										983.666666667			171.000000000			0.000000000			0.000000000			812.666666667				5.123263333			0.000000000					FIXED
	IA-10				2,000,000.00					2,000,000.00				0.00			0.00			0.00			2,000,000.00			10,416.67				0.00			6.25000000%
	00077BY64										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208335000			0.000000000					FIXED
	IA-11				3,500,000.00					3,500,000.00				0.00			0.00			0.00			3,500,000.00			18,229.17				0.00			6.25000000%
	00077BY72										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208334286			0.000000000					FIXED
	IA-12				2,000,000.00					2,000,000.00				0.00			0.00			0.00			2,000,000.00			10,416.67				0.00			6.25000000%
	00077BY80										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208335000			0.000000000					FIXED
	IA-13				146,736,000.00					146,006,979.75				7,676,526.21			0.00			0.00			138,330,453.54			669,198.66				0.00			5.50000000%
	00077BY98										995.031756011			52.315220600			0.000000000			0.000000000			942.716535411				4.560562234			0.000000000					FIXED
	IA-14				11,650,000.00					11,650,000.00				0.00			0.00			0.00			11,650,000.00			60,677.08				0.00			6.25000000%
	00077BZ22										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208333047			0.000000000					FIXED
	IA-15				2,162,432.00				N	2,162,432.00				0.00			0.00			0.00			2,162,432.00			11,262.67				0.00			6.25000000%
	00077BZ30										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208334875			0.000000000					FIXED
	IA-16				950,000.00					950,000.00				0.00			0.00			0.00			950,000.00			5,343.75				0.00			6.75000000%
	00077BZ48										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.625000000			0.000000000					FIXED
	IA-17				2,850,000.00					2,850,000.00				0.00			0.00			0.00			2,850,000.00			13,656.25				0.00			5.75000000%
	00077BZ55										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				4.791666667			0.000000000					FIXED
	IA-18				1,700,000.00					1,700,000.00				0.00			0.00			0.00			1,700,000.00			9,208.33				0.00			6.50000000%
	00077BZ63										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.416664706			0.000000000					FIXED
	IA-19				2,400,000.00					2,400,000.00				0.00			0.00			0.00			2,400,000.00			12,000.00				0.00			6.00000000%
	00077BZ71										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.000000000			0.000000000					FIXED
	IA-20				2,300,000.00					2,300,000.00				0.00			0.00			0.00			2,300,000.00			11,500.00				0.00			6.00000000%
	00077BZ89										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.000000000			0.000000000					FIXED
	IA-21				1,500,000.00					1,500,000.00				0.00			0.00			0.00			1,500,000.00			7,500.00				0.00			6.00000000%
	00077BZ97										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.000000000			0.000000000					FIXED
	IA-22				1,500,000.00					1,500,000.00				0.00			0.00			0.00			1,500,000.00			7,500.00				0.00			6.00000000%
	00077B2A0										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.000000000			0.000000000					FIXED
	IA-23				1,850,000.00					1,850,000.00				0.00			0.00			0.00			1,850,000.00			9,250.00				0.00			6.00000000%
	00077B2B8										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.000000000			0.000000000					FIXED
	IA-24				3,250,000.00					3,250,000.00				0.00			0.00			0.00			3,250,000.00			16,250.00				0.00			6.00000000%
	00077B2C6										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.000000000			0.000000000					FIXED
	IA-25				450,000.00					447,656.25				2,355.96			0.00			0.00			445,300.29			2,331.54				0.00			6.25000000%
	00077B2D4										994.791666667			5.235466667			0.000000000			0.000000000			989.556200000				5.181200000			0.000000000					FIXED
	IA-26				450,000.00					450,000.00				0.00			0.00			0.00			450,000.00			2,343.75				0.00			6.25000000%
	00077B2E2										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208333333			0.000000000					FIXED
	IA-27				450,000.00					450,000.00				0.00			0.00			0.00			450,000.00			2,343.75				0.00			6.25000000%
	00077B2F9										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208333333			0.000000000					FIXED
	IA-28				450,000.00					452,343.75				0.00			0.00			2,355.96			454,699.71			0.00				0.00			6.25000000%
	00077B2G7										1005.208333333			0.000000000			0.000000000			5.235466667			1010.443800000				0.000000000			0.000000000					FIXED
	IA-29				1,700,000.00					1,700,000.00				0.00			0.00			0.00			1,700,000.00			7,791.67				0.00			5.50000000%
	00077B2H5										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				4.583335294			0.000000000					FIXED
	IA-30				250,000.00					250,000.00				0.00			0.00			0.00			250,000.00			1,302.08				0.00			6.25000000%
	00077B2J1										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208320000			0.000000000					FIXED
	IA-31				17,000,000.00					17,000,000.00				0.00			0.00			0.00			17,000,000.00			88,541.67				0.00			6.25000000%
	00077B2K8										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208333529			0.000000000					FIXED
	IA-32				1,363,000.00					1,363,000.00				0.00			0.00			0.00			1,363,000.00			6,247.08				0.00			5.50000000%
	00077B2L6										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				4.583330888			0.000000000					FIXED
	IA-33				4,466,000.00					4,466,000.00				0.00			0.00			0.00			4,466,000.00			20,469.17				0.00			5.50000000%
	00077B2M4										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				4.583334080			0.000000000					FIXED
	IA-34				2,659,000.00					2,659,000.00				0.00			0.00			0.00			2,659,000.00			12,187.08				0.00			5.50000000%
	00077B2N2										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				4.583332080			0.000000000					FIXED
	IA-35				3,245,000.00					3,245,000.00				0.00			0.00			0.00			3,245,000.00			14,872.92				0.00			5.50000000%
	00077B2P7										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				4.583334361			0.000000000					FIXED
	IA-36				1,826,000.00					1,826,000.00				0.00			0.00			0.00			1,826,000.00			8,369.17				0.00			5.50000000%
	00077B2Q5										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				4.583335159			0.000000000					FIXED
	IA-37				521,000.00					521,000.00				0.00			0.00			0.00			521,000.00			2,387.92				0.00			5.50000000%
	00077B2R3										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				4.583339731			0.000000000					FIXED
	IA-38				24,050,000.00					23,964,998.13				880,180.69			0.00			0.00			23,084,817.44			49,527.66				0.00			2.48000000%
	00077B2S1										996.465618711			36.597949688			0.000000000			0.000000000			959.867669023				2.059362162			0.000000000					2.030000000%
	IA-39				24,050,000.00				N	23,964,998.13				0.00			0.00			0.00			23,084,817.44			120,224.41				0.00			6.02000000%
	00077B2T9										996.465618711			0.000000000			0.000000000			0.000000000			959.867669023				4.998935967			0.000000000					6.470000000%
	IA-40				48,100,000.00					47,929,996.26				1,760,361.39			0.00			0.00			46,169,634.87			204,701.03				0.00			5.12500000%
	00077B2U6										996.465618711			36.597949896			0.000000000			0.000000000			959.867668815				4.255738669			0.000000000					FIXED
	IA-41				900,000.00					904,687.50				0.00			0.00			4,711.91			909,399.41			0.00				0.00			6.25000000%
	00077B2V4										1005.208333333			0.000000000			0.000000000			5.235455556			1010.443788889				0.000000000			0.000000000					FIXED
	IA-42				5,033,500.00					5,033,500.00				0.00			0.00			0.00			5,033,500.00			26,216.15				0.00			6.25000000%
	00077B2W2										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208334161			0.000000000					FIXED
	IA-43				5,033,500.00					5,033,500.00				0.00			0.00			0.00			5,033,500.00			26,216.15				0.00			6.25000000%
	00077B2X0										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.208334161			0.000000000					FIXED
	IA-44				44,888,779.00					44,888,779.00				0.00			0.00			0.00			44,888,779.00			224,443.90				0.00			6.00000000%
	00077B2Y8										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.000000111			0.000000000					FIXED

	IA-45			1,795,551.00	N	1,795,551.16			0.00	0.00	0.00		1,795,551.16		9,351.83		0.00		6.25000000%
	00077B2Z5							1000.000089109	0.000000000	0.000000000	0.000000000		1000.000089109			5.208334378	0.000000000			FIXED
	IA-46			20,283,000.00		20,283,000.00			0.00	0.00	0.00		20,283,000.00		101,415.00		0.00		6.00000000%
	00077B3K7							1000.000000000	0.000000000	0.000000000	0.000000000		1000.000000000			5.000000000	0.000000000			FIXED
	IA-47			72,500,000.00		72,500,000.00			0.00	0.00	0.00		72,500,000.00		137,750.00		0.00		2.28000000%
	00077B3L5							1000.000000000	0.000000000	0.000000000	0.000000000		1000.000000000			1.900000000	0.000000000			1.830000000%
	IA-48			72,500,000.00	N	72,500,000.00			0.00	0.00	0.00		72,500,000.00		375,791.67		0.00		6.22000000%
	00077B3M3							1000.000000000	0.000000000	0.000000000	0.000000000		1000.000000000			5.183333379	0.000000000			6.670000000%
	IA-P			2,529,333.00		2,523,084.22			2,686.70	0.00	0.00		2,520,397.52		0.00		0.00		N/A
	00077B3A9							997.529475162	1.062216798	0.000000000	0.000000000		996.467258364			0.000000000	0.000000000
	IA-X			26,333,675.00	N	26,233,365.78			0.00	0.00	0.00		24,837,806.85		136,632.11		0.00		6.25000000%
	00077B3B7							996.190838537	0.000000000	0.000000000	0.000000000		943.195617399			5.188493820	0.000000000			FIXED
	IIA-1			92,718,655.00		91,839,944.44			7,347,258.03	0.00	0.00		84,492,686.41		440,066.40		0.00		5.75000000%
	00077B3C5							990.522828874	79.242500120	0.000000000	0.000000000		911.280328754			4.746255217	0.000000000			FIXED
	IIA-P			318,650.00		317,377.22			1,227.86	0.00	0.00		316,149.36		0.00		0.00		N/A
	00077B3D3							996.005711596	3.853318688	0.000000000	0.000000000		992.152392908			0.000000000	0.000000000
	IIA-X			4,490,801.00	N	4,420,612.92			0.00	0.00	0.00		3,954,854.63		21,182.10		0.00		5.75000000%
	00077B3E1							984.370699125	0.000000000	0.000000000	0.000000000		880.656842733			4.716775471	0.000000000			FIXED
	M			10,233,110.00		10,221,134.95			12,083.08	0.00	0.00		10,209,051.87		52,739.00		0.00		6.19175913%
	00077B3F8							998.829774135	1.180782773	0.000000000	0.000000000		997.648991362			5.153760685	0.000000000			6.192000000%
	B-1			5,321,217.00		5,314,989.97			6,283.20	0.00	0.00		5,308,706.77		27,424.28		0.00		6.19175913%
	00077B3G6							998.829773339	1.180782516	0.000000000	0.000000000		997.648990823			5.153760878	0.000000000			6.192000000%
	B-2			2,046,622.00		2,044,226.99			2,416.62	0.00	0.00		2,041,810.37		10,547.80		0.00		6.19175913%
	00077B3H4							998.829774135	1.180784727	0.000000000	0.000000000		997.648989408			5.153760685	0.000000000			6.192000000%
	B-3			1,637,298.00		1,635,381.99			1,933.29	0.00	0.00		1,633,448.70		8,438.24		0.00		6.19175913%
	00077B3N1							998.829773200	1.180780774	0.000000000	0.000000000		997.648992425			5.153759426	0.000000000			6.192000000%
	B-4			818,649.00		817,691.00			966.65	0.00	0.00		816,724.35		4,219.12		0.00		6.19175913%
	00077B3P6							998.829779307	1.180786882	0.000000000	0.000000000		997.648992425			5.153759426	0.000000000			6.192000000%
	B-5			1,637,399.00		1,635,489.61			1,936.27	2.00	0.00		1,633,551.34		8,438.80		0.00		6.19175913%
	00077B3Q4							998.833888380	1.182527899	0.001221449	0.000000000		997.650139031			5.153783531	0.000000000			6.192000000%
	R			100.00		0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	00077B3J0							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED
		TOTAL	818,648,812.00				815,573,459.23		30,160,888.91	2.00	7,067.87		785,419,636.19		4,342,708.41		0.00
												TOTAL P&I PAYMENT		34,503,597.32
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
11/21/2002 - 13:10 (J113-J178) 2002 LASALLE BANK N.A.																		PAGE 2 OF 13

		ABN AMRO
		LASALLE BANK	N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																STATEMENT DATE:				11/25/2002
																																			PAYMENT DATE:							11/25/2002
						MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																													PRIOR PAYMENT:							10/25/2002
						SERIES 2002-8
																																			NEXT PAYMENT:							12/26/2002
																																			RECORD DATE:							10/31/2002
						ABN AMRO ACCT: 67-9086-80-1
CASH RECONCILIATION SUMMARY
				INTEREST SUMMARY										PRINCIPAL SUMMARY																		SERVICING FEE SUMMARY
				CURRENT SCHEDULED INTEREST			4,468,551.68					SCHEDULED PRINCIPAL:
				LESS DEFERRED INTEREST			0.00					CURRENT SCHEDULED PRINCIPAL							953,946.10									CURRENT SERVICING FEES							167,977.27
				LESS PPIS REDUCING SCHEDULED INT			0.00																					PLUS FEES ADVANCED FOR PPIS							0.00
												ADVANCED SCHEDULED PRINCIPAL							9,590.40									LESS REDUCTION FOR PPIS							0.00
				PLUS GROSS ADVANCE INTEREST			50,908.70					SCHEDULED PRINCIPAL										963,536.50
				LESS ASER INTEREST ADV REDUCTION						0.00																		PLUS DELINQUENT SERVICING FEES							1,933.98
				LESS OTHER INTEREST NOT ADVANCED			0.00					UNSCHEDULED PRINCIPAL:
				LESS OTHER ADJUSTMENT			0.00					CURTAILMENTS							309,392.38										TOTAL SERVICING FEES							169,911.25
												PREPAYMENTS IN FULL							28,880,932.63
				TOTAL			4,519,460.38
				UNSCHEDULED INTEREST:								LIQUIDATION PROCEEDS							0.00
												REPURCHASE PROCEEDS							0.00
				PREPAYMENT PENALTIES			0.00
				YIELD MAINTENANCE PENALTIES			0.00					OTHER PRINCIPAL PROCEEDS							0.00
				OTHER INTEREST PROCEEDS			0.00					TOTAL UNSCHEDULED PRINCIPAL											29,190,325.01
				TOTAL			0.00					REMITTANCE PRINCIPAL							30,153,861.51
				LESS FEE PAID TO SERVICER			(167,977.27)						REMITTANCE P&I DUE TRUST								34,512,141.07
				LESS FEE STRIPS PAID BY SERVICER			0.00
													REMITTANCE P&I DUE CERTS							34,505,344.62
				LESS FEES & EXPENSES PAID BY/TO SERVICER																											PPIS SUMMARY
				SPECIAL SERVICING FEES				0.00							POOL BALANCE SUMMARY
				WORKOUT FEES			0.00											BALANCE								COUNT		GROSS PPIS							0.00
				LIQUIDATION FEES			0.00
												BEGINNING POOL				815,574,013.64									1,764			REDUCED BY PPIE							0.00
				INTEREST DUE SERV ON ADVANCES			0.00					SCHEDULED PRINCIPAL				963,536.50												REDUCED BY SHORTFALLS IN FEES							0.00
				NON RECOVERABLE ADVANCES			0.00					UNSCHEDULED PRINCIPAL				29,190,325.01								54				REDUCED BY OTHER AMOUNTS							0.00
				MISC. FEES & EXPENSES			0.00					DEFERRED INTEREST				0.00
				PLUS TRUSTEE FEES PAID BY SERVICER			6,796.45					LIQUIDATIONS				0.00								0				PPIS REDUCING SCHEDULED INTEREST							0.00
																												PPIS REDUCING SERVICING FEE							0.00
				TOTAL UNSCHEDULED FEES & EXPENSES			6,796.45					REPURCHASES				0.00								0
				TOTAL INTEREST DUE TRUST			4,358,279.56					ENDING POOL					785,420,152.13							1,710					PPIS DUE CERTIFICATE							0.00
				LESS FEES & EXPENSES PAID BY/TO TRUST
MBIA PREMIUM											1,704.00
RESERVE FUND											5,000.00
					ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)
																					PRINCIPAL						INTEREST
				TRUSTEE FEE			(6,796.45)
				FEE STRIPS			0.00																							PRIOR OUTSTANDING				8,128.37							32,184.61
				MISC. FEES			0.00
				INTEREST RESERVE WITHHOLDING			0.00																							PLUS CURRENT PERIOD				9,590.40					50,908.70
				PLUS INTEREST RESERVE DEPOSIT			0.00																							LESS RECOVERED				(8,128.37)						(32,184.61)
				TOTAL					(6,796.45)																					LESS NON RECOVERED				0.00						0.00
																														ENDING OUTSTANDING				9,590.40				50,908.70
				TOTAL INTEREST DUE CERTS			4,351,483.11
		11/21/2002 - 13:10 (J113-J178) 2002 LASALLE BANK N.A.																																			PAGE 6 OF 13

	ABN AMRO
	LASALLE BANK		N.A.
					ABN AMRO MORTGAGE CORPORATION
																	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																												STATEMENT DATE:				11/25/2002
																																																													PAYMENT DATE:				11/25/2002
																	MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																													PRIOR PAYMENT:					10/25/2002
																	SERIES 2002-8
																																																													NEXT PAYMENT:						12/26/2002
																																																										RECORD DATE:										10/31/2002
																	ABN AMRO ACCT: 67-9086-80-1
																	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	4.250000000%								288,867.19						0.00				0.00				0.00						0.00			0.00			0.00			0.00			288,867.19			288,867.19		0.00				0.00				2.16%					2.76%
		IA-2					30/360			30	6.250000000%								95,479.99						0.00				0.00				0.00						0.00			0.00			0.00			0.00			95,479.99			95,479.99		0.00				0.00				NA					NA
		IA-3					30/360			30	6.250000000%								206,309.90						0.00				0.00				0.00						0.00			0.00			0.00			0.00			206,309.90			206,309.90		0.00				0.00				2.16%					2.76%
		IA-4					30/360			30	6.250000000%								130,208.33						0.00				0.00				0.00						0.00			0.00			0.00			0.00			130,208.33			130,208.33		0.00				0.00				2.16%					2.76%
		IA-5					30/360			30	6.250000000%								342,727.59						0.00				0.00				0.00						0.00			0.00			0.00			0.00			342,727.59			342,727.59		0.00				0.00				2.16%					2.76%
		IA-6					30/360			30	6.250000000%								61,500.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			61,500.00			61,500.00		0.00				0.00				2.16%					2.76%
		IA-7					30/360			30	6.250000000%								77,317.71						0.00				0.00				0.00						0.00			0.00			0.00			0.00			77,317.71			77,317.71		0.00				0.00				2.16%					2.76%
		IA-8					30/360			30	6.250000000%								82,635.42						0.00				0.00				0.00						0.00			0.00			0.00			0.00			82,635.42			82,635.42		0.00				0.00				2.16%					2.76%
		IA-9					30/360			30	6.250000000%								30,739.58						0.00				0.00				0.00						0.00			0.00			0.00			0.00			30,739.58			30,739.58		0.00				0.00				2.16%					2.76%
		IA-10					30/360			30	6.250000000%								10,416.67						0.00				0.00				0.00						0.00			0.00			0.00			0.00			10,416.67			10,416.67		0.00				0.00				2.16%					2.76%
		IA-11					30/360			30	6.250000000%								18,229.17						0.00				0.00				0.00						0.00			0.00			0.00			0.00			18,229.17			18,229.17		0.00				0.00				2.16%					2.76%
		IA-12					30/360			30	6.250000000%								10,416.67						0.00				0.00				0.00						0.00			0.00			0.00			0.00			10,416.67			10,416.67		0.00				0.00				2.16%					2.76%
		IA-13					30/360			30	5.500000000%								669,198.66						0.00				0.00				0.00						0.00			0.00			0.00			0.00			669,198.66			669,198.66		0.00				0.00				2.16%					2.76%
		IA-14					30/360			30	6.250000000%								60,677.08						0.00				0.00				0.00						0.00			0.00			0.00			0.00			60,677.08			60,677.08		0.00				0.00				2.16%					2.76%
		IA-15					30/360			30	6.250000000%								11,262.67						0.00				0.00				0.00						0.00			0.00			0.00			0.00			11,262.67			11,262.67		0.00				0.00				NA					NA
		IA-16					30/360			30	6.750000000%								5,343.75						0.00				0.00				0.00						0.00			0.00			0.00			0.00			5,343.75			5,343.75		0.00				0.00				2.16%					2.76%
		IA-17					30/360			30	5.750000000%								13,656.25						0.00				0.00				0.00						0.00			0.00			0.00			0.00			13,656.25			13,656.25		0.00				0.00				2.16%					2.76%
		IA-18					30/360			30	6.500000000%								9,208.33						0.00				0.00				0.00						0.00			0.00			0.00			0.00			9,208.33			9,208.33		0.00				0.00				2.16%					2.76%
		IA-19					30/360			30	6.000000000%								12,000.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			12,000.00			12,000.00		0.00				0.00				2.16%					2.76%
		IA-20					30/360			30	6.000000000%								11,500.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			11,500.00			11,500.00		0.00				0.00				2.16%					2.76%
		IA-21					30/360			30	6.000000000%								7,500.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7,500.00			7,500.00		0.00				0.00				2.16%					2.76%
		IA-22					30/360			30	6.000000000%								7,500.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7,500.00			7,500.00		0.00				0.00				2.16%					2.76%
		IA-23					30/360			30	6.000000000%								9,250.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			9,250.00			9,250.00		0.00				0.00				2.16%					2.76%
		IA-24					30/360			30	6.000000000%								16,250.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			16,250.00			16,250.00		0.00				0.00				2.16%					2.76%
		IA-25					30/360			30	6.250000000%								2,331.54						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2,331.54			2,331.54		0.00				0.00				2.16%					2.76%
		IA-26					30/360			30	6.250000000%								2,343.75						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2,343.75			2,343.75		0.00				0.00				2.16%					2.76%
		IA-27					30/360			30	6.250000000%								2,343.75						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2,343.75			2,343.75		0.00				0.00				2.16%					2.76%
		IA-28					30/360			30	6.250000000%								2,355.96						0.00				2,355.96				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00				0.00				2.16%					2.76%
		IA-29					30/360			30	5.500000000%								7,791.67						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7,791.67			7,791.67		0.00				0.00				2.16%					2.76%
		IA-30					30/360			30	6.250000000%								1,302.08						0.00				0.00				0.00						0.00			0.00			0.00			0.00			1,302.08			1,302.08		0.00				0.00				2.16%					2.76%
		IA-31					30/360			30	6.250000000%								88,541.67						0.00				0.00				0.00						0.00			0.00			0.00			0.00			88,541.67			88,541.67		0.00				0.00				2.16%					2.76%
		IA-32					30/360			30	5.500000000%								6,247.08						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6,247.08			6,247.08		0.00				0.00				2.16%					2.76%
		IA-33					30/360			30	5.500000000%								20,469.17						0.00				0.00				0.00						0.00			0.00			0.00			0.00			20,469.17			20,469.17		0.00				0.00				2.16%					2.76%
		IA-34					30/360			30	5.500000000%								12,187.08						0.00				0.00				0.00						0.00			0.00			0.00			0.00			12,187.08			12,187.08		0.00				0.00				2.16%					2.76%
		IA-35					30/360			30	5.500000000%								14,872.92						0.00				0.00				0.00						0.00			0.00			0.00			0.00			14,872.92			14,872.92		0.00				0.00				2.16%					2.76%
		IA-36					30/360			30	5.500000000%								8,369.17						0.00				0.00				0.00						0.00			0.00			0.00			0.00			8,369.17			8,369.17		0.00				0.00				2.16%					2.76%
		IA-37					30/360			30	5.500000000%								2,387.92						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2,387.92			2,387.92		0.00				0.00				2.16%					2.76%
		IA-38					30/360			30	2.480000000%								49,527.66						0.00				0.00				0.00						0.00			0.00			0.00			0.00			49,527.66			49,527.66		0.00				0.00				2.16%					2.76%
		IA-39					30/360			30	6.020000000%								120,224.41						0.00				0.00				0.00						0.00			0.00			0.00			0.00			120,224.41			120,224.41		0.00				0.00				NA					NA
		IA-40					30/360			30	5.125000000%								204,701.03						0.00				0.00				0.00						0.00			0.00			0.00			0.00			204,701.03			204,701.03		0.00				0.00				2.16%					2.76%
		IA-41					30/360			30	6.250000000%								4,711.91						0.00				4,711.91				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00				0.00				2.16%					2.76%
		IA-42					30/360			30	6.250000000%								26,216.15						0.00				0.00				0.00						0.00			0.00			0.00			0.00			26,216.15			26,216.15		0.00				0.00				2.16%					2.76%
		IA-43					30/360			30	6.250000000%								26,216.15						0.00				0.00				0.00						0.00			0.00			0.00			0.00			26,216.15			26,216.15		0.00				0.00				2.16%					2.76%
		IA-44					30/360			30	6.000000000%								224,443.90						0.00				0.00				0.00						0.00			0.00			0.00			0.00			224,443.90			224,443.90		0.00				0.00				2.16%					2.76%
		IA-45					30/360			30	6.250000000%								9,351.83						0.00				0.00				0.00						0.00			0.00			0.00			0.00			9,351.83			9,351.83		0.00				0.00				NA					NA
		IA-46					30/360			30	6.000000000%								101,415.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			101,415.00			101,415.00		0.00				0.00				2.16%					2.76%
		IA-47					30/360			30	2.280000000%								137,750.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			137,750.00			137,750.00		0.00				0.00				2.16%					2.76%
		IA-48					30/360			30	6.220000000%								375,791.67						0.00				0.00				0.00						0.00			0.00			0.00			0.00			375,791.67			375,791.67		0.00				0.00				NA					NA
		IA-P								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				2.16%					2.76%
		IA-X					30/360			30	6.250000000%								136,632.11						0.00				0.00				0.00						0.00			0.00			0.00			0.00			136,632.11			136,632.11		0.00				0.00				NA					NA
		IIA-1					30/360			30	5.750000000%								440,066.40						0.00				0.00				0.00						0.00			0.00			0.00			0.00			440,066.40			440,066.40		0.00				0.00				2.16%					2.76%
		IIA-P								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				2.16%					2.76%
		IIA-X					30/360			30	5.750000000%								21,182.10						0.00				0.00				0.00						0.00			0.00			0.00			0.00			21,182.10			21,182.10		0.00				0.00				NA					NA
		M					30/360			30	6.191759135%								52,739.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			52,739.00			52,739.00		0.00				0.00				0.90%					1.46%
		B-1					30/360			30	6.191759135%								27,424.28						0.00				0.00				0.00						0.00			0.00			0.00			0.00			27,424.28			27,424.28		0.00				0.00				0.25%					0.78%
		B-2					30/360			30	6.191759135%								10,547.80						0.00				0.00				0.00						0.00			0.00			0.00			0.00			10,547.80			10,547.80		0.00				0.00				0.00%					0.52%
		B-3					30/360			30	6.191759135%								8,438.24						0.00				0.00				0.00						0.00			0.00			0.00			0.00			8,438.24			8,438.24		0.00				0.00				0.00%					0.31%
		B-4					30/360			30	6.191759135%								4,219.12						0.00				0.00				0.00						0.00			0.00			0.00			0.00			4,219.12			4,219.12		0.00				0.00				0.00%					0.21%
		B-5					30/360			30	6.191759135%								8,438.80						0.00				0.00				0.00						0.00			0.00			0.00			0.00			8,438.80			8,438.80		0.00				0.00				0.00%					0.00%
																		4,349,776.28						0.00				7,067.87					0.00				0.00					0.00		0.00					0.00		4,342,708.41		4,342,708.41			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 7 OF 13
	11/21/2002 - 13:10 (J113-J178) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																									STATEMENT DATE:				11/25/2002
								MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																							PAYMENT DATE:			11/25/2002
																															PRIOR PAYMENT:				10/25/2002
								SERIES 2002-8																							NEXT PAYMENT:					12/26/2002
																															RECORD DATE:						10/31/2002
								ABN AMRO ACCT: 67-9086-80-1
								OTHER RELATED INFORMATION
						SPECIAL HAZARD COVERAGE						FRAUD LOSS COVERAGE															BANKRUPTCY LOSS COVERAGE
BEGINNING
BALANCE
CURRENT
REDUCTION
ENDING
BALANCE
BEGINNING
BALANCE
CURRENT
REDUCTION
ENDING
BALANCE
BEGINNING
BALANCE
CURRENT
REDUCTION
ENDING
BALANCE
					9,332,850.00				0.00	9,332,850.00	8,186,490.00		0.00		8,186,490.00									200,000.00						0.00		200,000.00
																				GROUP I					GROUP II				TOTAL
							NUMBER OF PAYOFFS:									41							13						54
							AGGREGATE PAYOFF AMOUNTS:											21,969,932.08				6,911,000.55							28,880,932.63
							NUMBER OF CURTAILMENTS:												323			54							377
							AGGREGATE CURTAILMENT AMOUNTS:												189,641.77			119,750.61							309,392.38
							NUMBER OF LOANS IN FORECLOSURE:									0						0							0
							BOOK VALUE OF LOANS IN FORECLOSURE:									0.00						0.00							0.00
							PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:										0.00						0.00						0.00
							CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.00					0.00					0.00
							CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:												0.00					0.00					0.00
							BEGINNING PRINCIPLE BALANCE:							720,892,594.14							94,681,419.50							815,574,013.64
							ENDING PRINCIPLE BALANCE:							698,095,919.96							87,324,232.17							785,420,152.13
			11/21/2002 - 13:10 (J113-J178) 2002 LASALLE BANK N.A.																														PAGE 9 OF 13

		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 2002-8
																																											NEXT PAYMENT:						12/26/2002
																																											RECORD DATE:							10/31/2002
												ABN AMRO ACCT: 67-9086-80-1
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE						# BALANCE					# BALANCE
					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%
							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
				11/21/2002 - 13:10 (J113-J178) 2002 LASALLE BANK N.A.																																								PAGE 10 OF 13

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																			STATEMENT DATE:				11/25/2002
																																										PAYMENT DATE:				11/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					10/25/2002
											SERIES 2002-8
																																										NEXT PAYMENT:						12/26/2002
																																										RECORD DATE:							10/31/2002
											ABN AMRO ACCT: 67-9086-80-1
											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		1,710			785,420,152				54		28,880,933				0	0			0	0			0			0			0		0					336		337		6.65%					6.40%
					96.77%					96.42%		3.06%				3.54%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		1,764			815,574,014				2		992,831				0	0			0	0			0			0			0		0					336		337		6.65%					6.40%
					99.83%					100.13%		0.11%				0.12%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
						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 11 OF 13
			11/21/2002 - 13:10 (J113-J178) 2002 LASALLE BANK N.A.

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 2002-8

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9086-80-1

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/21/2002 - 13:10 (J113-J178) 2002 LASALLE BANK N.A.

PAGE 12 OF 13

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 2002-8

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9086-80-1

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..

11/21/2002 - 13:10 (J113-J178) 2002 LASALLE BANK N.A.

PAGE 13 OF 13

Filing Compare · ABN AMRO MORTGAGE CORP MULTI CLASS CER SER 2002-8