8-K 1 abn99008_200205.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: November 23, 1999
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement dated as of November 1, 1999 providing
for, inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 1999-8)

Delaware (State or other jurisdiction of organization)
333-85443-02 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

181 West Madison Street Chicago, Illinois 60602
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
248-643-2530

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

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

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on May 28, 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
there unto duly authorized.

LASALLE BANK N.A., IN
ITS CAPACITY AS AGENT
FOR THE TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ABN AMRO Mortgage
Corporation, REGISTRANT

By:

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

Dated: May 28, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0305/2528/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

0305/2528/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0204/25/2002

SERIES 1999-8

NEXT PAYMENT:

0406/25/2002

RECORD DATE:

0204/2830/2002

ABN AMRO ACCT: 67-8386-20-2

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

~~REPORTING PACKAGE TABLE OF CONTENTS~~

ANALYST:

STEFANIE EDWARDS 312-904-8975

BRANDON PANKEY (714) 238-6705

STEFANIE.EDWARDS@ABNAMRO.COM

BRANDON.PANKEY@ABNAMRO.COM

PAGE(S)

~~PAGE(S)~~

ISSUE ID:

ABN99008

CLOSING DATE:

11/23/1999

STATEMENTS TO CERTIFICATEHOLDERS

~~STATEMENTS TO CERTIFICATEHOLDERS~~

PAGE 2-4

~~PAGE 2-4~~

CASH RECONCILIATION SUMMARY

~~CASH RECONCILIATION SUMMARY~~

PAGE 5

~~PAGE 5~~

FIRST PAYMENT DATE:

12/27/1999

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

~~BOND INTEREST RECONCILIATION~~

PAGE 6

~~PAGE 6~~

ASSUMED FINAL PAYMENT: DATE:

11/25/2029

ABN99008_200203_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ABN99008_200205_3.ZIP

COMPONENT DETAIL REPORT

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

OTHER RELATED INFORMATION

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 9

MODIFIED LOAN DETAIL

PAGE 10

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 10

REALIZED LOSS DETAIL

PAGE 11

MODIFIED LOAN DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

REALIZED LOSS DETAIL

PAGE 12

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO INC./ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS INC.

UNDERWRITER: LEHMAN BROTHERS, INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S CORPORATION/FITCH, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

~~INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES~~

LASALLE WEB SITE

~~LASALLE WEB SITE~~

WWW.ETRUSTEE.NET

~~WWW.ETRUSTEE.NET~~

LASALLE FACTOR LINE

~~LASALLE FACTOR LINE~~

(800) 246-5761

~~(800) 246-5761~~

03/21/2002 - 07:00 (C939-C965) 2002 LASALLE BANK N.A.

PAGE 1 OF 11

05/23/2002 - 08:00 (C939-C965) 2002 LASALLE BANK N.A.

PAGE 1 OF 12

	ABN AMRO
	LASALLE BANK		N.A.
ABN AMRO MORTGAGE CORPORATION
										ABN AMRO MORTGAGE GROUP INC., AS SERVICER																										STATEMENT DATE:									0305/2528/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0305/2528/2002
WAC:						7.~~721258~~695951%				SERIES 1999-8																										PRIOR PAYMENT:							0204/25/2002
																																				NEXT PAYMENT:								0406/25/2002
WAMM:						~~324~~321
																																				RECORD DATE:									0204/2830/2002
CURRENT INDEX:						1.850000%
NEXT INDEX:						1.~~900000~~840000%				REMIC II
										ABN AMRO ACCT: 67-8386-20-2
									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)
	A1						64,100,000.00					4421,~~216~~313,~~606~~022.6800					105,~~893~~830,~~511~~352.9334			0.00			0.00				3315,~~323~~482,~~094~~669.7566				~~257~~124,~~930~~325.2196				0.00				7.00000000%
	00077BLS0													~~689~~332.~~806656474~~496443058			~~169~~90.~~945583931~~957134789			0.000000000			0.000000000				~~519~~241.~~861072543~~539308268					41.~~023872231~~939562559			0.000000000						FIXED
	A2						33,000,000.00					33,000,000.00					0.00			0.00			0.00				33,000,000.00				199,375.00				0.00				7.25000000%
	00077BLT8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.041666667			0.000000000						FIXED
	A3						18,780,000.00					18,780,000.00					0.00			0.00			0.00				18,780,000.00				115,027.50				0.00				7.35000000%
	00077BLU5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.125000000			0.000000000						FIXED
	A4						25,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				7.35000000%
	00077BLV3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A5						38,991,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				6.90000000%
	00077BLW1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A6						20,000,000.00				N	0.00					0.00			0.00			0.00				0.00				0.00				0.00				5.65000000%
	00077BLX9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						5.~~600000000~~660000000%
	A7						20,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				2.45000000%
	00077BLY7													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						2.~~500000000~~440000000%
	A8						2,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				9.00000000%
	00077BLZ4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						9.000000000%
	A9						49,108,330.00					109,~~213~~984,~~813~~274.3719					~~108~~45,~~370~~275.3895			0.00			0.00				109,~~105~~938,~~442~~998.9924				~~102~~88,~~541~~226.2147				0.00				1210.~~04735690~~60385207%
	00077BMA8													~~207~~203.~~985353401~~311214004			20.~~206761663~~921960694			0.000000000			0.000000000				~~205~~202.~~778591738~~389253310					21.~~088061435~~796568322			0.000000000						1110.~~368063841~~212196419%
	A10						3,519,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				7.75000000%
	00077BMG5													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A11						6,100,000.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				7.75000000%
	00077BMH3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	A12						2,300,000.00					~~883~~689,~~289~~689.5196					9249,~~080~~282.7484			0.00			0.00				~~791~~640,~~208~~407.7712				54,~~704~~454.5825				0.00				7.75000000%
	00077BMJ9													~~384~~299.~~038917391~~865200000			4021.~~035104348~~427321739			0.000000000			0.000000000				~~344~~278.~~003813043~~437878261					21.~~480252174~~936630435			0.000000000						FIXED
	A13						12,184,676.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				2.25000000%
	00077BMK6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						2.~~300000000~~240000000%
	A14						12,184,676.00				N	0.00					0.00			0.00			0.00				0.00				0.00				0.00				6.75000000%
	00077BML4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						6.~~700000000~~760000000%
	A15						2,324,324.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				0.00000000%
	00077BMM2													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						N/A
	AP						6,308,111.91					3,~~593~~112,~~663~~347.8134					~~227~~94,~~239~~938.8530			0.00			0.00				3,~~366~~017,~~423~~409.9604				0.00				0.00				0.00000000%
	00077BMN0													~~569~~493.~~689292339~~388098437			3615.~~023433516~~050192729			0.000000000			0.000000000				~~533~~478.~~665858823~~337905708					0.000000000			0.000000000						N/A
	AX						2,929,194.00				N	~~855~~676,~~702~~286.94					0.00			0.00			0.00				~~772~~604,~~007~~927.3264				54,~~526~~367.4169				0.00				7.75000000%
	00077BMP5													~~292~~230.~~129145424~~878166485			0.000000000			0.000000000			0.000000000				~~263~~206.~~556227413~~516755121					1.~~886665752~~491089358			0.000000000						FIXED
	M						7,427,000.00					7,~~272~~260,~~753~~667.5170					6,~~049~~476.9354			0.00			0.00				7,~~266~~254,~~703~~191.5816				46,~~969~~891.8781				0.00				7.75000000%
	00077BMQ3													~~979~~977.~~231656120~~604375926			0.~~814585970~~872026390			0.000000000			0.000000000				~~978~~976.~~417070149~~732349535					6.~~324204928~~313694628			0.000000000						FIXED
	B1						2,525,000.00					2,~~472~~468,~~559~~451.9305					2,~~056~~201.8387			0.00			0.00				2,~~470~~466,~~503~~249.1018				15,~~968~~942.6208				0.00				7.75000000%
	00077BMR1													~~979~~977.~~231655446~~604376238			0.~~814586139~~872027723			0.000000000			0.000000000				~~978~~976.~~417069307~~732348515					6.~~324205941~~313695050			0.000000000						FIXED
	B2						1,189,000.00					1,~~164~~162,~~306~~371.4562					~~968~~1,036.5484			0.00			0.00				1,~~163~~161,~~337~~334.9178				7,~~519~~506.4898				0.00				7.75000000%
	00077BMS9													~~979~~977.~~231665265~~604390244			0.~~814583684~~872026913			0.000000000			0.000000000				~~978~~976.~~417081581~~732363331					6.~~324205214~~313692178			0.000000000						FIXED
	B3						1,039,000.00					1,~~017~~015,~~421~~730.6995					~~846~~906.3504			0.00			0.00				1,~~016~~014,~~575~~824.3491				6,~~570~~559.8593				0.00				7.75000000%
	00077BMU4/00077BMX8													~~979~~977.~~231655438~~604379211			0.~~814581328~~872030799			0.000000000			0.000000000				~~978~~976.~~417074110~~732348412					6.~~324205967~~313695861			0.000000000						FIXED
	B4						446,000.00					436,~~737~~011.3356					~~363~~388.3192			0.00			0.00				~~436~~435,~~374~~622.0264				2,~~820~~815.6091				0.00				7.75000000%
	00077BMV2/00077BMY6													~~979~~977.~~231681614~~604394619			0.~~814596413~~872017937			0.000000000			0.000000000				~~978~~976.~~417085202~~732376682					6.~~324215247~~313699552			0.000000000						FIXED
	B5						743,244.55					~~495~~494,~~377~~553.0280					~~412~~441.0914			0.00			0.00				494,~~964~~112.9366				3,~~252~~247.3806				53.07				7.75000000%
	00077BMW0/00077BMZ3													~~666~~665.~~506091434~~398488290			0.~~554447389~~593532775			0.000000000			0.000000000				~~665~~664.~~951644045~~804955516					4.~~375921761~~368763955			0.071403147						FIXED
	R2						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				7.75000000%
	00077BMT7													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
		TOTAL			297,084,786.46								~~123~~99,~~546~~717,~~529~~120.3017				116,~~331~~031,~~899~~300.9578			0.00			0.00				~~112~~93,~~214~~685,~~629~~819.3539				~~769~~618,~~206~~740.7164				53.07
																										TOTAL P&I PAYMENT				126,~~101~~650,~~106~~041.6642
	REG						297,084,786.46					~~123~~99,~~546~~717,~~529~~120.3623					116,~~331~~031,~~899~~300.9577			0.00			0.00				~~112~~93,~~214~~685,~~629~~819.4146				~~769~~618,~~206~~740.7064				0.00				7.~~47125832~~44595081%
	NONE													~~415~~335.~~862861347~~652058856			3820.~~143656177~~301614370			0.000000000			0.000000000				~~377~~315.~~719205171~~350444485					2.~~589182399~~082707255			0.000000000						7.~~460508077~~432072654%
	R1						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	NONE													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			297,084,786.46								~~123~~99,~~546~~717,~~529~~120.3623				116,~~331~~031,~~899~~300.9577			0.00			0.00				~~112~~93,~~214~~685,~~629~~819.4146				~~769~~618,~~206~~740.7064				0.00
																										TOTAL P&I PAYMENT				126,~~101~~650,~~106~~041.6541
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
03/21/2002 - 07:00 (C939-C965) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 11
05/23/2002 - 08:00 (C939-C965) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 12

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

0305/2528/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0305/2528/2002

PRIOR PAYMENT:

0204/25/2002

SERIES 1999-8

NEXT PAYMENT:

0406/25/2002

RECORD DATE:

0204/2830/2002

ABN AMRO ACCT: 67-8386-20-2

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~713~~577,~~719~~486.6395

CURRENT SERVICING FEES

2318,~~170~~831.1604

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

9281,~~475~~292.4090

PLUS ADVANCE INTEREST

7860,~~657~~084.2373

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

108,~~808~~072.7511

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

21,~~568~~943.7036

SCHEDULED PRINCIPAL DISTRIBUTION

~~103~~89,~~284~~365.1501

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

2520,~~738~~774.8640

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(2318,~~170~~831.1604)

CURTAILMENTS

~~225~~312,~~248~~511.7731

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

115,~~003~~629,~~367~~424.0345

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

~~770~~619,~~493~~779.6436

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

115,~~228~~941,~~615~~935.8076

LESS TRUSTEE FEE

(1,~~286~~038.9472)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

116,~~331~~031,~~899~~300.9577

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

126,~~102~~651,~~393~~080.5913

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

~~769~~618,~~206~~740.7064

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~123~~99,~~546~~717,~~529~~120.3623

~~365~~296

SCHEDULED PRINCIPAL DISTRIBUTION

~~103~~89,~~284~~365.1501

UNSCHEDULED PRINCIPAL DISTRIBUTION

115,~~228~~941,~~615~~935.8076

3118

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~112~~93,~~214~~685,~~629~~819.4146

~~334~~278

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

1716,~~434~~679.7112

~~151~~150,~~964~~747.4727

108,~~808~~072.7511

7860,~~657~~084.2373

107,~~089~~523.0312

7153,~~835~~863.5445

1817,~~154~~228.4311

~~158~~156,~~786~~968.1655

03/21/2002 - 07:00 (C939-C965) 2002 LASALLE BANK N.A.

PAGE 5 OF 11

05/23/2002 - 08:00 (C939-C965) 2002 LASALLE BANK N.A.

PAGE 5 OF 12

	ABN AMRO
	LASALLE BANK	N.A.
				ABN AMRO MORTGAGE CORPORATION
																ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																														STATEMENT DATE:				0305/2528/2002
																																																														PAYMENT DATE:				0305/2528/2002
																MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																														PRIOR PAYMENT:					0204/25/2002
																SERIES 1999-8
																																																														NEXT PAYMENT:						0406/25/2002
																																																													RECORD DATE:								0204/2830/2002
																ABN AMRO ACCT: 67-8386-20-2
																BOND INTEREST RECONCILIATION
																								DEDUCTIONS																				ADDITIONS
																																																									REMAINING
								ACCRUAL					PASS								ACCRUED										ADD.
DEFERRED &
					PRIOR						PREPAY-						OTHER	DISTRIBUTABLE							INTEREST			OUTSTANDING
																																																																	CREDIT SUPPORT
														THRU									CERTIFICATE						ALLOCABLE				TRUST			ACCRETION			INTEREST		INT. SHORT-						MENT					INTEREST		CERTIFICATE		PAYMENT				INTEREST
			CLASS			METHOD DAYS									RATE							INTEREST						PPIS					EXPENSE (1)		INTEREST			LOSSES		FALLS DUE								PENALTIES			PROCEEDS (2)
INTEREST
			AMOUNT					SHORTFALLS				ORIGINAL								CURRENT(3)
		A1					30/360		30	7.000000000%									~~257~~124,~~930~~325.2196								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~257~~124,~~930~~325.2196		~~257~~124,~~930~~325.2196			0.00						4.50%						1113.4569%
		A2					30/360		30	7.250000000%									199,375.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				199,375.00		199,375.00			0.00						4.50%						1113.4569%
		A3					30/360		30	7.350000000%									115,027.50								0.00					0.00			0.00		0.00						0.00		0.00				0.00				115,027.50		115,027.50			0.00						4.50%						1113.4569%
		A4					30/360		30	7.350000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						4.50%						11.45%
		A5					30/360		30	6.900000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						4.50%						11.45%
		A6					30/360		30	5.650000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						NA						NA
		A7					30/360		30	2.450000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						4.50%						11.45%
		A9							30	10.603852069%									88,226.47								0.00					0.00			0.00		0.00						0.00		0.00				0.00				88,226.47		88,226.47			0.00						4.50%						13.69%
		A8					30/360		30	9.000000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						4.50%						11.45%
		A12					30/360		30	7.750000000%									4,454.25								0.00					0.00			0.00		0.00						0.00		0.00				0.00				4,454.25		4,454.25			0.00						4.50%						13.69%
		A9							30	12.047356900%									102,541.21								0.00					0.00			0.00		0.00						0.00		0.00				0.00				102,541.21		102,541.21			0.00						4.50%						11.45%
		A10					30/360		30	7.750000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						4.50%						11.45%
		A11					30/360		30	7.750000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						4.50%						11.45%
		A12					30/360		30	7.750000000%									5,704.58								0.00					0.00			0.00		0.00						0.00		0.00				0.00				5,704.58		5,704.58			0.00						4.50%						11.45%
		A13					30/360		30	2.250000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						4.50%						11.45%
		A14					30/360		30	6.750000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						NA						NA
		A15							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						4.50%						11.45%
		AX					30/360		30	7.750000000%									4,367.69								0.00					0.00			0.00		0.00						0.00		0.00				0.00				4,367.69		4,367.69			0.00						NA						NA
		AP							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						4.50%						11.45%
		M					30/360		30	7.750000000%									46,891.81								0.00					0.00			0.00		0.00						0.00		0.00				0.00				46,891.81		46,891.81			0.00						2.00%						5.95%
		AX					30/360		30	7.750000000%									5,526.41								0.00					0.00			0.00		0.00						0.00		0.00				0.00				5,526.41		5,526.41			0.00						NA						NA
		B1					30/360		30	7.750000000%									15,942.08								0.00					0.00			0.00		0.00						0.00		0.00				0.00				15,942.08		15,942.08			0.00						1.15%						3.32%
		M					30/360		30	7.750000000%									46,969.87								0.00					0.00			0.00		0.00						0.00		0.00				0.00				46,969.87		46,969.87			0.00						2.00%						4.97%
		B2					30/360		30	7.750000000%									7,506.98								0.00					0.00			0.00		0.00						0.00		0.00				0.00				7,506.98		7,506.98			0.00						0.75%						2.08%
		B1					30/360		30	7.750000000%									15,968.62								0.00					0.00			0.00		0.00						0.00		0.00				0.00				15,968.62		15,968.62			0.00						1.15%						2.77%
		B3					30/360		30	7.750000000%									6,559.93								0.00					0.00			0.00		0.00						0.00		0.00				0.00				6,559.93		6,559.93			0.00						0.40%						0.99%
		B2					30/360		30	7.750000000%									7,519.48								0.00					0.00			0.00		0.00						0.00		0.00				0.00				7,519.48		7,519.48			0.00						0.75%						1.74%
		B4					30/360		30	7.750000000%									2,815.91								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,815.91		2,815.91			0.00						0.25%						0.53%
		B3					30/360		30	7.750000000%									6,570.85								0.00					0.00			0.00		0.00						0.00		0.00				0.00				6,570.85		6,570.85			0.00						0.40%						0.83%
		B5					30/360		30	7.750000000%									3,193.99								0.00					0.00			0.00		0.00						0.00		0.00				0.00				3,193.99		3,247.06			0.00						0.00%						0.00%
		B4					30/360		30	7.750000000%									2,820.60								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,820.60		2,820.60			0.00						0.25%						0.44%
																				618,687.57						0.00				0.00				0.00			0.00					0.00				0.00				0.00			618,687.57		618,740.64				0.00
		B5					30/360		30	7.750000000%									3,199.31								0.00					0.00			0.00		0.00						0.00		0.00				0.00				3,199.31		3,252.38			0.00						0.00%						0.00%
		R2					30/360		30	7.750000000%									0.00								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.00		0.00			0.00						4.50%						11.45%
																				769,153.64						0.00				0.00				0.00			0.00					0.00				0.00				0.00			769,153.64		769,206.71				0.00
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
	(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																																															PAGE 6 OF 11
																																																															PAGE 6 OF 12
	03/21/2002 - 07:00 (C939-C965) 2002 LASALLE BANK N.A.
	05/23/2002 - 08:00 (C939-C965) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION	~~ABN AMRO MORTGAGE CORPORATION~~
		~~ABN AMRO MORTGAGE GROUP INC., AS SERVICER~~										ABN AMRO MORTGAGE GROUP INC., AS SERVICER								~~STATEMENT DATE:~~				~~03/25/2002~~																STATEMENT DATE:									05/28/2002
							~~MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES~~					MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																~~PAYMENT DATE:~~				~~03/25/2002~~								PAYMENT DATE:						05/28/2002
																												PRIOR PAYMENT:					02/25/2002
												SERIES 1999-8																												PRIOR PAYMENT:							04/25/2002
							SERIES 1999-8																					NEXT PAYMENT:						04/25/2002
																																								NEXT PAYMENT:								06/25/2002
																												~~RECORD DATE:~~							~~02/28/2002~~					RECORD DATE:									04/30/2002
							ABN AMRO ACCT: 67-8386-20-2
												COMPONENT DETAIL
							OTHER RELATED INFORMATION
												ABN AMRO ACCT: 67-8386-20-2
					SPECIAL HAZARD COVERAGE									FRAUD LOSS COVERAGE								BANKRUPTCY LOSS COVERAGE
											ORIGINAL								OPENING			PRINCIPAL				PRINCIPAL			NEGATIVE				CLOSING				INTEREST			INTEREST				PASS-THROUGH
BEGINNING
				CLASS						FACE VALUE (1)									BALANCE			PAYMENT				ADJ. OR LOSS			AMORTIZATION				BALANCE				PAYMENT (2)			ADJUSTMENT				RATE
BALANCE
			CUSIP															PER $ 1000					PER $ 1000				PER $ 1000			PER $ 1000				PER $ 1000				PER $ 1000		PER $ 1000		NEXT RATE(3)
CURRENT
		A9-1							8,500,000.00							8,500,000.00				0.00					0.00			0.00			8,500,000.00				54,895.83				0.00				7.75000000%
REDUCTION
																	1000.000000000			0.000000000					0.000000000			0.000000000			1000.000000000					6.458332941			0.000000000						FIXED
ENDING
		A9-2							9,301,548.00							5,160,873.10				0.00					0.00			0.00			4,596,645.45				33,330.64				0.00				7.75000000%
BALANCE
																	554.840237345			0.000000000					0.000000000			0.000000000			494.180694439					3.583343332			0.000000000						FIXED
BEGINNING
		A9-3							4,700,000.00							0.00				0.00					0.00			0.00			0.00				0.00				0.00				7.75000000%
BALANCE
																	0.000000000			0.000000000					0.000000000			0.000000000			0.000000000					0.000000000			0.000000000						FIXED
CURRENT
		A9-4							3,008,330.00							1,484,274.19				45,275.95					0.00			0.00			1,438,998.24				0.00				0.00				0.00000000%
REDUCTION
																	493.388089073			15.050193961					0.000000000			0.000000000			478.337895111					0.000000000			0.000000000						N/A
ENDING
		A9-5							37,600,000.00							0.00				0.00					0.00			0.00			0.00				0.00				0.00				7.75000000%
BALANCE
																	0.000000000			0.000000000					0.000000000			0.000000000			0.000000000					0.000000000			0.000000000						FIXED
BEGINNING
	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
BALANCE
	05/23/2002 - 08:00 (C939-C965) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 12
CURRENT
REDUCTION
ENDING
BALANCE
				2,970,848.00				0.00		2,970,848.00			5,941,696.00		0.00	5,941,696.00					125,374.00				0.00				125,374.00
																								TOTAL
						NUMBER OF PAYOFFS:																				31
						AGGREGATE PAYOFF AMOUNTS:																		11,003,367.03
						NUMBER OF CURTAILMENTS:																				48
						AGGREGATE CURTAILMENT AMOUNTS:																			223,917.54
						NUMBER OF LOANS IN FORECLOSURE:																				2
						BOOK VALUE OF LOANS IN FORECLOSURE:																			508,862.70
						PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:																	465,506.64
						CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:																	0.00
						CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:																	465,506.64
			03/21/2002 - 07:00 (C939-C965) 2002 LASALLE BANK N.A.																										PAGE 7 OF 11

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																																								STATEMENT DATE:					03/25/2002
		ABN AMRO MORTGAGE GROUP INC., AS SERVICER																									STATEMENT DATE:				05/28/2002
														ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																										PAYMENT DATE:					03/25/2002
								MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:				05/28/2002
																																																								MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																		PRIOR PAYMENT:					04/25/2002
														PRIOR PAYMENT:											02/25/2002
								SERIES 1999-8																										NEXT PAYMENT:						06/25/2002
														SERIES 1999-8
																																		RECORD DATE:							04/30/2002
																																																								NEXT PAYMENT:						04/25/2002
								ABN AMRO ACCT: 67-8386-20-2
																																																								RECORD DATE:							02/28/2002
								OTHER RELATED INFORMATION
														ABN AMRO ACCT: 67-8386-20-2
						SPECIAL HAZARD COVERAGE												FRAUD LOSS COVERAGE											BANKRUPTCY LOSS COVERAGE
														ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
BEGINNING
													DELINQUENCY AGING CATEGORIES																																			SPECIAL EVENT CATEGORIES (1)
BALANCE
DISTRIBUTION
CURRENT
DATE
REDUCTION
DELINQ 1 MONTH										DELINQ 2 MONTHS					DELINQ 3+ MONTHS							FORECLOSURE											REO									MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
ENDING
	# BALANCE										# BALANCE					# BALANCE							# BALANCE										# BALANCE												# BALANCE						# BALANCE					# BALANCE
BALANCE
					3/25/02				4		1,638,247						3		1,096,528					1		266,667							2			508,863							0	0		0			0			0	0					1		266,667
BEGINNING
								1.20%				1.46%			0.90%					0.98%				0.30%			0.24%					0.60%					0.45%				0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.30%					0.24%
BALANCE
					2/25/02				4		1,620,160						3		815,278					2		610,578							1			245,260							0	0		0			0			0	0					1		266,868
CURRENT
								1.10%				1.31%			0.82%					0.66%				0.55%			0.49%					0.27%					0.20%				0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.27%					0.22%
REDUCTION
					1/25/02				4		1,077,281						3		1,270,054					3		776,732							0			0							0	0		0			0			0	0					1		267,067
ENDING
								0.95%				0.74%			0.71%					0.87%				0.71%			0.53%					0.00%					0.00%				0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.24%					0.18%
BALANCE
					12/26/01				5		1,915,526						2		833,753					3		876,039							0			0							1	509,466		0			0			0	0					1		267,265
BEGINNING
								1.06%				1.19%			0.43%					0.52%				0.64%			0.54%					0.00%					0.00%				0.21%				0.32%		0.00%			0.00%		0.00%			0.00%				0.21%					0.17%
BALANCE
					11/26/01				2		527,473						1		264,660					3		1,224,134							0			0							1	509,890		0			0			0	0					1		267,461
CURRENT
								0.39%				0.29%			0.19%					0.15%				0.58%			0.68%					0.00%					0.00%				0.19%				0.28%		0.00%			0.00%		0.00%			0.00%				0.19%					0.15%
REDUCTION
					10/25/01				3		820,556						1		264,876					3		1,203,784							1			267,657							1	510,311		0			0			0	0					1		267,657
ENDING
								0.54%				0.43%			0.18%					0.14%				0.54%			0.63%					0.18%					0.14%				0.18%				0.27%		0.00%			0.00%		0.00%			0.00%				0.18%					0.14%
BALANCE
					9/25/01				5		1,814,744						1		612,911					1		345,247							1			246,590							1	510,730		0			0			0	0					1		267,850
				2,970,848.00						0.00			2,970,848.00		5,941,696.00						0.00		5,941,696.00					125,374.00				0.00			125,374.00
								0.86%				0.90%			0.17%					0.30%				0.17%			0.17%					0.17%					0.12%				0.17%				0.25%		0.00%			0.00%		0.00%			0.00%				0.17%					0.13%
																															TOTAL
					8/27/01				1		613,344						1		282,375					1		345,548							1			246,812							1	511,146		0			0			0	0					1		268,043
							NUMBER OF PAYOFFS:																										18
								0.17%				0.29%			0.17%					0.14%				0.17%			0.17%					0.17%					0.12%				0.17%				0.25%		0.00%			0.00%		0.00%			0.00%				0.17%					0.13%
							AGGREGATE PAYOFF AMOUNTS:																								5,629,424.45
					7/25/01				1		316,300						2		936,343					4		1,309,431							0			0							0	0		0			0			0	0					1		268,234
							NUMBER OF CURTAILMENTS:																										33
								0.16%				0.15%			0.32%					0.43%				0.64%			0.60%					0.00%					0.00%				0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.16%					0.12%
							AGGREGATE CURTAILMENT AMOUNTS:																									311,752.37
					6/25/01				0		0						1		282,834					3		1,346,867							2			534,146							0	0		0			0			0	0					1		268,424
							NUMBER OF LOANS IN FORECLOSURE:																										3
								0.00%				0.00%			0.15%					0.12%				0.46%			0.59%					0.30%					0.23%				0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.15%					0.12%
							BOOK VALUE OF LOANS IN FORECLOSURE:																									774,309.87
					5/25/01				0		0						2		556,350					6		2,242,222							1			512,378							0	0		0			0			0	0					1		268,612
							PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:																							232,594.15
								0.00%				0.00%			0.29%					0.23%				0.86%			0.93%					0.14%					0.21%				0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.14%					0.11%
							CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:																							0.00
					4/25/01				3		1,347,374						5		1,669,760					2		781,582							1			588,786							0	0		0			0			0	0					1		268,799
							CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:																							232,594.15
								0.41%				0.53%			0.68%					0.66%				0.27%			0.31%					0.14%					0.23%				0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.14%					0.11%
			05/23/2002 - 08:00 (C939-C965) 2002 LASALLE BANK N.A.																																PAGE 8 OF 12
					3/26/01				5		1,743,885						3		1,086,538					2		782,170							1			589,351							0	0		0			0			0	0					1		268,985
								0.65%				0.66%			0.39%					0.41%				0.26%			0.30%					0.13%					0.22%				0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.13%					0.10%
					2/26/01				3		1,087,410						0		0					0		0							3			1,372,667							0	0		0			0			0	0					0		0
								0.38%				0.40%			0.00%					0.00%				0.00%			0.00%					0.38%					0.50%				0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					1/25/01				0		0						0		0					2		630,440							4			1,967,033							0	0		0			0			0	0					0		0
								0.00%				0.00%			0.00%					0.00%				0.25%			0.23%					0.50%					0.72%				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
				03/21/2002 - 07:00 (C939-C965) 2002 LASALLE BANK N.A.																																																					PAGE 8 OF 11

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
		ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																																							STATEMENT DATE:									03/25/2002
																																																														STATEMENT DATE:									05/28/2002
																																																																						PAYMENT DATE:							03/25/2002
														ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																																PAYMENT DATE:									05/28/2002
																~~MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES~~																																														MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES								~~PRIOR PAYMENT:~~								~~02/25/2002~~
																SERIES 1999-8
														PRIOR PAYMENT:												04/25/2002
																																																																						NEXT PAYMENT:									04/25/2002
														SERIES 1999-8
																																																																						RECORD DATE:										02/28/2002
																																																														NEXT PAYMENT:										06/25/2002
																ABN AMRO ACCT: 67-8386-20-2
																																																														RECORD DATE:											04/30/2002
																ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
														ABN AMRO ACCT: 67-8386-20-2
											ENDING POOL (1)												PAYOFFS(2)						PENALTIES							APPRAISAL REDUCT. (2)									LIQUIDATIONS (2)									REALIZED LOSSES (2)										REMAINING TERM												CURR WEIGHTED AVG.
														ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
DISTRIBUTION
												DELINQUENCY AGING CATEGORIES																																						SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
			# BALANCE									# BALANCE											# AMOUNT							# BALANCE											# BALANCE							# AMOUNT										LIFE AMORT.											COUPON REMIT
DELINQ 1 MONTH									DELINQ 2 MONTHS							DELINQ 3+ MONTHS							FORECLOSURE									REO							MODIFICATIONS													SPECIALLY SERVICED								BANKRUPTCY
						3/25/02				334			112,214,629									31				11,003,367					0		0					0			0					0			0						0		0										324			329					7.72%					7.47%
	# BALANCE									# BALANCE							# BALANCE							# BALANCE								# BALANCE												# BALANCE									# BALANCE									# BALANCE
								39.39%							37.77%						8.49%						8.91%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					5/28/02			2		593,856								1	342,765						2		1,023,757					3		774,310						0			0				0				0						0		0						0					0
						2/25/02				365			123,546,529									58				21,852,512					0		0					0			0					0			0						0		0										326			330					7.74%					7.49%
							0.72%				0.63%					0.36%				0.37%					0.72%			1.09%			1.08%				0.83%			0.00%						0.00%				0.00%				0.00%					0.00%				0.00%							0.00%						0.00%
								43.04%							41.59%						13.71%						15.02%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					4/25/02			3		1,211,899								2	900,344						1		438,398					3		774,922						0			0				0				0						0		0						0					0
						1/25/02				423			145,526,031									46				15,197,021					0		0					0			0					1			509,466						1		232,806										326			332					7.75%					7.50%
							1.01%				1.22%					0.68%				0.90%					0.34%			0.44%			1.01%				0.78%			0.00%						0.00%				0.00%				0.00%					0.00%				0.00%							0.00%						0.00%
								49.88%							48.98%						9.79%						9.42%										0.00%					0.00%					0.21%			0.32%						0.21%			0.14%
					3/25/02			4		1,638,247								3	1,096,528						1		266,667					2		508,863						0			0				0				0						0		0						1					266,667
						12/26/01				470			161,397,862									49				17,520,406					0		0					0			0					0			0						0		0										327			333					7.75%					7.50%
							1.20%				1.46%					0.90%				0.98%					0.30%			0.24%			0.60%				0.45%			0.00%						0.00%				0.00%				0.00%					0.00%				0.00%							0.30%						0.24%
								55.42%							54.33%						9.44%						9.78%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					2/25/02			4		1,620,160								3	815,278						2		610,578					1		245,260						0			0				0				0						0		0						1					266,868
						11/26/01				519			179,111,024									33				12,684,578					0		0					0			0					0			0						0		0										328			334					7.76%					7.51%
							1.10%				1.31%					0.82%				0.66%					0.55%			0.49%			0.27%				0.20%			0.00%						0.00%				0.00%				0.00%					0.00%				0.00%							0.27%						0.22%
								61.20%							60.29%						5.98%						6.60%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					1/25/02			4		1,077,281								3	1,270,054						3		776,732					0		0						0			0				0				0						0		0						1					267,067
						10/25/01				552			192,205,972									27				9,346,736					0		0					0			0					0			0						0		0										330			335					7.77%					7.52%
							0.95%				0.74%					0.71%				0.87%					0.71%			0.53%			0.00%				0.00%			0.00%						0.00%				0.00%				0.00%					0.00%				0.00%							0.24%						0.18%
								65.09%							64.70%						4.66%						4.63%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					12/26/01			5		1,915,526								2	833,753						3		876,039					0		0						1			509,466				0				0						0		0						1					267,265
						9/25/01				579			201,780,354									22				6,631,820					0		0					0			0					0			0						0		0										331			336					7.78%					7.53%
							1.06%				1.19%					0.43%				0.52%					0.64%			0.54%			0.00%				0.00%			0.21%						0.32%				0.00%				0.00%					0.00%				0.00%							0.21%						0.17%
								68.28%							67.92%						3.66%						3.18%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					11/26/01			2		527,473								1	264,660						3		1,224,134					0		0						1			509,890				0				0						0		0						1					267,461
						8/27/01				601			208,610,514									26				8,146,911					0		0					0			0					0			0						0		0										332			337					7.78%					7.53%
							0.39%				0.29%					0.19%				0.15%					0.58%			0.68%			0.00%				0.00%			0.19%						0.28%				0.00%				0.00%					0.00%				0.00%							0.19%						0.15%
								70.87%							70.22%						4.15%						3.75%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					10/25/01			3		820,556								1	264,876						3		1,203,784					1		267,657						1			510,311				0				0						0		0						1					267,657
						7/25/01				627			216,997,710									32				10,840,831					0		0					0			0					0			0						0		0										334			338					7.79%					7.54%
							0.54%				0.43%					0.18%				0.14%					0.54%			0.63%			0.18%				0.14%			0.18%						0.27%				0.00%				0.00%					0.00%				0.00%							0.18%						0.14%
								73.94%							73.04%						4.86%						4.75%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					9/25/01			5		1,814,744								1	612,911						1		345,247					1		246,590						1			510,730				0				0						0		0						1					267,850
						6/25/01				659			228,374,453									42				13,571,357					0		0					0			0					0			0						0		0										335			339					7.80%					7.55%
							0.86%				0.90%					0.17%				0.30%					0.17%			0.17%			0.17%				0.12%			0.17%						0.25%				0.00%				0.00%					0.00%				0.00%							0.17%						0.13%
								77.71%							76.87%						5.99%						5.60%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					8/27/01			1		613,344								1	282,375						1		345,548					1		246,812						1			511,146				0				0						0		0						1					268,043
						5/25/01				701			242,165,488									31				9,679,192					0		0					0			0					0			0						0		0										336			340					7.81%					7.56%
							0.17%				0.29%					0.17%				0.14%					0.17%			0.17%			0.17%				0.12%			0.17%						0.25%				0.00%				0.00%					0.00%				0.00%							0.17%						0.13%
								82.67%							81.51%						4.23%						3.84%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					7/25/01			1		316,300								2	936,343						4		1,309,431					0		0						0			0				0				0						0		0						1					268,234
						4/25/01				732			252,096,451									34				11,894,622					0		0					0			0					0			0						0		0										337			341					7.82%					7.57%
							0.16%				0.15%					0.32%				0.43%					0.64%			0.60%			0.00%				0.00%			0.00%						0.00%				0.00%				0.00%					0.00%				0.00%							0.16%						0.12%
								86.32%							84.86%						4.44%						4.50%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					6/25/01			0		0								1	282,834						3		1,346,867					2		534,146						0			0				0				0						0		0						1					268,424
						3/26/01				766			264,248,826									23				7,466,017					0		0					0			0					0			0						0		0										338			342					7.83%					7.58%
							0.00%				0.00%					0.15%				0.12%					0.46%			0.59%			0.30%				0.23%			0.00%						0.00%				0.00%				0.00%					0.00%				0.00%							0.15%						0.12%
								90.33%							88.95%						2.92%						2.74%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					5/25/01			0		0								2	556,350						6		2,242,222					1		512,378						0			0				0				0						0		0						1					268,612
						2/26/01				789			272,063,304									7				1,985,477					0		0					0			0					0			0						0		0										340			343					7.83%					7.58%
							0.00%				0.00%					0.29%				0.23%					0.86%			0.93%			0.14%				0.21%			0.00%						0.00%				0.00%				0.00%					0.00%				0.00%							0.14%						0.11%
								93.04%							91.58%						0.88%						0.72%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					4/25/01			3		1,347,374								5	1,669,760						2		781,582					1		588,786						0			0				0				0						0		0						1					268,799
						1/25/01				796			274,316,550									5				2,037,763					0		0					0			0					0			0						0		0										341			344					7.83%					7.58%
							0.41%				0.53%					0.68%				0.66%					0.27%			0.31%			0.14%				0.23%			0.00%						0.00%				0.00%				0.00%					0.00%				0.00%							0.14%						0.11%
								93.87%							92.34%						0.62%						0.74%										0.00%					0.00%					0.00%			0.00%						0.00%			0.00%
					3/26/01			5		1,743,885								3	1,086,538						2		782,170					1		589,351						0			0				0				0						0		0						1					268,985
			(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
							0.65%				0.66%					0.39%				0.41%					0.26%			0.30%			0.13%				0.22%			0.00%						0.00%				0.00%				0.00%					0.00%				0.00%							0.13%						0.10%
																																																																							PAGE 9 OF 11
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				03/21/2002 - 07:00 (C939-C965) 2002 LASALLE BANK N.A.
				05/23/2002 - 08:00 (C939-C965) 2002 LASALLE BANK N.A.																																																											PAGE 9 OF 12

		ABN AMRO
		LASALLE BANK		N.A.
	~~ABN AMRO MORTGAGE CORPORATION~~	ABN AMRO MORTGAGE CORPORATION
												STATEMENT DATE:		03/25/2002
		ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																						STATEMENT DATE:				05/28/2002
						ABN AMRO MORTGAGE GROUP INC., AS SERVICER										PAYMENT DATE:		03/25/2002
																																															PAYMENT DATE:				05/28/2002
						~~MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES~~							MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES			~~PRIOR PAYMENT:~~			~~02/25/2002~~																												PRIOR PAYMENT:					04/25/2002
						~~SERIES 1999-8~~							SERIES 1999-8			~~NEXT PAYMENT:~~				~~04/25/2002~~
															RECORD DATE:						02/28/2002
																																															NEXT PAYMENT:						06/25/2002
						ABN AMRO ACCT: 67-8386-20-2
																																															RECORD DATE:							04/30/2002
						MODIFIED LOAN DETAIL
													ABN AMRO ACCT: 67-8386-20-2
CUTOFF
													ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
MATURITY
									ENDING POOL (1)								PAYOFFS(2)					PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)						REMAINING TERM							CURR WEIGHTED AVG.
DISTRIBUTION
DATE
MODIFIED
			# BALANCE							# BALANCE							# AMOUNT						# BALANCE						# BALANCE					# AMOUNT							LIFE AMORT.					COUPON REMIT
MATURITY
					5/28/02			278			93,685,819					18			5,629,424					0	0			0	0			0			0			0		0					321		327		7.70%					7.45%
DATE
							32.78%					31.54%			6.08%					5.65%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
DISCLOSURE
					4/25/02			296			99,717,120					38			12,389,988					0	0			0	0			0			0			0		0					323		328		7.71%					7.46%
CONTROL #
							34.91%					33.57%			11.38%					11.04%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
MODIFICATION
					3/25/02			334			112,214,629					31			11,003,367					0	0			0	0			0			0			0		0					324		329		7.72%					7.47%
DATE
							39.39%					37.77%			8.49%					8.91%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
MODIFICATION
					2/25/02			365			123,546,529					58			21,852,512					0	0			0	0			0			0			0		0					326		330		7.74%					7.49%
DESCRIPTION
							43.04%					41.59%			13.71%					15.02%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
	03/21/2002 - 07:00 (C939-C965) 2002 LASALLE BANK N.A.																PAGE 10 OF 11
					1/25/02			423			145,526,031					46			15,197,021					0	0			0	0			1			509,466			1		232,806					326		332		7.75%					7.50%
							49.88%					48.98%			9.79%					9.42%							0.00%			0.00%			0.21%			0.32%			0.21%			0.14%
					12/26/01			470			161,397,862					49			17,520,406					0	0			0	0			0			0			0		0					327		333		7.75%					7.50%
							55.42%					54.33%			9.44%					9.78%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
					11/26/01			519			179,111,024					33			12,684,578					0	0			0	0			0			0			0		0					328		334		7.76%					7.51%
							61.20%					60.29%			5.98%					6.60%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
					10/25/01			552			192,205,972					27			9,346,736					0	0			0	0			0			0			0		0					330		335		7.77%					7.52%
							65.09%					64.70%			4.66%					4.63%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
					9/25/01			579			201,780,354					22			6,631,820					0	0			0	0			0			0			0		0					331		336		7.78%					7.53%
							68.28%					67.92%			3.66%					3.18%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
					8/27/01			601			208,610,514					26			8,146,911					0	0			0	0			0			0			0		0					332		337		7.78%					7.53%
							70.87%					70.22%			4.15%					3.75%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
					7/25/01			627			216,997,710					32			10,840,831					0	0			0	0			0			0			0		0					334		338		7.79%					7.54%
							73.94%					73.04%			4.86%					4.75%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
					6/25/01			659			228,374,453					42			13,571,357					0	0			0	0			0			0			0		0					335		339		7.80%					7.55%
							77.71%					76.87%			5.99%					5.60%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
					5/25/01			701			242,165,488					31			9,679,192					0	0			0	0			0			0			0		0					336		340		7.81%					7.56%
							82.67%					81.51%			4.23%					3.84%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
					4/25/01			732			252,096,451					34			11,894,622					0	0			0	0			0			0			0		0					337		341		7.82%					7.57%
							86.32%					84.86%			4.44%					4.50%							0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
					3/26/01			766			264,248,826					23			7,466,017					0	0			0	0			0			0			0		0					338		342		7.83%					7.58%
							90.33%					88.95%			2.92%					2.74%							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 10 OF 12
				05/23/2002 - 08:00 (C939-C965) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

05/28/2002

~~STATEMENT DATE:~~

~~03/25/2002~~

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

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

PAYMENT DATE:

05/28/2002

~~PAYMENT DATE:~~

~~03/25/2002~~

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

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

PRIOR PAYMENT:

04/25/2002

~~PRIOR PAYMENT:~~

~~02/25/2002~~

SERIES 1999-8

~~SERIES 1999-8~~

NEXT PAYMENT:

06/25/2002

~~NEXT PAYMENT:~~

~~04/25/2002~~

RECORD DATE:

04/30/2002

~~RECORD DATE:~~

~~02/28/2002~~

ABN AMRO ACCT: 67-8386-20-2

~~ABN AMRO ACCT: 67-8386-20-2~~

REALIZED LOSS DETAIL

MODIFIED LOAN DETAIL

BEGINNING

CUTOFF

SCHEDULED

MATURITY

BALANCE

DATE

GROSS PROCEEDS

MODIFIED

AS A % OF

MATURITY

SCHED. BALANCE

DATE

AGGREGATE

DISCLOSURE

LIQUIDATION

CONTROL #

EXPENSES *

MODIFICATION

NET

DATE

LIQUIDATION

MODIFICATION

PROCEEDS

DESCRIPTION

NET PROCEEDS

05/23/2002 - 08:00 (C939-C965) 2002 LASALLE BANK N.A.

PAGE 11 OF 12

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..

03/21/2002 - 07:00 (C939-C965) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

05/28/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

05/28/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

04/25/2002

SERIES 1999-8

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8386-20-2

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

200201

000000609614561

NOT AVAIL.

509,465.66

276,659.22

54.30%

0.00

276,659.22

54.30%

232,806.44

CURRENT TOTAL

CUMULATIVE

509,465.66

276,659.22

0.00

276,659.22

232,806.44

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

05/23/2002 - 08:00 (C939-C965) 2002 LASALLE BANK N.A.

PAGE 12 OF 12

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 1999-8