8-K 1 abn01008_200207.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: December 21, 2001
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of December 21, 2001 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2001-8)

Delaware (State or other jurisdiction of organization)
333-73036-01 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

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

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

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

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

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on July 25, 2002.

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on behalf of the Registrant by the undersigned
thereunto duly authorized.

LASALLE BANK 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

Date: July 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

07/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

07/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

06/25/2002

SERIES 2001-8

NEXT PAYMENT:

08/26/2002

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8919-70-5

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

RHIANA PHI (714) 238-6727

MEGAN.OLSON@ABNAMRO.COM

RHIANA.PHI@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN01008

CLOSING DATE:

12/21/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-5

CASH RECONCILIATION SUMMARY

PAGE 6

FIRST PAYMENT DATE:

1/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 7-8

ASSUMED FINAL PAYMENT: DATE:

1/25/2032

ABN01008_200207_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

REALIZED LOSS DETAIL

PAGE 12

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO INC.

DEPOSITOR: ABN AMRO INC./ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

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

07/23/2002 - 08:37 (G996,G904-G949) 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:							07/25/2002

								*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																								PAYMENT DATE:					07/25/2002

WAC:				6.928672%				*SERIES 2001-8*																								PRIOR PAYMENT:						06/25/2002
																													NEXT PAYMENT:						08/26/2002
WAMM:				319
																													RECORD DATE:							06/28/2002
CURRENT INDEX:				1.840000%
NEXT INDEX:				1.836880%				*REMIC II*
								*ABN AMRO ACCT: 67-8919-70-5*


							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				150,000,000.00					130,431,047.63				6,389,549.02			0.00			0.00			124,041,498.61			706,501.51					0.00			6.50000000%
	00077BZA4										869.540317533			42.596993467			0.000000000			0.000000000			826.943324067				4.710010067				0.000000000					FIXED

	IA-2				100,000,000.00					86,954,031.76				4,259,699.35			0.00			0.00			82,694,332.41			452,885.58					0.00			6.25000000%
	00077BZB2										869.540317600			42.596993500			0.000000000			0.000000000			826.943324100				4.528855800				0.000000000					FIXED

	IA-3				50,000,000.00					43,477,015.87				2,129,849.67			0.00			0.00			41,347,166.20			90,214.81					0.00			2.49000000%
	00077BZC0										869.540317400			42.596993400			0.000000000			0.000000000			826.943324000				1.804296200				0.000000000					2.486880000%

	IA-4				50,000,000.00				N	43,477,015.87				0.00			0.00			0.00			41,347,166.20			217,747.39					0.00			6.01000000%
	00077BZD8										869.540317400			0.000000000			0.000000000			0.000000000			826.943324000				4.354947800				0.000000000					6.013120000%

	IA-5				38,632,000.00					38,632,000.00				0.00			0.00			0.00			38,632,000.00			217,305.00					0.00			6.75000000%
	00077BZE6										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.625000000				0.000000000					FIXED

	IA-6				30,000,000.00					30,000,000.00				0.00			0.00			0.00			30,000,000.00			168,750.00					0.00			6.75000000%
	00077BZF3										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.625000000				0.000000000					FIXED

	IA-7				42,500,000.00					42,500,000.00				0.00			0.00			0.00			42,500,000.00			239,062.50					0.00			6.75000000%
	00077BZG1										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.625000000				0.000000000					FIXED

	IIA-1				111,500,000.00					89,833,472.83				3,854,255.71			0.00			0.00			85,979,217.12			486,597.98					0.00			6.50000000%
	00077BZH9										805.681370673			34.567315785			0.000000000			0.000000000			771.114054888				4.364107444				0.000000000					FIXED

	IIA-2				29,869,000.00					29,869,000.00				0.00			0.00			0.00			29,869,000.00			161,790.42					0.00			6.50000000%
	00077BZJ5										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.416666778				0.000000000					FIXED

	IIA-3				17,400,000.00					17,400,000.00				0.00			0.00			0.00			17,400,000.00			94,250.00					0.00			6.50000000%
	00077BZK2										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.416666667				0.000000000					FIXED

	IIA-4				10,000,000.00					10,000,000.00				0.00			0.00			0.00			10,000,000.00			54,166.67					0.00			6.50000000%
	00077BZL0										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.416667000				0.000000000					FIXED

	IIIA1				100,000,000.00					86,124,452.81				5,398,100.16			0.00			0.00			80,726,352.65			466,507.45					0.00			6.50000000%
	00077BZM8										861.244528100			53.981001600			0.000000000			0.000000000			807.263526500				4.665074500				0.000000000					FIXED

	IIIA-2				16,140,000.00					16,140,000.00				0.00			0.00			0.00			16,140,000.00			87,425.00					0.00			6.50000000%
	00077BZN6										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.416666667				0.000000000					FIXED

	IIIA-3				9,204,000.00					8,860,039.04				58,418.54			0.00			0.00			8,801,620.50			47,991.88					0.00			6.50000000%
	00077BZP1										962.629187310			6.347081704			0.000000000			0.000000000			956.282105606				5.214241634				0.000000000					FIXED

	IIIA-4				17,500,000.00					17,500,000.00				0.00			0.00			0.00			17,500,000.00			94,791.67					0.00			6.50000000%
	00077BZQ9										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.416666857				0.000000000					FIXED

	IVA-1				175,000,000.00					161,762,687.13				3,824,341.82			0.00			0.00			157,938,345.31			842,514.00					0.00			6.25000000%
	00077BZS5										924.358212171			21.853381829			0.000000000			0.000000000			902.504830343				4.814365714				0.000000000					FIXED

	IVA-2				90,000,000.00					83,192,239.09				1,966,804.36			0.00			0.00			81,225,434.73			415,961.20					0.00			6.00000000%
	00077BZT3										924.358212111			21.853381778			0.000000000			0.000000000			902.504830333				4.621791111				0.000000000					FIXED

	IVA-3				50,000,000.00					46,217,910.62				1,092,669.09			0.00			0.00			45,125,241.53			90,124.93					0.00			2.34000000%
	00077BZU0										924.358212400			21.853381800			0.000000000			0.000000000			902.504830600				1.802498600				0.000000000					2.336880000%

	IVA-4				50,000,000.00				N	46,217,910.62				0.00			0.00			0.00			45,125,241.53			237,251.94					0.00			6.16000000%
	00077BZV8										924.358212400			0.000000000			0.000000000			0.000000000			902.504830600				4.745038800				0.000000000					6.163120000%

	IVA-5				18,268,000.00					18,268,000.00				0.00			0.00			0.00			18,268,000.00			98,951.67					0.00			6.50000000%
	00077BZW6										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.416666849				0.000000000					FIXED

	IVA-6				28,123,000.00					27,059,722.19				180,587.75			0.00			0.00			26,879,134.44			146,573.50					0.00			6.50000000%
	00077BZX4										962.191878178			6.421354407			0.000000000			0.000000000			955.770523771				5.211872844				0.000000000					FIXED

	IVA-8				53,000,000.00					53,000,000.00				0.00			0.00			0.00			53,000,000.00			287,083.33					0.00			6.50000000%
	00077BZZ9										1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.416666604				0.000000000					FIXED

	IVA-9				10,000,000.00					9,154,668.56				341,163.57			0.00			0.00			8,813,504.99			45,773.34					0.00			6.00000000%
	00077BA29										915.466856000			34.116357000			0.000000000			0.000000000			881.350499000				4.577334000				0.000000000					FIXED

	IVA-10				12,500,000.00					11,643,391.21				150,537.52			0.00			0.00			11,492,853.69			58,216.96					0.00			6.00000000%
	00077BC84										931.471296800			12.043001600			0.000000000			0.000000000			919.428295200				4.657356800				0.000000000					FIXED

	VA-1				25,000,000.00					21,299,422.41				610,059.23			0.00			0.00			20,689,363.18			110,934.49					0.00			6.25000000%
	00077BA37										851.976896400			24.402369200			0.000000000			0.000000000			827.574527200				4.437379600				0.000000000					FIXED

	VA-2				88,854,000.00					75,701,555.14				2,168,248.11			0.00			0.00			73,533,307.03			410,050.09					0.00			6.50000000%
	00077BA45										851.976896257			24.402369167			0.000000000			0.000000000			827.574527089				4.614874851				0.000000000					FIXED

	VA-3				85,738.00				N	73,047.19				0.00			0.00			0.00			70,954.97			395.67					0.00			6.50000000%
	00077BA52										851.981501785			0.000000000			0.000000000			0.000000000			827.579019805				4.614873218				0.000000000					6.500000000%

	VIA-1				68,549,000.00					65,667,178.03				729,005.65			0.00			0.00			64,938,172.38			328,335.89					0.00			6.00000000%
	00077BA60										957.959678916			10.634810865			0.000000000			0.000000000			947.324868051				4.789798392				0.000000000					FIXED

	VIA-2				68,549,000.00					65,667,178.03				729,005.65			0.00			0.00			64,938,172.38			342,016.55					0.00			6.25000000%
	00077BA78										957.959678916			10.634810865			0.000000000			0.000000000			947.324868051				4.989373295				0.000000000					FIXED

	1A-P				4,064,339.00					4,004,260.40				11,157.50			0.00			0.00			3,993,102.90			0.00					0.00			0.00000000%
	00077BA86										985.218112958			2.745218841			0.000000000			0.000000000			982.472894116				0.000000000				0.000000000					N/A

	2A-P				3,477,237.00					3,373,956.47				30,748.75			0.00			0.00			3,343,207.72			0.00					0.00			0.00000000%
	00077BA94										970.298104501			8.842868634			0.000000000			0.000000000			961.455235867				0.000000000				0.000000000					N/A

	1A-X				31,699,357.00				N	25,753,704.95				0.00			0.00			0.00			24,461,843.49			139,499.24					0.00			6.50000000%
	00077BB28										812.436193895			0.000000000			0.000000000			0.000000000			771.682639809				4.400696203				0.000000000					6.500000000%

	2A-X				3,828,585.00				N	3,140,335.43				0.00			0.00			0.00			3,069,017.92			17,010.15					0.00			6.50000000%
	00077BB36										820.233958499			0.000000000			0.000000000			0.000000000			801.606316694				4.442933878				0.000000000					6.500000000%

	1M				18,630,000.00					18,536,186.63				15,793.90			0.00			0.00			18,520,392.74			101,680.36					0.00			6.58260702%
	00077BB44										994.964392378			0.847767042			0.000000000			0.000000000			994.116625872				5.457882984				0.000000000					6.582609370%

	2M				1,936,000.00					1,896,831.85				6,653.56			0.00			0.00			1,890,178.29			9,913.50					0.00			6.27161787%
	00077BB51										979.768517562			3.436756198			0.000000000			0.000000000			976.331761364				5.120609504				0.000000000					6.271630167%

	1B-1				7,523,000.00					7,485,183.71				6,367.39			0.00			0.00			7,478,816.33			41,116.72					0.00			N/A
	00077BB69										994.973243387			0.846389738			0.000000000			0.000000000			994.126854978				5.465468563				0.000000000

	1B-2				5,604,000.00					5,575,794.77				4,748.67			0.00			0.00			5,571,046.10			30,598.19					0.00			N/A
	00077BB77										994.966946824			0.847371520			0.000000000			0.000000000			994.119575303				5.460062455				0.000000000

	1B-3				2,410,000.00					2,397,879.24				2,041.42			0.00			0.00			2,395,837.83			13,164.52					0.00			N/A
	00077BC27										994.970639004			0.847062241			0.000000000			0.000000000			994.123580913				5.462456432				0.000000000

	1B-4				2,490,000.00					2,477,467.67				2,109.95			0.00			0.00			2,475,357.72			13,595.63					0.00			N/A
	00077BC35										994.966935743			0.847369478			0.000000000			0.000000000			994.119566265				5.460092369				0.000000000

	1B-5				2,499,285.00					2,486,705.91				2,117.83			0.00			0.00			2,484,588.09			13,645.90					0.00			N/A
	00077BC43										994.966924540			0.847374349			0.000000000			0.000000000			994.119554192				5.459921538				0.000000000

	2B-1				645,000.00					631,950.69				2,216.71			0.00			0.00			629,733.98			3,302.79					0.00			6.27161787%
	00077BC92										979.768511628			3.436759690			0.000000000			0.000000000			976.331751938				5.120604651				0.000000000					6.271630167%

	2B-2				515,000.00					504,580.78				1,769.93			0.00			0.00			502,810.85			2,637.11					0.00			6.27161787%
	00077BB85										979.768504854			3.436757282			0.000000000			0.000000000			976.331747573				5.120601942				0.000000000					6.271630167%

	2B-3				257,000.00					251,800.52				883.25			0.00			0.00			250,917.27			1,316.00					0.00			6.27161787%
	00077BC50										979.768560311			3.436770428			0.000000000			0.000000000			976.331789883				5.120622568				0.000000000					6.271630167%

	2B-4				257,000.00					251,800.52				883.25			0.00			0.00			250,917.27			1,316.00					0.00			6.27161787%
	00077BC68										979.768560311			3.436770428			0.000000000			0.000000000			976.331789883				5.120622568				0.000000000					6.271630167%


	2B-5			265,414.00	260,046.75			0.00	912.15	0.00		259,134.60		1,218.47		(140.62)		6.27161787%
	00077BC76						979.777818804	0.000000000	3.436706428	0.000000000		976.341112375			4.590827914	(0.529813800)			6.271630167%

	1A-7			42,717,000.00	44,124,238.77			0.00	0.00	239,006.29		44,363,245.06		0.00		0.00		N/A
	00077BD26						1032.943295878	0.000000000	0.000000000	5.595109441		1038.538405319			0.000000000	0.000000000

	R-2			100.00	0.00			0.00	0.00	0.00		0.00		0.07		0.07		6.75000000%
	00077BB93						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.700000000	0.700000000			FIXED

	R-1			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



		TOTAL	1,503,878,375.00			1,380,613,697.03		33,969,787.31	912.15	239,006.29		1,346,882,003.90		7,390,186.07		(140.55)

											TOTAL P&I PAYMENT		41,359,973.38


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
07/23/2002 - 08:37 (G996,G904-G949) 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:

07/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

07/25/2002

PRIOR PAYMENT:

06/25/2002

SERIES 2001-8

NEXT PAYMENT:

08/26/2002

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8919-70-5

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

7,521,797.78

CURRENT SERVICING FEES

322,633.03

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

1,708,858.61

PLUS ADVANCE INTEREST

430,168.22

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

94,859.20

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

19,550.13

SCHEDULED PRINCIPAL DISTRIBUTION

1,803,717.81

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

342,183.16

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(323,685.83)

CURTAILMENTS

843,919.99

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

31,084,055.39

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

7,639,785.28

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

31,927,975.38

LESS TRUSTEE FEE

(11,505.11)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

33,731,693.19

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

41,371,478.47

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

7,628,280.17

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

1,380,613,708.49

3,289

SCHEDULED PRINCIPAL DISTRIBUTION

1,803,717.81

UNSCHEDULED PRINCIPAL DISTRIBUTION

31,927,975.38

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

1,346,882,015.30

3,219

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

16,294.71

89,490.21

94,859.20

430,168.22

11,044.10

52,451.05

100,109.81

467,207.38

07/23/2002 - 08:37 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 6 OF 12





	ABN AMRO

	LASALLE BANK		N.A.

						*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																																		STATEMENT DATE:					07/25/2002
																																																	PAYMENT DATE:					07/25/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																	PRIOR PAYMENT:						06/25/2002
															*SERIES 2001-8*
																																																	NEXT PAYMENT:							08/26/2002
																																		RECORD DATE:							06/28/2002


															*ABN AMRO ACCT: 67-8919-70-5*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																	ADDITIONS
																																		REMAINING
															ACCRUAL						PASS								ACCRUED
DEFERRED &

								PRIOR				PREPAY-				OTHER	DISTRIBUTABLE							INTEREST				CURRENT PERIOD			OUTSTANDING
																																		CREDIT SUPPORT
													THRU							CERTIFICATE							ALLOCABLE						ACCRETION				INTEREST		INT. SHORT-						MENT				INTEREST		CERTIFICATE						PAYMENT		(SHORTFALL)/			INTEREST
				CLASS			METHOD DAYS							RATE					INTEREST							PPIS						INTEREST				LOSSES		FALLS DUE						PENALTIES				PROCEEDS (1)
INTEREST (2)

					AMOUNT			RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(3)

			IA-1						30/360	30	6.500000000%						706,501.51								0.00						0.00				0.00				0.00			0.00				0.00				706,501.51			706,501.51					0.00		0.00			2.86%	3.17%
			IA-2						30/360	30	6.250000000%						452,885.58								0.00						0.00				0.00				0.00			0.00				0.00				452,885.58			452,885.58					0.00		0.00			2.86%	3.17%
			IA-3						30/360	30	2.490000000%						90,214.81								0.00						0.00				0.00				0.00			0.00				0.00				90,214.81			90,214.81					0.00		0.00			2.86%	3.17%
			IA-4						30/360	30	6.010000000%						217,747.39								0.00						0.00				0.00				0.00			0.00				0.00				217,747.39			217,747.39					0.00		0.00			2.86%	3.17%
			IA-5						30/360	30	6.750000000%						217,305.00								0.00						0.00				0.00				0.00			0.00				0.00				217,305.00			217,305.00					0.00		0.00			2.86%	3.17%
			IA-6						30/360	30	6.750000000%						168,750.00								0.00						0.00				0.00				0.00			0.00				0.00				168,750.00			168,750.00					0.00		0.00			2.86%	3.17%
			IA-7						30/360	30	6.750000000%						239,062.50								0.00						0.00				0.00				0.00			0.00				0.00				239,062.50			239,062.50					0.00		0.00			2.86%	3.17%
			IIA-1						30/360	30	6.500000000%						486,597.98								0.00						0.00				0.00				0.00			0.00				0.00				486,597.98			486,597.98					0.00		0.00			2.86%	3.17%
			IIA-2						30/360	30	6.500000000%						161,790.42								0.00						0.00				0.00				0.00			0.00				0.00				161,790.42			161,790.42					0.00		0.00			2.86%	3.17%
			IIA-3						30/360	30	6.500000000%						94,250.00								0.00						0.00				0.00				0.00			0.00				0.00				94,250.00			94,250.00					0.00		0.00			2.86%	3.17%
			IIA-4						30/360	30	6.500000000%						54,166.67								0.00						0.00				0.00				0.00			0.00				0.00				54,166.67			54,166.67					0.00		0.00			2.86%	3.17%
			IIIA1						30/360	30	6.500000000%						466,507.45								0.00						0.00				0.00				0.00			0.00				0.00				466,507.45			466,507.45					0.00		0.00			2.86%	3.17%
			IIIA-2						30/360	30	6.500000000%						87,425.00								0.00						0.00				0.00				0.00			0.00				0.00				87,425.00			87,425.00					0.00		0.00			2.86%	3.17%
			IIIA-3						30/360	30	6.500000000%						47,991.88								0.00						0.00				0.00				0.00			0.00				0.00				47,991.88			47,991.88					0.00		0.00			2.86%	3.17%
			IIIA-4						30/360	30	6.500000000%						94,791.67								0.00						0.00				0.00				0.00			0.00				0.00				94,791.67			94,791.67					0.00		0.00			2.86%	3.17%
			IVA-1						30/360	30	6.250000000%						842,514.00								0.00						0.00				0.00				0.00			0.00				0.00				842,514.00			842,514.00					0.00		0.00			2.86%	3.17%
			IVA-2						30/360	30	6.000000000%						415,961.20								0.00						0.00				0.00				0.00			0.00				0.00				415,961.20			415,961.20					0.00		0.00			2.86%	3.17%
			IVA-3						30/360	30	2.340000000%						90,124.93								0.00						0.00				0.00				0.00			0.00				0.00				90,124.93			90,124.93					0.00		0.00			2.86%	3.17%
			IVA-4						30/360	30	6.160000000%						237,251.94								0.00						0.00				0.00				0.00			0.00				0.00				237,251.94			237,251.94					0.00		0.00			NA	NA
			IVA-5						30/360	30	6.500000000%						98,951.67								0.00						0.00				0.00				0.00			0.00				0.00				98,951.67			98,951.67					0.00		0.00			2.86%	3.17%
			IVA-6						30/360	30	6.500000000%						146,573.50								0.00						0.00				0.00				0.00			0.00				0.00				146,573.50			146,573.50					0.00		0.00			2.86%	3.17%
			IVA-8						30/360	30	6.500000000%						287,083.33								0.00						0.00				0.00				0.00			0.00				0.00				287,083.33			287,083.33					0.00		0.00			2.86%	3.17%
			IVA-9						30/360	30	6.000000000%						45,773.34								0.00						0.00				0.00				0.00			0.00				0.00				45,773.34			45,773.34					0.00		0.00			2.86%	3.17%
			IVA-10						30/360	30	6.000000000%						58,216.96								0.00						0.00				0.00				0.00			0.00				0.00				58,216.96			58,216.96					0.00		0.00			2.86%	3.17%
			VA-1						30/360	30	6.250000000%						110,934.49								0.00						0.00				0.00				0.00			0.00				0.00				110,934.49			110,934.49					0.00		0.00			2.86%	3.17%
			VA-2						30/360	30	6.500000000%						410,050.09								0.00						0.00				0.00				0.00			0.00				0.00				410,050.09			410,050.09					0.00		0.00			2.86%	3.17%
			VA-3						30/360	30	6.500000000%						395.67								0.00						0.00				0.00				0.00			0.00				0.00				395.67			395.67					0.00		0.00			NA	NA
			VIA-1						30/360	30	6.000000000%						328,335.89								0.00						0.00				0.00				0.00			0.00				0.00				328,335.89			328,335.89					0.00		0.00			2.86%	3.17%
			VIA-2						30/360	30	6.250000000%						342,016.55								0.00						0.00				0.00				0.00			0.00				0.00				342,016.55			342,016.55					0.00		0.00			2.86%	3.17%
			1A-P						30/360	30	0.000000000%						0.00								0.00						0.00				0.00				0.00			0.00				0.00				0.00			0.00					0.00		0.00			2.86%	3.17%
			2A-P						30/360	30	0.000000000%						0.00								0.00						0.00				0.00				0.00			0.00				0.00				0.00			0.00					0.00		0.00			2.86%	3.17%
			1A-X						30/360	30	6.500000000%						139,499.24								0.00						0.00				0.00				0.00			0.00				0.00				139,499.24			139,499.24					0.00		0.00			NA	NA
			2A-X						30/360	30	6.500000000%						17,010.15								0.00						0.00				0.00				0.00			0.00				0.00				17,010.15			17,010.15					0.00		0.00			NA	NA
			1M						30/360	30	6.582607025%						101,680.36								0.00						0.00				0.00				0.00			0.00				0.00				101,680.36			101,680.36					0.00		0.00			1.49%	1.66%
			2M						30/360	30	6.271617874%						9,913.50								0.00						0.00				0.00				0.00			0.00				0.00				9,913.50			9,913.50					0.00		0.00			1.49%	1.66%
			1B-1						30/360	30	6.591697724%						41,116.72								0.00						0.00				0.00				0.00			0.00				0.00				41,116.72			41,116.72					0.00		0.00			0.95%	1.05%
			1B-2						30/360	30	6.585218897%						30,598.19								0.00						0.00				0.00				0.00			0.00				0.00				30,598.19			30,598.19					0.00		0.00			0.54%	0.60%
			1B-3						30/360	30	6.588082513%						13,164.52								0.00						0.00				0.00				0.00			0.00				0.00				13,164.52			13,164.52					0.00		0.00			0.37%	0.41%
			1B-4						30/360	30	6.585252870%						13,595.63								0.00						0.00				0.00				0.00			0.00				0.00				13,595.63			13,595.63					0.00		0.00			0.18%	0.20%
			1B-5						30/360	30	6.585050099%						13,645.90								0.00						0.00				0.00				0.00			0.00				0.00				13,645.90			13,645.90					0.00		0.00			0.00%	0.00%
			2B-1						30/360	30	6.271617874%						3,302.79								0.00						0.00				0.00				0.00			0.00				0.00				3,302.79			3,302.79					0.00		0.00			0.95%	1.05%
			2B-2						30/360	30	6.271617874%						2,637.11								0.00						0.00				0.00				0.00			0.00				0.00				2,637.11			2,637.11					0.00		0.00			0.54%	0.60%
			2B-3						30/360	30	6.271617874%						1,316.00								0.00						0.00				0.00				0.00			0.00				0.00				1,316.00			1,316.00					0.00		0.00			0.37%	0.41%
			2B-4						30/360	30	6.271617874%						1,316.00								0.00						0.00				0.00				0.00			0.00				0.00				1,316.00			1,316.00					0.00		0.00			0.18%	0.20%
			2B-5						30/360	30	6.271617874%						1,359.09								0.00						0.00				0.00				460.16			0.00				0.00				1,819.25			1,218.47					(143.03)		603.19			0.00%	0.00%
			1A-7						30/360	30	6.500000000%						239,006.29								0.00						239,006.29				0.00				0.00			0.00				0.00				0.00			0.00					0.00		0.00			2.86%	3.17%
			R-2						30/360	30	N/A						0.00								0.00						0.00				0.00				0.00			0.00				0.00				0.00			0.07					0.00		0.00			2.86%	3.17%
																		7,629,332.91						0.00						239,006.29					0.00				460.16				0.00				0.00			7,390,786.78		7,390,186.07						(143.03)			603.19

		(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) 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 12
	07/23/2002 - 08:37 (G996,G904-G949) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																																					STATEMENT DATE:								07/25/2002
							*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																																				PAYMENT DATE:								07/25/2002
																																						PRIOR PAYMENT:								06/25/2002
							*SERIES 2001-8*																																				NEXT PAYMENT:									08/26/2002
																																						RECORD DATE:										06/28/2002
							*ABN AMRO ACCT: 67-8919-70-5*
							*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

				GROUP I		1,998,319.00			0.00		1,998,319.00	1,742,583.00					0.00							1,742,583.00									100,000.00					0.00							100,000.00
				GROUP II		2,624,613.00				0.00	2,624,613.00	1,607,525.00			0.00										1,607,525.00								100,000.00					0.00							100,000.00
				GROUP III		5,467,595.00		0.00			5,467,595.00	4,860,585.00				0.00									4,860,585.00								134,453.00					0.00							134,453.00
				GROUP IV		3,994,135.00				0.00	3,994,135.00	2,583,046.00			0.00										2,583,046.00								100,000.00					0.00							100,000.00
				GROUP V&VI		34,268,822.00				0.00	34,268,822.00	29,715,994.00				0.00									29,715,994.00								844,515.00					0.00							844,515.00

																		GROUP I								GROUP II					GROUP III						GROUP IV				GROUP V&VI								TOTAL
					NUMBER OF PAYOFFS:														27								9					11			17					42										106
					AGGREGATE PAYOFF AMOUNTS:															12,313,450.98								3,711,120.28				5,255,597.62					6,940,128.49		20,046,306.14											48,266,603.51
					NUMBER OF CURTAILMENTS:															176							72					65			185					875										1,373
					AGGREGATE CURTAILMENT AMOUNTS:																162,283.64							19,930.06				22,860.29			52,806.09				4,128,287.17											4,386,167.25
					NUMBER OF LOANS IN FORECLOSURE:																	0						0				0				1				0										1
					BOOK VALUE OF LOANS IN FORECLOSURE:																0.00							0.00			0.00				496,571.39							0.00								496,571.39
					PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:
					CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:																		0.00					0.00			0.00						0.00		0.00											0.00
					CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:																		0.00						0.00		0.00						0.00		0.00											0.00
					BEGINNING PRINCIPAL BALANCE:								385,300,793.82												152,564,812.92					146,813,686.23					460,428,114.31				1,648,544,108.47								2,793,651,515.75
					ENDING PRINCIPAL BALANCE:									372,510,735.22											148,705,981.76					141,408,552.09					453,030,831.28				1,618,581,404.65							2,734,237,505.00






			07/23/2002 - 08:37 (G996,G904-G949) 2002 LASALLE BANK N.A.																																									PAGE 9 OF 12





		ABN AMRO

		LASALLE BANK		N.A.
		*ABN AMRO MORTGAGE CORPORATION*

																																	STATEMENT DATE:							07/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							07/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									06/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									08/26/2002
																																	RECORD DATE:									06/28/2002

												*ABN AMRO ACCT: 67-8919-70-5*

												*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


					7/25/02		11		4,287,965						3	1,059,939				4		1,706,921			1	496,571				0	0			0			0				0		0					0			0
						0.34%				0.32%			0.09%				0.08%			0.12%			0.13%	0.03%			0.04%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		2		697,364						2	802,191				3		1,336,212			1	371,281				0	0			0			0				0		0					0			0
						0.06%				0.05%			0.06%				0.06%			0.09%			0.10%	0.03%			0.03%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		4		1,477,735						3	1,154,841				3		1,315,412			0	0				0	0			0			0				0		0					0			0
						0.12%				0.11%			0.09%				0.08%			0.09%			0.09%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		5		1,990,753						3	1,004,499				1		646,153			0	0				0	0			0			0				0		0					0			0
						0.15%				0.14%			0.09%				0.07%			0.03%			0.05%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		10		3,712,022						11	4,577,071				0		0			0	0				0	0			0			0				0		0					0			0
						0.29%				0.26%			0.32%				0.32%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		21		8,273,959						4	1,791,987				0		0			0	0				0	0			0			0				0		0					0			0
						0.60%				0.56%			0.11%				0.12%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					1/25/02		10		4,035,545						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.28%				0.27%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				07/23/2002 - 08:37 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 10 OF 12





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															STATEMENT DATE:						07/25/2002
																												PAYMENT DATE:								07/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					06/25/2002
											*SERIES 2001-8*
																												NEXT PAYMENT:										08/26/2002
																												RECORD DATE:											06/28/2002
											*ABN AMRO ACCT: 67-8919-70-5*
											*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
				7/25/02		3,219			1,346,882,015				70		31,084,055				0	0			0	0			0				0			0			0						319		322		6.93%		6.63%
					90.91%					89.56%		2.13%				2.25%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		3,289			1,380,613,708				45		18,528,011				0	0			0	0			0				0			0			0						320		323		6.93%		6.63%
					92.88%					91.80%		1.35%				1.32%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		3,334			1,401,555,452				43		19,187,853				0	0			0	0			0				0			0			0						321		323		6.94%		6.64%
					94.15%					93.20%		1.27%				1.35%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		3,377			1,423,094,891				57		24,712,976				0	0			0	0			0				0			0			0						323		325		6.94%		6.64%
					95.37%					94.63%		1.66%				1.70%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		3,434			1,450,400,062				45		19,203,187				0	0			0	0			0				0			0			0						324		326		6.95%		6.65%
					96.98%					96.44%		1.29%				1.30%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		3,479			1,471,710,077				28		11,029,096				0	0			0	0			0				0			0			0						325		327		6.95%		6.65%
					98.25%					97.86%		0.80%				0.74%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		3,509			1,486,112,822				32		15,462,373				0	0			0	0			0				0			0			0						326		328		6.95%		6.65%
					99.10%					98.82%		0.90%				1.03%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 11 OF 12
			07/23/2002 - 08:37 (G996,G904-G949) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

07/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

07/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

06/25/2002

SERIES 2001-8

NEXT PAYMENT:

08/26/2002

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8919-70-5

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..

07/23/2002 - 08:37 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 12 OF 12

ABN AMRO MORTGAGE CORP SERIES 2001-8 8-K