8-K 1 abn01008_200208.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 August 26, 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: August 26, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

08/26/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

08/26/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

07/25/2002

SERIES 2001-8

NEXT PAYMENT:

09/25/2002

RECORD DATE:

07/31/2002

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_200208_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

08/22/2002 - 08:13 (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:							08/26/2002

								*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																								PAYMENT DATE:					08/26/2002

WAC:				6.922794%				*SERIES 2001-8*																								PRIOR PAYMENT:						07/25/2002
																													NEXT PAYMENT:						09/25/2002
WAMM:				318
																													RECORD DATE:							07/31/2002
CURRENT INDEX:				1.836880%
NEXT INDEX:				1.810000%				*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					124,041,498.61				11,805,395.52			0.00			0.00			112,236,103.09			671,891.45					0.00			6.50000000%
	00077BZA4										826.943324067			78.702636800			0.000000000			0.000000000			748.240687267				4.479276333				0.000000000					FIXED

	IA-2				100,000,000.00					82,694,332.41				7,870,263.68			0.00			0.00			74,824,068.73			430,699.65					0.00			6.25000000%
	00077BZB2										826.943324100			78.702636800			0.000000000			0.000000000			748.240687300				4.306996500				0.000000000					FIXED

	IA-3				50,000,000.00					41,347,166.20				3,935,131.84			0.00			0.00			37,412,034.36			85,687.87					0.00			2.48688000%
	00077BZC0										826.943324000			78.702636800			0.000000000			0.000000000			748.240687200				1.713757400				0.000000000					2.460000000%

	IA-4				50,000,000.00				N	41,347,166.20				0.00			0.00			0.00			37,412,034.36			207,187.89					0.00			6.01312000%
	00077BZD8										826.943324000			0.000000000			0.000000000			0.000000000			748.240687200				4.143757800				0.000000000					6.040000000%

	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					85,979,217.12				5,900,116.53			0.00			0.00			80,079,100.59			465,720.76					0.00			6.50000000%
	00077BZH9										771.114054888			52.915843318			0.000000000			0.000000000			718.198211570				4.176867803				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					80,726,352.65				3,149,023.52			0.00			0.00			77,577,329.13			437,267.74					0.00			6.50000000%
	00077BZM8										807.263526500			31.490235200			0.000000000			0.000000000			775.773291300				4.372677400				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					8,801,620.50				58,734.97			0.00			0.00			8,742,885.53			47,675.44					0.00			6.50000000%
	00077BZP1										956.282105606			6.381461321			0.000000000			0.000000000			949.900644285				5.179860930				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					157,938,345.31				8,218,449.48			0.00			0.00			149,719,895.83			822,595.55					0.00			6.25000000%
	00077BZS5										902.504830343			46.962568457			0.000000000			0.000000000			855.542261886				4.700546000				0.000000000					FIXED

	IVA-2				90,000,000.00					81,225,434.73				4,226,631.16			0.00			0.00			76,998,803.57			406,127.17					0.00			6.00000000%
	00077BZT3										902.504830333			46.962568444			0.000000000			0.000000000			855.542261889				4.512524111				0.000000000					FIXED

	IVA-3				50,000,000.00					45,125,241.53				2,348,128.42			0.00			0.00			42,777,113.11			87,876.90					0.00			2.33688000%
	00077BZU0										902.504830600			46.962568400			0.000000000			0.000000000			855.542262200				1.757538000				0.000000000					2.310000000%

	IVA-4				50,000,000.00				N	45,125,241.53				0.00			0.00			0.00			42,777,113.11			231,760.23					0.00			6.16312000%
	00077BZV8										902.504830600			0.000000000			0.000000000			0.000000000			855.542262200				4.635204600				0.000000000					6.190000000%

	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					26,879,134.44				181,565.94			0.00			0.00			26,697,568.50			145,595.31					0.00			6.50000000%
	00077BZX4										955.770523771			6.456136970			0.000000000			0.000000000			949.314386801				5.177090282				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					8,813,504.99				739,660.45			0.00			0.00			8,073,844.54			44,067.52					0.00			6.00000000%
	00077BA29										881.350499000			73.966045000			0.000000000			0.000000000			807.384454000				4.406752000				0.000000000					FIXED

	IVA-10				12,500,000.00					11,492,853.69				316,997.34			0.00			0.00			11,175,856.35			57,464.27					0.00			6.00000000%
	00077BC84										919.428295200			25.359787200			0.000000000			0.000000000			894.068508000				4.597141600				0.000000000					FIXED

	VA-1				25,000,000.00					20,689,363.18				1,773,341.28			0.00			0.00			18,916,021.90			107,757.10					0.00			6.25000000%
	00077BA37										827.574527200			70.933651200			0.000000000			0.000000000			756.640876000				4.310284000				0.000000000					FIXED

	VA-2				88,854,000.00					73,533,307.03				6,302,738.66			0.00			0.00			67,230,568.37			398,305.41					0.00			6.50000000%
	00077BA45										827.574527089			70.933651383			0.000000000			0.000000000			756.640875706				4.482695320				0.000000000					FIXED

	VA-3				85,738.00				N	70,954.97				0.00			0.00			0.00			64,873.22			384.34					0.00			6.50000000%
	00077BA52										827.579019805			0.000000000			0.000000000			0.000000000			756.644894912				4.482726446				0.000000000					6.500000000%

	VIA-1				68,549,000.00					64,938,172.38				2,506,285.90			0.00			0.00			62,431,886.48			324,690.86					0.00			6.00000000%
	00077BA60										947.324868051			36.561961517			0.000000000			0.000000000			910.762906534				4.736624313				0.000000000					FIXED

	VIA-2				68,549,000.00					64,938,172.38				2,506,285.90			0.00			0.00			62,431,886.48			338,219.65					0.00			6.25000000%
	00077BA78										947.324868051			36.561961517			0.000000000			0.000000000			910.762906534				4.933983720				0.000000000					FIXED

	1A-P				4,064,339.00					3,993,102.90				13,054.11			0.00			0.00			3,980,048.79			0.00					0.00			0.00000000%
	00077BA86										982.472894116			3.211865447			0.000000000			0.000000000			979.261028669				0.000000000				0.000000000					N/A

	2A-P				3,477,237.00					3,343,207.72				39,906.16			0.00			0.00			3,303,301.56			0.00					0.00			0.00000000%
	00077BA94										961.455235867			11.476399222			0.000000000			0.000000000			949.978836645				0.000000000				0.000000000					N/A

	1A-X				31,699,357.00				N	24,461,843.49				0.00			0.00			0.00			22,771,433.03			132,501.65					0.00			6.50000000%
	00077BB28										771.682639809			0.000000000			0.000000000			0.000000000			718.356307038				4.179947562				0.000000000					6.500000000%

	2A-X				3,828,585.00				N	3,069,017.92				0.00			0.00			0.00			2,714,817.42			16,623.85					0.00			6.50000000%
	00077BB36										801.606316694			0.000000000			0.000000000			0.000000000			709.091588668				4.342034982				0.000000000					6.500000000%

	1M				18,630,000.00					18,520,392.74				15,650.27			0.00			0.00			18,504,742.47			101,593.76					0.00			6.58260937%
	00077BB44										994.116625872			0.840057434			0.000000000			0.000000000			993.276568438				5.453234568				0.000000000					6.582612480%

	2M				1,936,000.00					1,890,178.29				6,439.32			0.00			0.00			1,883,738.97			9,878.75					0.00			6.27163017%
	00077BB51										976.331761364			3.326095041			0.000000000			0.000000000			973.005666322				5.102660124				0.000000000					6.271651601%

	1B-1				7,523,000.00					7,478,816.33				6,300.45			0.00			0.00			7,472,515.87			41,081.76					0.00			N/A
	00077BB69										994.126854978			0.837491692			0.000000000			0.000000000			993.289361957				5.460821481				0.000000000

	1B-2				5,604,000.00					5,571,046.10				4,703.54			0.00			0.00			5,566,342.55			30,572.14					0.00			N/A
	00077BB77										994.119575303			0.839318344			0.000000000			0.000000000			993.280255175				5.455413990				0.000000000

	1B-3				2,410,000.00					2,395,837.83				2,019.77			0.00			0.00			2,393,818.06			13,153.32					0.00			N/A
	00077BC27										994.123580913			0.838078838			0.000000000			0.000000000			993.285502075				5.457809129				0.000000000

	1B-4				2,490,000.00					2,475,357.72				2,089.89			0.00			0.00			2,473,267.82			13,584.05					0.00			N/A
	00077BC35										994.119566265			0.839313253			0.000000000			0.000000000			993.280248996				5.455441767				0.000000000

	1B-5				2,499,285.00					2,484,588.09				2,097.75			0.00			0.00			2,482,490.33			13,634.29					0.00			N/A
	00077BC43										994.119554192			0.839340051			0.000000000			0.000000000			993.280210140				5.455276209				0.000000000

	2B-1				645,000.00					629,733.98				2,145.33			0.00			0.00			627,588.65			3,291.22					0.00			6.27163017%
	00077BC92										976.331751938			3.326093023			0.000000000			0.000000000			973.005658915				5.102666667				0.000000000					6.271651601%

	2B-2				515,000.00					502,810.85				1,712.94			0.00			0.00			501,097.91			2,627.87					0.00			6.27163017%
	00077BB85										976.331747573			3.326097087			0.000000000			0.000000000			973.005650485				5.102660194				0.000000000					6.271651601%

	2B-3				257,000.00					250,917.27				854.81			0.00			0.00			250,062.46			1,311.38					0.00			6.27163017%
	00077BC50										976.331789883			3.326108949			0.000000000			0.000000000			973.005680934				5.102645914				0.000000000					6.271651601%

	2B-4				257,000.00					250,917.27				854.81			0.00			0.00			250,062.46			1,311.38					0.00			6.27163017%
	00077BC68										976.331789883			3.326108949			0.000000000			0.000000000			973.005680934				5.102645914				0.000000000					6.271651601%


	2B-5			265,414.00	259,134.60			0.00	882.80	0.00		258,251.80		1,185.45		(168.88)		6.27163017%
	00077BC76						976.341112375	0.000000000	3.326124470	0.000000000		973.014987906			4.466418501	(0.636288967)			6.271651601%

	1A-7			42,717,000.00	44,363,245.06			0.00	0.00	240,300.91		44,603,545.97		0.00		0.00		N/A
	00077BD26						1038.538405319	0.000000000	0.000000000	5.625416345		1044.163821664			0.000000000	0.000000000

	R-2			100.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	00077BB93						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			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			1,346,882,003.90		61,936,579.74	882.80	240,300.91		1,285,184,842.23		7,196,902.24		(168.88)

											TOTAL P&I PAYMENT		69,133,481.98


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
08/22/2002 - 08:13 (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:

08/26/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

08/26/2002

PRIOR PAYMENT:

07/25/2002

SERIES 2001-8

NEXT PAYMENT:

09/25/2002

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-8919-70-5

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

7,365,977.48

CURRENT SERVICING FEES

315,078.14

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

1,653,116.73

PLUS ADVANCE INTEREST

386,472.77

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

80,384.98

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

17,705.65

SCHEDULED PRINCIPAL DISTRIBUTION

1,733,501.71

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

332,783.79

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(315,078.14)

CURTAILMENTS

752,281.84

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

59,211,378.09

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

(1,051.68)

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

7,447,544.44

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

59,963,659.93

LESS TRUSTEE FEE

(11,224.02)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

61,697,161.64

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

69,144,706.08

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

7,436,320.43

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

1,346,882,015.30

3,219

SCHEDULED PRINCIPAL DISTRIBUTION

1,733,501.71

UNSCHEDULED PRINCIPAL DISTRIBUTION

59,963,659.93

133

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

1,285,184,853.66

3,086

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

100,109.81

467,207.38

80,384.98

386,472.77

94,405.17

427,793.51

86,089.62

425,886.64

08/22/2002 - 08:13 (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:					08/26/2002
																																																	PAYMENT DATE:					08/26/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																	PRIOR PAYMENT:						07/25/2002
															*SERIES 2001-8*
																																																	NEXT PAYMENT:							09/25/2002
																																		RECORD DATE:								07/31/2002


															*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				LOSS/EXP				FALLS DUE (3)				PENALTIES				PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		IA-1							30/360	30	6.500000000%						671,891.45								0.00						0.00				0.00				0.00			0.00				0.00				671,891.45			671,891.45					0.00		0.00			2.86%	3.32%
		IA-2							30/360	30	6.250000000%						430,699.65								0.00						0.00				0.00				0.00			0.00				0.00				430,699.65			430,699.65					0.00		0.00			2.86%	3.32%
		IA-3							30/360	30	2.486880000%						85,687.87								0.00						0.00				0.00				0.00			0.00				0.00				85,687.87			85,687.87					0.00		0.00			2.86%	3.32%
		IA-4							30/360	30	6.013120000%						207,187.89								0.00						0.00				0.00				0.00			0.00				0.00				207,187.89			207,187.89					0.00		0.00			2.86%	3.32%
		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%	3.32%
		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%	3.32%
		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%	3.32%
		IIA-1							30/360	30	6.500000000%						465,720.76								0.00						0.00				0.00				0.00			0.00				0.00				465,720.76			465,720.76					0.00		0.00			2.86%	3.32%
		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%	3.32%
		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%	3.32%
		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%	3.32%
		IIIA1							30/360	30	6.500000000%						437,267.74								0.00						0.00				0.00				0.00			0.00				0.00				437,267.74			437,267.74					0.00		0.00			2.86%	3.32%
		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%	3.32%
		IIIA-3							30/360	30	6.500000000%						47,675.44								0.00						0.00				0.00				0.00			0.00				0.00				47,675.44			47,675.44					0.00		0.00			2.86%	3.32%
		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%	3.32%
		IVA-1							30/360	30	6.250000000%						822,595.55								0.00						0.00				0.00				0.00			0.00				0.00				822,595.55			822,595.55					0.00		0.00			2.86%	3.32%
		IVA-2							30/360	30	6.000000000%						406,127.17								0.00						0.00				0.00				0.00			0.00				0.00				406,127.17			406,127.17					0.00		0.00			2.86%	3.32%
		IVA-3							30/360	30	2.336880000%						87,876.90								0.00						0.00				0.00				0.00			0.00				0.00				87,876.90			87,876.90					0.00		0.00			2.86%	3.32%
		IVA-4							30/360	30	6.163120000%						231,760.23								0.00						0.00				0.00				0.00			0.00				0.00				231,760.23			231,760.23					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%	3.32%
		IVA-6							30/360	30	6.500000000%						145,595.31								0.00						0.00				0.00				0.00			0.00				0.00				145,595.31			145,595.31					0.00		0.00			2.86%	3.32%
		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%	3.32%
		IVA-9							30/360	30	6.000000000%						44,067.52								0.00						0.00				0.00				0.00			0.00				0.00				44,067.52			44,067.52					0.00		0.00			2.86%	3.32%
		IVA-10							30/360	30	6.000000000%						57,464.27								0.00						0.00				0.00				0.00			0.00				0.00				57,464.27			57,464.27					0.00		0.00			2.86%	3.32%
		VA-1							30/360	30	6.250000000%						107,757.10								0.00						0.00				0.00				0.00			0.00				0.00				107,757.10			107,757.10					0.00		0.00			2.86%	3.32%
		VA-2							30/360	30	6.500000000%						398,305.41								0.00						0.00				0.00				0.00			0.00				0.00				398,305.41			398,305.41					0.00		0.00			2.86%	3.32%
		VA-3							30/360	30	6.500000000%						384.34								0.00						0.00				0.00				0.00			0.00				0.00				384.34			384.34					0.00		0.00			NA	NA
		VIA-1							30/360	30	6.000000000%						324,690.86								0.00						0.00				0.00				0.00			0.00				0.00				324,690.86			324,690.86					0.00		0.00			2.86%	3.32%
		VIA-2							30/360	30	6.250000000%						338,219.65								0.00						0.00				0.00				0.00			0.00				0.00				338,219.65			338,219.65					0.00		0.00			2.86%	3.32%
		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%	3.32%
		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%	3.32%
		1A-X							30/360	30	6.500000000%						132,501.65								0.00						0.00				0.00				0.00			0.00				0.00				132,501.65			132,501.65					0.00		0.00			NA	NA
		2A-X							30/360	30	6.500000000%						16,623.85								0.00						0.00				0.00				0.00			0.00				0.00				16,623.85			16,623.85					0.00		0.00			NA	NA
		1M							30/360	30	6.582609370%						101,593.76								0.00						0.00				0.00				0.00			0.00				0.00				101,593.76			101,593.76					0.00		0.00			1.49%	1.73%
		2M							30/360	30	6.271630167%						9,878.75								0.00						0.00				0.00				0.00			0.00				0.00				9,878.75			9,878.75					0.00		0.00			1.49%	1.73%
		1B-1							30/360	30	6.591700200%						41,081.76								0.00						0.00				0.00				0.00			0.00				0.00				41,081.76			41,081.76					0.00		0.00			0.95%	1.10%
		1B-2							30/360	30	6.585221282%						30,572.14								0.00						0.00				0.00				0.00			0.00				0.00				30,572.14			30,572.14					0.00		0.00			0.54%	0.63%
		1B-3							30/360	30	6.588084951%						13,153.32								0.00						0.00				0.00				0.00			0.00				0.00				13,153.32			13,153.32					0.00		0.00			0.37%	0.43%
		1B-4							30/360	30	6.585255257%						13,584.05								0.00						0.00				0.00				0.00			0.00				0.00				13,584.05			13,584.05					0.00		0.00			0.18%	0.21%
		1B-5							30/360	30	6.585052480%						13,634.29								0.00						0.00				0.00				0.00			0.00				0.00				13,634.29			13,634.29					0.00		0.00			0.00%	0.00%
		2B-1							30/360	30	6.271630167%						3,291.22								0.00						0.00				0.00				0.00			0.00				0.00				3,291.22			3,291.22					0.00		0.00			0.95%	1.10%
		2B-2							30/360	30	6.271630167%						2,627.87								0.00						0.00				0.00				0.00			0.00				0.00				2,627.87			2,627.87					0.00		0.00			0.54%	0.63%
		2B-3							30/360	30	6.271630167%						1,311.38								0.00						0.00				0.00				0.00			0.00				0.00				1,311.38			1,311.38					0.00		0.00			0.37%	0.43%
		2B-4							30/360	30	6.271630167%						1,311.38								0.00						0.00				0.00				0.00			0.00				0.00				1,311.38			1,311.38					0.00		0.00			0.18%	0.21%
		2B-5							30/360	30	6.271630167%						1,354.33								0.00						0.00				0.00				606.34			0.00				0.00				1,960.67			1,185.45					(168.88)		775.22			0.00%	0.00%
		1A-7							30/360	30	6.500000000%						240,300.91								0.00						240,300.91				0.00				0.00			0.00				0.00				0.00			0.00					0.00		0.00			2.86%	3.32%
																		7,437,372.03						0.00						240,300.91					0.00			603.19					0.00				0.00			7,197,677.46		7,196,902.24						(168.88)			775.22

	(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) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES 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 12
	08/22/2002 - 08:13 (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:								08/26/2002
							*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																																				PAYMENT DATE:								08/26/2002
																																						PRIOR PAYMENT:								07/25/2002
							*SERIES 2001-8*																																				NEXT PAYMENT:									09/25/2002
																																						RECORD DATE:										07/31/2002
							*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		39,164,368.00				0.00	39,164,368.00	33,961,136.00				0.00									33,961,136.00								965,160.00					0.00							965,160.00

																		GROUP I								GROUP II					GROUP III						GROUP IV				GROUP V&VI								TOTAL
					NUMBER OF PAYOFFS:														50								15					7			34					216										322
					AGGREGATE PAYOFF AMOUNTS:															22,805,664.44								5,751,087.38				3,000,740.09					15,405,588.39		97,986,382.32											144,949,462.62
					NUMBER OF CURTAILMENTS:															172							67					71			199					936										1,445
					AGGREGATE CURTAILMENT AMOUNTS:																518,639.69							29,925.87				30,522.85			74,797.13				821,206.00											1,475,091.54
					NUMBER OF LOANS IN FORECLOSURE:																	0						0				0				1				0										1
					BOOK VALUE OF LOANS IN FORECLOSURE:																0.00							0.00			0.00				496,131.69							0.00								496,131.69
					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:								372,510,735.22												148,705,981.76					141,408,552.09					453,030,831.28				1,849,807,319.60								2,965,463,419.95
					ENDING PRINCIPAL BALANCE:									348,889,209.02											142,801,326.32					138,252,362.18					437,157,489.10				1,744,675,736.32							2,811,776,122.94






			08/22/2002 - 08:13 (G996,G904-G949) 2002 LASALLE BANK N.A.																																									PAGE 9 OF 12





		ABN AMRO

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

																																	STATEMENT DATE:							08/26/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							08/26/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									07/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									09/25/2002
																																	RECORD DATE:									07/31/2002

												*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


					8/26/02		7		2,676,438						3	1,112,027				1		400,265			1	496,132				0	0			0			0				0		0					0			0
						0.23%				0.21%			0.10%				0.09%			0.03%			0.03%	0.03%			0.04%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					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
				08/22/2002 - 08:13 (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:						08/26/2002
																												PAYMENT DATE:								08/26/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					07/25/2002
											*SERIES 2001-8*
																												NEXT PAYMENT:										09/25/2002
																												RECORD DATE:											07/31/2002
											*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
				8/26/02		3,086			1,285,184,854				133		59,211,378				0	0			0	0			0				0			0			0						318		321		6.92%		6.63%
					87.15%					85.46%		4.13%				4.40%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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
			08/22/2002 - 08:13 (G996,G904-G949) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

08/26/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

08/26/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

07/25/2002

SERIES 2001-8

NEXT PAYMENT:

09/25/2002

RECORD DATE:

07/31/2002

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..

08/22/2002 - 08:13 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 12 OF 12

ABN AMRO MORTGAGE CORP SERIES 2001-8 8-K