8-K 1 abn01008_200210.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 October 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: October 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

10/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

10/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

09/25/2002

SERIES 2001-8

NEXT PAYMENT:

11/25/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-8919-70-5

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

DONELLA AURE 714-238-6744

MEGAN.OLSON@ABNAMRO.COM

DONELLA.AURE@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_200210_3.ZIP

OTHER RELATED INFORMATION

PAGE 9

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 10-15

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 16-21

MODIFIED LOAN DETAIL

PAGE 22

REALIZED LOSS DETAIL

PAGE 23

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

10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 1 OF 23





	ABN AMRO

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

								*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																								STATEMENT DATE:							10/25/2002

								*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																								PAYMENT DATE:					10/25/2002

WAC:				6.908607%				*SERIES 2001-8*																								PRIOR PAYMENT:						09/25/2002
																													NEXT PAYMENT:						11/25/2002
WAMM:				316
																													RECORD DATE:							09/30/2002
CURRENT INDEX:				1.813750%
NEXT INDEX:				1.830000%				*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					95,610,303.59				18,276,688.43			0.00			0.00			77,333,615.16			517,889.14					0.00			6.50000000%
	00077BZA4										637.402023933			121.844589533			0.000000000			0.000000000			515.557434400				3.452594267				0.000000000					FIXED

	IA-2				100,000,000.00					63,740,202.40				12,184,458.96			0.00			0.00			51,555,743.44			331,980.22					0.00			6.25000000%
	00077BZB2										637.402024000			121.844589600			0.000000000			0.000000000			515.557434400				3.319802200				0.000000000					FIXED

	IA-3				50,000,000.00					31,870,101.19				6,092,229.48			0.00			0.00			25,777,871.71			65,433.30					0.00			2.46375000%
	00077BZC0										637.402023800			121.844589600			0.000000000			0.000000000			515.557434200				1.308666000				0.000000000					2.480000000%

	IA-4				50,000,000.00				N	31,870,101.19				0.00			0.00			0.00			25,777,871.71			160,313.25					0.00			6.03625000%
	00077BZD8										637.402023800			0.000000000			0.000000000			0.000000000			515.557434200				3.206265000				0.000000000					6.020000000%

	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					69,559,867.37				11,693,482.01			0.00			0.00			57,866,385.36			376,782.61					0.00			6.50000000%
	00077BZH9										623.855312735			104.874278117			0.000000000			0.000000000			518.981034619				3.379216233				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					69,146,503.81				6,359,516.11			0.00			0.00			62,786,987.70			374,543.56					0.00			6.50000000%
	00077BZM8										691.465038100			63.595161100			0.000000000			0.000000000			627.869877000				3.745435600				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					8,683,832.41				59,372.99			0.00			0.00			8,624,459.42			47,037.43					0.00			6.50000000%
	00077BZP1										943.484616471			6.450781182			0.000000000			0.000000000			937.033835289				5.110542156				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					140,718,793.47				13,232,976.01			0.00			0.00			127,485,817.46			732,910.38					0.00			6.25000000%
	00077BZS5										804.107391257			75.617005771			0.000000000			0.000000000			728.490385486				4.188059314				0.000000000					FIXED

	IVA-2				90,000,000.00					72,369,665.21				6,805,530.52			0.00			0.00			65,564,134.69			361,848.33					0.00			6.00000000%
	00077BZT3										804.107391222			75.617005778			0.000000000			0.000000000			728.490385444				4.020537000				0.000000000					FIXED

	IVA-3				50,000,000.00					40,205,369.58				3,780,850.29			0.00			0.00			36,424,519.29			77,520.98					0.00			2.31375000%
	00077BZU0										804.107391600			75.617005800			0.000000000			0.000000000			728.490385800				1.550419600				0.000000000					2.330000000%

	IVA-4				50,000,000.00				N	40,205,369.58				0.00			0.00			0.00			36,424,519.29			207,267.06					0.00			6.18625000%
	00077BZV8										804.107391600			0.000000000			0.000000000			0.000000000			728.490385800				4.145341200				0.000000000					6.170000000%

	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					26,515,019.08				183,538.23			0.00			0.00			26,331,480.85			143,623.02					0.00			6.50000000%
	00077BZX4										942.823279167			6.526267823			0.000000000			0.000000000			936.297011343				5.106959428				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					7,263,745.33				1,190,967.84			0.00			0.00			6,072,777.49			36,318.73					0.00			6.00000000%
	00077BA29										726.374533000			119.096784000			0.000000000			0.000000000			607.277749000				3.631873000				0.000000000					FIXED

	IVA-10				12,500,000.00					10,828,670.97				510,414.79			0.00			0.00			10,318,256.18			54,143.35					0.00			6.00000000%
	00077BC84										866.293677600			40.833183200			0.000000000			0.000000000			825.460494400				4.331468000				0.000000000					FIXED

	VA-1				25,000,000.00					16,656,816.64				1,422,659.76			0.00			0.00			15,234,156.88			86,754.25					0.00			6.25000000%
	00077BA37										666.272665600			56.906390400			0.000000000			0.000000000			609.366275200				3.470170000				0.000000000					FIXED

	VA-2				88,854,000.00					59,200,991.40				5,056,360.43			0.00			0.00			54,144,630.97			320,672.04					0.00			6.50000000%
	00077BA45										666.272665271			56.906390596			0.000000000			0.000000000			609.366274675				3.608976973				0.000000000					FIXED

	VA-3				85,738.00				N	57,125.19				0.00			0.00			0.00			52,246.13			309.43					0.00			6.50000000%
	00077BA52										666.276213581			0.000000000			0.000000000			0.000000000			609.369591080				3.609018172				0.000000000					6.500000000%

	VIA-1				68,549,000.00					58,760,788.48				3,376,335.85			0.00			0.00			55,384,452.63			293,803.94					0.00			6.00000000%
	00077BA60										857.208543961			49.254341420			0.000000000			0.000000000			807.954202541				4.286042685				0.000000000					FIXED

	VIA-2				68,549,000.00					58,760,788.48				3,376,335.85			0.00			0.00			55,384,452.63			306,045.77					0.00			6.25000000%
	00077BA78										857.208543961			49.254341420			0.000000000			0.000000000			807.954202541				4.464627785				0.000000000					FIXED

	1A-P				4,064,339.00					3,890,293.84				80,026.20			0.00			0.00			3,810,267.64			0.00					0.00			0.00000000%
	00077BA86										957.177499219			19.689843785			0.000000000			0.000000000			937.487655434				0.000000000				0.000000000					N/A

	2A-P				3,477,237.00					3,207,838.55				93,171.33			0.00			0.00			3,114,667.22			0.00					0.00			0.00000000%
	00077BA94										922.525139932			26.794644714			0.000000000			0.000000000			895.730495218				0.000000000				0.000000000					N/A

	1A-X				31,699,357.00				N	20,809,970.24				0.00			0.00			0.00			18,585,897.55			112,720.67					0.00			6.50000000%
	00077BB28										656.479254138			0.000000000			0.000000000			0.000000000			586.317809222				3.555929226				0.000000000					6.500000000%

	2A-X				3,828,585.00				N	2,463,715.17				0.00			0.00			0.00			2,219,591.31			13,345.12					0.00			6.50000000%
	00077BB36										643.505412574			0.000000000			0.000000000			0.000000000			579.741943825				3.485653316				0.000000000					6.500000000%

	1M				18,630,000.00					18,489,339.66				15,270.65			0.00			0.00			18,474,069.00			101,423.52					0.00			6.58261637%
	00077BB44										992.449793881			0.819680623			0.000000000			0.000000000			991.630112721				5.444096618				0.000000000					6.582620769%

	2M				1,936,000.00					1,877,420.68				6,464.85			0.00			0.00			1,870,955.83			9,812.15					0.00			6.27167690%
	00077BB51										969.742086777			3.339282025			0.000000000			0.000000000			966.402804752				5.068259298				0.000000000					6.271691200%

	1B-1				7,523,000.00					7,466,314.78				6,139.86			0.00			0.00			7,460,174.92			41,013.14					0.00			N/A
	00077BB69										992.465077762			0.816145155			0.000000000			0.000000000			991.648932607				5.451700120				0.000000000

	1B-2				5,604,000.00					5,561,713.32				4,587.79			0.00			0.00			5,557,125.54			30,520.96					0.00			N/A
	00077BB77										992.454197002			0.818663455			0.000000000			0.000000000			991.635535332				5.446281228				0.000000000

	1B-3				2,410,000.00					2,391,829.06				1,968.99			0.00			0.00			2,389,860.08			13,131.33					0.00			N/A
	00077BC27										992.460190871			0.817008299			0.000000000			0.000000000			991.643186722				5.448684647				0.000000000

	1B-4				2,490,000.00					2,471,210.94				2,038.46			0.00			0.00			2,469,172.49			13,561.31					0.00			N/A
	00077BC35										992.454192771			0.818658635			0.000000000			0.000000000			991.635538153				5.446309237				0.000000000

	1B-5				2,499,285.00					2,480,425.76				2,046.14			0.00			0.00			2,478,379.61			13,611.46					0.00			N/A
	00077BC43										992.454145886			0.818690145			0.000000000			0.000000000			991.635451739				5.446141596				0.000000000

	2B-1				645,000.00					625,483.64				2,153.84			0.00			0.00			623,329.80			3,269.03					0.00			6.27167690%
	00077BC92										969.742077519			3.339286822			0.000000000			0.000000000			966.402790698				5.068263566				0.000000000					6.271691200%

	2B-2				515,000.00					499,417.17				1,719.73			0.00			0.00			497,697.44			2,610.15					0.00			6.27167690%
	00077BB85										969.742077670			3.339281553			0.000000000			0.000000000			966.402796117				5.068252427				0.000000000					6.271691200%

	2B-3				257,000.00					249,223.72				858.20			0.00			0.00			248,365.52			1,302.54					0.00			6.27167690%
	00077BC50										969.742101167			3.339299611			0.000000000			0.000000000			966.402801556				5.068249027				0.000000000					6.271691200%

	2B-4				257,000.00					249,223.72				858.20			0.00			0.00			248,365.52			1,302.54					0.00			6.27167690%
	00077BC68										969.742101167			3.339299611			0.000000000			0.000000000			966.402801556				5.068249027				0.000000000					6.271691200%


	2B-5			265,414.00	257,385.59			0.00	886.29	0.00		256,499.30		1,551.78		206.58		6.27167690%
	00077BC76						969.751369559	0.000000000	3.339273738	0.000000000		966.412095820			5.846639589	0.778331211			6.271691200%

	1A-7			42,717,000.00	44,845,148.51			0.00	0.00	242,911.22		45,088,059.73		0.00		0.00		N/A
	00077BD26						1049.819709015	0.000000000	0.000000000	5.686523398		1055.506232413			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			1,197,762,728.35		93,819,021.79	886.29	242,911.22		1,104,185,731.50		6,357,948.75		206.58

											TOTAL P&I PAYMENT		100,176,970.54


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
10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.																	PAGE 2 OF 23

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

10/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

10/25/2002

PRIOR PAYMENT:

09/25/2002

SERIES 2001-8

NEXT PAYMENT:

11/25/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-8919-70-5

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

6,320,647.29

CURRENT SERVICING FEES

270,259.38

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

1,392,813.06

PLUS ADVANCE INTEREST

550,265.54

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

125,652.78

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

24,813.51

SCHEDULED PRINCIPAL DISTRIBUTION

1,518,465.84

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

295,072.89

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(270,939.10)

CURTAILMENTS

895,283.85

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

91,163,247.17

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

6,609,955.10

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

92,058,531.02

LESS TRUSTEE FEE

(9,981.36)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

93,576,996.86

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

100,186,951.96

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

6,599,973.74

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

1,197,762,739.76

2,887

SCHEDULED PRINCIPAL DISTRIBUTION

1,518,465.84

UNSCHEDULED PRINCIPAL DISTRIBUTION

92,058,531.02

210

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

1,104,185,742.90

2,677

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

114,932.53

502,585.67

125,652.78

550,265.54

111,704.21

485,787.96

128,881.10

567,063.26

10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 6 OF 23





	ABN AMRO

	LASALLE BANK		N.A.

					*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																																	STATEMENT DATE:					10/25/2002
																																																PAYMENT DATE:					10/25/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																PRIOR PAYMENT:						09/25/2002
															*SERIES 2001-8*
																																																NEXT PAYMENT:							11/25/2002
																																RECORD DATE:												09/30/2002


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


																					DEDUCTIONS																				ADDITIONS
																																REMAINING
															ACCRUAL					PASS						ACCRUED
DEFERRED &

						PRIOR					INT ACCRUAL			PREPAY-				OTHER			DISTRIBUTABLE						INTEREST				CURRENT PERIOD					OUTSTANDING
																																CREDIT SUPPORT
													THRU						CERTIFICATE						ALLOCABLE					ACCRETION					INTEREST			INT. SHORT-					ON PRIOR			MENT						INTEREST					CERTIFICATE			PAYMENT		(SHORTFALL)/	INTEREST
			CLASS			METHOD DAYS								RATE				INTEREST						PPIS					INTEREST					LOSS/EXP						FALLS DUE			SHORTFALL (3)				PENALTIES		PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY				SHORTFALLS		ORIGINAL					CURRENT(4)

		IA-1					30/360		30	6.500000000%							517,889.14						0.00					0.00					0.00						0.00			0.00				0.00				0.00						517,889.14			517,889.14		0.00		0.00	2.86%	3.86%
		IA-2					30/360		30	6.250000000%							331,980.22						0.00					0.00					0.00						0.00			0.00				0.00				0.00						331,980.22			331,980.22		0.00		0.00	2.86%	3.86%
		IA-3					30/360		30	2.463750000%							65,433.30						0.00					0.00					0.00						0.00			0.00				0.00				0.00						65,433.30			65,433.30		0.00		0.00	2.86%	3.86%
		IA-4					30/360		30	6.036250000%							160,313.25						0.00					0.00					0.00						0.00			0.00				0.00				0.00						160,313.25			160,313.25		0.00		0.00	2.86%	3.86%
		IA-5					30/360		30	6.750000000%							217,305.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						217,305.00			217,305.00		0.00		0.00	2.86%	3.86%
		IA-6					30/360		30	6.750000000%							168,750.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						168,750.00			168,750.00		0.00		0.00	2.86%	3.86%
		IA-7					30/360		30	6.750000000%							239,062.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00						239,062.50			239,062.50		0.00		0.00	2.86%	3.86%
		IIA-1					30/360		30	6.500000000%							376,782.61						0.00					0.00					0.00						0.00			0.00				0.00				0.00						376,782.61			376,782.61		0.00		0.00	2.86%	3.86%
		IIA-2					30/360		30	6.500000000%							161,790.42						0.00					0.00					0.00						0.00			0.00				0.00				0.00						161,790.42			161,790.42		0.00		0.00	2.86%	3.86%
		IIA-3					30/360		30	6.500000000%							94,250.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						94,250.00			94,250.00		0.00		0.00	2.86%	3.86%
		IIA-4					30/360		30	6.500000000%							54,166.67						0.00					0.00					0.00						0.00			0.00				0.00				0.00						54,166.67			54,166.67		0.00		0.00	2.86%	3.86%
		IIIA1					30/360		30	6.500000000%							374,543.56						0.00					0.00					0.00						0.00			0.00				0.00				0.00						374,543.56			374,543.56		0.00		0.00	2.86%	3.86%
		IIIA-2					30/360		30	6.500000000%							87,425.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						87,425.00			87,425.00		0.00		0.00	2.86%	3.86%
		IIIA-3					30/360		30	6.500000000%							47,037.43						0.00					0.00					0.00						0.00			0.00				0.00				0.00						47,037.43			47,037.43		0.00		0.00	2.86%	3.86%
		IIIA-4					30/360		30	6.500000000%							94,791.67						0.00					0.00					0.00						0.00			0.00				0.00				0.00						94,791.67			94,791.67		0.00		0.00	2.86%	3.86%
		IVA-1					30/360		30	6.250000000%							732,910.38						0.00					0.00					0.00						0.00			0.00				0.00				0.00						732,910.38			732,910.38		0.00		0.00	2.86%	3.86%
		IVA-2					30/360		30	6.000000000%							361,848.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00						361,848.33			361,848.33		0.00		0.00	2.86%	3.86%
		IVA-3					30/360		30	2.313750000%							77,520.98						0.00					0.00					0.00						0.00			0.00				0.00				0.00						77,520.98			77,520.98		0.00		0.00	2.86%	3.86%
		IVA-4					30/360		30	6.186250000%							207,267.06						0.00					0.00					0.00						0.00			0.00				0.00				0.00						207,267.06			207,267.06		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				0.00						98,951.67			98,951.67		0.00		0.00	2.86%	3.86%
		IVA-6					30/360		30	6.500000000%							143,623.02						0.00					0.00					0.00						0.00			0.00				0.00				0.00						143,623.02			143,623.02		0.00		0.00	2.86%	3.86%
		IVA-8					30/360		30	6.500000000%							287,083.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00						287,083.33			287,083.33		0.00		0.00	2.86%	3.86%
		IVA-9					30/360		30	6.000000000%							36,318.73						0.00					0.00					0.00						0.00			0.00				0.00				0.00						36,318.73			36,318.73		0.00		0.00	2.86%	3.86%
		IVA-10					30/360		30	6.000000000%							54,143.35						0.00					0.00					0.00						0.00			0.00				0.00				0.00						54,143.35			54,143.35		0.00		0.00	2.86%	3.86%
		VA-1					30/360		30	6.250000000%							86,754.25						0.00					0.00					0.00						0.00			0.00				0.00				0.00						86,754.25			86,754.25		0.00		0.00	2.86%	3.86%
		VA-2					30/360		30	6.500000000%							320,672.04						0.00					0.00					0.00						0.00			0.00				0.00				0.00						320,672.04			320,672.04		0.00		0.00	2.86%	3.86%
		VA-3					30/360		30	6.500000000%							309.43						0.00					0.00					0.00						0.00			0.00				0.00				0.00						309.43			309.43		0.00		0.00	NA	NA
		VIA-1					30/360		30	6.000000000%							293,803.94						0.00					0.00					0.00						0.00			0.00				0.00				0.00						293,803.94			293,803.94		0.00		0.00	2.86%	3.86%
		VIA-2					30/360		30	6.250000000%							306,045.77						0.00					0.00					0.00						0.00			0.00				0.00				0.00						306,045.77			306,045.77		0.00		0.00	2.86%	3.86%
		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		0.00	2.86%	3.86%
		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		0.00	2.86%	3.86%
		1A-X					30/360		30	6.500000000%							112,720.67						0.00					0.00					0.00						0.00			0.00				0.00				0.00						112,720.67			112,720.67		0.00		0.00	NA	NA
		2A-X					30/360		30	6.500000000%							13,345.12						0.00					0.00					0.00						0.00			0.00				0.00				0.00						13,345.12			13,345.12		0.00		0.00	NA	NA
		1M					30/360		30	6.582616371%							101,423.52						0.00					0.00					0.00						0.00			0.00				0.00				0.00						101,423.52			101,423.52		0.00		0.00	1.49%	2.01%
		2M					30/360		30	6.271676901%							9,812.15						0.00					0.00					0.00						0.00			0.00				0.00				0.00						9,812.15			9,812.15		0.00		0.00	1.49%	2.01%
		1B-1					30/360		30	6.591707502%							41,013.14						0.00					0.00					0.00						0.00			0.00				0.00				0.00						41,013.14			41,013.14		0.00		0.00	0.95%	1.28%
		1B-2					30/360		30	6.585228379%							30,520.96						0.00					0.00					0.00						0.00			0.00				0.00				0.00						30,520.96			30,520.96		0.00		0.00	0.54%	0.73%
		1B-3					30/360		30	6.588092110%							13,131.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00						13,131.33			13,131.33		0.00		0.00	0.37%	0.49%
		1B-4					30/360		30	6.585262356%							13,561.31						0.00					0.00					0.00						0.00			0.00				0.00				0.00						13,561.31			13,561.31		0.00		0.00	0.18%	0.25%
		1B-5					30/360		30	6.585059567%							13,611.46						0.00					0.00					0.00						0.00			0.00				0.00				0.00						13,611.46			13,611.46		0.00		0.00	0.00%	0.00%
		2B-1					30/360		30	6.271676901%							3,269.03						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,269.03			3,269.03		0.00		0.00	0.95%	1.28%
		2B-2					30/360		30	6.271676901%							2,610.15						0.00					0.00					0.00						0.00			0.00				0.00				0.00						2,610.15			2,610.15		0.00		0.00	0.54%	0.73%
		2B-3					30/360		30	6.271676901%							1,302.54						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,302.54			1,302.54		0.00		0.00	0.37%	0.49%
		2B-4					30/360		30	6.271676901%							1,302.54						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,302.54			1,302.54		0.00		0.00	0.18%	0.25%
		2B-5					30/360		30	6.271676901%							1,345.20						0.00					0.00					0.00						594.85			3.11				0.00				0.00						1,943.16			1,551.78		206.58		391.38	0.00%	0.00%
		1A-7					30/360		30	6.500000000%							242,911.22						0.00					242,911.22					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	2.86%	3.86%
																6,600,653.39						0.00					242,911.22						0.00				594.85					3.11			0.00						0.00					6,358,340.13		6,357,948.75			206.58		391.38

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																PAGE 7 OF 23
	10/23/2002 - 09:48 (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:								10/25/2002
							*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																																				PAYMENT DATE:								10/25/2002
																																						PRIOR PAYMENT:								09/25/2002
							*SERIES 2001-8*																																				NEXT PAYMENT:									11/25/2002
																																						RECORD DATE:										09/30/2002
							*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		4,895,546.00				0.00	4,895,546.00	4,245,142.00				0.00									4,245,142.00								120,645.00					0.00							120,645.00

																		GROUP I								GROUP II					GROUP III						GROUP IV				GROUP V&VI								TOTAL
					NUMBER OF PAYOFFS:														81								29					16			55					29										210
					AGGREGATE PAYOFF AMOUNTS:															36,018,297.59								11,579,578.30				6,254,064.16					24,844,770.42		12,466,536.70											91,163,247.17
					NUMBER OF CURTAILMENTS:															119							48					57			169					103										496
					AGGREGATE CURTAILMENT AMOUNTS:																300,296.42							11,974.82				20,157.06			388,377.23				177,667.54											898,473.07
					NUMBER OF LOANS IN FORECLOSURE:																	1						0				0				0				0										1
					BOOK VALUE OF LOANS IN FORECLOSURE:																399,594.72							0.00			0.00				0.00							0.00								399,594.72
					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:								315,627,177.18												132,277,674.72					129,745,692.77					419,766,817.01				200,345,378.08								1,197,762,739.76
					ENDING PRINCIPAL BALANCE:									279,063,542.62											120,579,813.31					123,357,581.20					394,177,232.02				187,007,573.75							1,104,185,742.90






			10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.																																									PAGE 9 OF 23





		ABN AMRO

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

																																	STATEMENT DATE:							10/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							10/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									09/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									11/25/2002
																																	RECORD DATE:									09/30/2002

												*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


					10/25/02		9		2,960,838						4	1,040,029				0		0			1	399,595				0	0			0			0				0		0					0			0
						0.34%				0.27%			0.15%				0.09%			0.00%			0.00%	0.04%			0.04%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		8		3,010,304						2	691,150				5		1,894,114			1	495,689				0	0			0			0				0		0					0			0
						0.28%				0.25%			0.07%				0.06%			0.17%			0.16%	0.03%			0.04%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					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
				10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 10 OF 23





		ABN AMRO

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

																																	STATEMENT DATE:							10/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							10/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									09/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									11/25/2002
																																	RECORD DATE:									09/30/2002

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

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*GROUP I*

											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


					10/25/02		1		307,211						2	350,490				0		0			1	399,595				0	0			0			0				0		0					0			0
						0.14%				0.11%			0.29%				0.13%			0.00%			0.00%	0.14%			0.14%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		0		0						0	0				5		1,894,114			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.65%			0.60%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		2		866,191						2	807,314				1		400,265			0	0				0	0			0			0				0		0					0			0
						0.24%				0.25%			0.24%				0.23%			0.12%			0.11%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		5		1,897,468						2	754,991				3		1,335,941			0	0				0	0			0			0				0		0					0			0
						0.56%				0.51%			0.22%				0.20%			0.33%			0.36%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		1		354,780						0	0				3		1,336,212			0	0				0	0			0			0				0		0					0			0
						0.11%				0.09%			0.00%				0.00%			0.32%			0.35%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		1		457,379						1	351,983				1		645,684			0	0				0	0			0			0				0		0					0			0
						0.11%				0.12%			0.11%				0.09%			0.11%			0.17%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		1		352,276						0	0				1		646,153			0	0				0	0			0			0				0		0					0			0
						0.10%				0.09%			0.00%				0.00%			0.10%			0.16%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		4		1,654,400						4	1,926,504				0		0			0	0				0	0			0			0				0		0					0			0
						0.41%				0.40%			0.41%				0.47%			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		7		2,936,215						2	956,705				0		0			0	0				0	0			0			0				0		0					0			0
						0.71%				0.71%			0.20%				0.23%			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		3		1,306,899						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.30%				0.31%			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
				10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 11 OF 23





		ABN AMRO

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

																																	STATEMENT DATE:							10/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							10/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									09/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									11/25/2002
																																	RECORD DATE:									09/30/2002

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

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*GROUP II*

											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


					10/25/02		4		1,656,569						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.34%				1.37%			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%
					9/25/02		3		1,126,421						1	395,865				0		0			0	0				0	0			0			0				0		0					0			0
						0.91%				0.85%			0.30%				0.30%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		5		1,810,247						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.41%				1.27%			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%
					7/25/02		0		0						0	0				1		370,980			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.27%			0.25%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		1		342,584						0	0				0		0			1	371,281				0	0			0			0				0		0					0			0
						0.26%				0.22%			0.00%				0.00%			0.00%			0.00%	0.26%			0.24%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		1		342,858						0	0				1		371,580			0	0				0	0			0			0				0		0					0			0
						0.26%				0.22%			0.00%				0.00%			0.26%			0.24%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		0		0						1	371,878				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.25%				0.23%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		1		372,174						1	370,060				0		0			0	0				0	0			0			0				0		0					0			0
						0.25%				0.23%			0.25%				0.23%			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		1		370,375						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.24%				0.22%			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%
					1/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 12 OF 23





		ABN AMRO

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

																																	STATEMENT DATE:							10/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							10/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									09/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									11/25/2002
																																	RECORD DATE:									09/30/2002

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

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*GROUP III*

											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


					10/25/02		0		0						1	304,238				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.33%				0.25%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		1		304,477						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.32%				0.23%			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%
					8/26/02		0		0						1	304,713				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.30%				0.22%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		1		322,979						1	304,949				0		0			0	0				0	0			0			0				0		0					0			0
						0.29%				0.23%			0.29%				0.22%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		0		0						1	305,182				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.28%				0.21%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		1		323,493						1	305,415				1		298,148			0	0				0	0			0			0				0		0					0			0
						0.28%				0.22%			0.28%				0.21%			0.28%			0.20%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/12/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					3/25/02		3		928,532						1	325,270				0		0			0	0				0	0			0			0				0		0					0			0
						0.81%				0.60%			0.27%				0.21%			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		3		935,680						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.79%				0.59%			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%
					1/25/02		2		643,187						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.52%				0.40%			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
				10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 13 OF 23





		ABN AMRO

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

																																	STATEMENT DATE:							10/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							10/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									09/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									11/25/2002
																																	RECORD DATE:									09/30/2002

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

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*GROUP IV*

											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


					10/25/02		2		341,962						1	385,300				0		0			0	0				0	0			0			0				0		0					0			0
						0.21%				0.09%			0.11%				0.10%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					9/25/02		3		1,061,525						0	0				0		0			1	495,689				0	0			0			0				0		0					0			0
						0.30%				0.25%			0.00%				0.00%			0.00%			0.00%	0.10%			0.12%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		0		0						0	0				0		0			1	496,132				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.10%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		5		2,067,519						0	0				0		0			1	496,571				0	0			0			0				0		0					0			0
						0.47%				0.46%			0.00%				0.00%			0.00%			0.00%	0.09%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		0		0						1	497,009				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.09%				0.11%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		0		0						1	497,443				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.09%				0.11%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/12/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					3/25/02		1		421,529						3	1,165,019				0		0			0	0				0	0			0			0				0		0					0			0
						0.09%				0.09%			0.27%				0.24%			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		6		2,272,516						1	498,733				0		0			0	0				0	0			0			0				0		0					0			0
						0.53%				0.47%			0.09%				0.10%			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		2		820,399						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.18%				0.17%			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
				10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 14 OF 23





		ABN AMRO

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

																																	STATEMENT DATE:							10/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							10/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									09/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									11/25/2002
																																	RECORD DATE:									09/30/2002

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

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*GROUP V & VI*

											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


					10/25/02		1		294,257						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.57%				0.41%			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%
					9/25/02		1		517,881						1	295,285				0		0			0	0				0	0			0			0				0		0					0			0
						0.53%				0.66%			0.53%				0.38%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					8/26/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					7/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					6/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					5/28/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/12/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0


					3/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					2/25/02		2		966,296						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.80%				0.88%			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%
					1/25/02		1		413,310						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.40%				0.37%			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
				10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 15 OF 23





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															STATEMENT DATE:						10/25/2002
																												PAYMENT DATE:								10/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					09/25/2002
											*SERIES 2001-8*
																												NEXT PAYMENT:										11/25/2002
																												RECORD DATE:											09/30/2002
											*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
				10/25/02		2,677			1,104,185,743				210		91,163,247				0	0			0	0			0				0			0			0						316		319		6.91%		6.61%
					75.60%					73.42%		7.27%				7.61%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		2,887			1,197,762,740				199		85,258,891				0	0			0	0			0				0			0			0						317		320		6.92%		6.62%
					81.53%					79.64%		6.45%				6.63%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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 16 OF 23
			10/23/2002 - 09:48 (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:						10/25/2002
																													PAYMENT DATE:								10/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					09/25/2002
											*SERIES 2001-8*
																													NEXT PAYMENT:										11/25/2002
																													RECORD DATE:											09/30/2002
											*ABN AMRO ACCT: 67-8919-70-5*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP I*
							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
				10/25/02		691			279,063,543				81		36,018,298					0	0			0	0			0				0			0			0						346		349		7.16%		6.86%
					19.51%					18.56%		10.49%				11.41%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		772			315,627,177				75		32,938,027					0	0			0	0			0				0			0			0						347		350		7.16%		6.86%
					21.80%					20.99%		8.85%				9.44%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		847			348,889,209				50		22,805,664					0	0			0	0			0				0			0			0						348		351		7.16%		6.86%
					23.92%					23.20%		5.57%				6.12%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		897			372,510,735				27		12,313,451					0	0			0	0			0				0			0			0						349		352		7.16%		6.86%
					25.33%					24.77%		2.92%				3.20%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		924			385,300,794				15		5,336,405					0	0			0	0			0				0			0			0						351		353		7.16%		6.86%
					26.09%					25.62%		1.60%				1.36%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		939			391,131,434				18		9,051,617					0	0			0	0			0				0			0			0						352		354		7.16%		6.86%
					26.52%					26.01%		1.88%				2.26%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		957			400,703,315				19		8,630,357					0	0			0	0			0				0			0			0						353		355		7.17%		6.87%
					27.03%					26.64%		1.95%				2.11%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		976			409,817,687				15		5,742,852					0	0			0	0			0				0			0			0						355		356		7.17%		6.87%
					27.56%					27.25%		1.51%				1.38%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		991			415,954,119				11		4,224,151					0	0			0	0			0				0			0			0						356		357		7.17%		6.87%
					27.99%					27.66%		1.10%				1.00%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		1,002			420,596,672				8		3,510,463					0	0			0	0			0				0			0			0						357		358		7.17%		6.87%
					28.30%					27.97%		0.79%				0.83%							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 17 OF 23
			10/23/2002 - 09:48 (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:						10/25/2002
																													PAYMENT DATE:								10/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					09/25/2002
											*SERIES 2001-8*
																													NEXT PAYMENT:										11/25/2002
																													RECORD DATE:											09/30/2002
											*ABN AMRO ACCT: 67-8919-70-5*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP II*
							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
				10/25/02		299			120,579,813				29		11,579,578					0	0			0	0			0				0			0			0						346		350		7.08%		6.78%
					8.44%					8.02%		8.84%				8.75%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		328			132,277,675				27		10,354,049					0	0			0	0			0				0			0			0						347		351		7.09%		6.78%
					9.26%					8.80%		7.61%				7.25%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		355			142,801,326				15		5,751,087					0	0			0	0			0				0			0			0						348		352		7.10%		6.79%
					10.03%					9.50%		4.05%				3.87%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		370			148,705,982				9		3,711,120					0	0			0	0			0				0			0			0						349		352		7.11%		6.80%
					10.45%					9.89%		2.37%				2.43%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		379			152,564,813				8		3,091,384					0	0			0	0			0				0			0			0						351		353		7.11%		6.80%
					10.70%					10.14%		2.07%				1.98%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		387			155,835,722				9		3,381,724					0	0			0	0			0				0			0			0						352		354		7.12%		6.80%
					10.93%					10.36%		2.27%				2.12%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		396			159,373,866				12		4,472,582					0	0			0	0			0				0			0			0						353		355		7.13%		6.81%
					11.18%					10.60%		2.94%				2.73%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		408			164,009,286				8		3,232,133					0	0			0	0			0				0			0			0						354		356		7.13%		6.82%
					11.52%					10.91%		1.92%				1.93%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		416			167,403,772				6		2,135,078					0	0			0	0			0				0			0			0						355		357		7.14%		6.82%
					11.75%					11.13%		1.42%				1.25%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		423			170,280,452				8		3,739,336					0	0			0	0			0				0			0			0						357		358		7.15%		6.83%
					11.95%					11.32%		1.86%				2.15%							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 18 OF 23
			10/23/2002 - 09:48 (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:						10/25/2002
																													PAYMENT DATE:								10/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					09/25/2002
											*SERIES 2001-8*
																													NEXT PAYMENT:										11/25/2002
																													RECORD DATE:											09/30/2002
											*ABN AMRO ACCT: 67-8919-70-5*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP III*
							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
				10/25/02		301			123,357,581				16		6,254,064					0	0			0	0			0				0			0			0						346		350		6.84%		6.51%
					8.50%					8.20%		5.05%				4.82%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		317			129,745,693				19		8,349,185					0	0			0	0			0				0			0			0						348		351		6.85%		6.52%
					8.95%					8.63%		5.65%				6.04%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		336			138,252,362				7		3,000,740					0	0			0	0			0				0			0			0						349		352		6.86%		6.53%
					9.49%					9.19%		2.04%				2.12%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		343			141,408,552				11		5,255,598					0	0			0	0			0				0			0			0						350		353		6.88%		6.54%
					9.69%					9.40%		3.11%				3.58%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		354			146,813,686				4		1,726,080					0	0			0	0			0				0			0			0						351		354		6.88%		6.55%
					10.00%					9.76%		1.12%				1.16%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		358			148,705,927				5		2,061,427					0	0			0	0			0				0			0			0						352		355		6.89%		6.56%
					10.11%					9.89%		1.38%				1.37%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/12/02		0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
				3/25/02		370			154,044,079				9		3,972,038					0	0			0	0			0				0			0			0						354		357		6.92%		6.59%
					10.45%					10.24%		2.37%				2.51%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		379			158,195,452				3		1,157,335					0	0			0	0			0				0			0			0						356		358		6.93%		6.59%
					10.70%					10.52%		0.79%				0.73%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		382			159,506,769				2		1,087,363					0	0			0	0			0				0			0			0						357		359		6.93%		6.59%
					10.79%					10.61%		0.52%				0.68%							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 19 OF 23
			10/23/2002 - 09:48 (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:						10/25/2002
																													PAYMENT DATE:								10/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					09/25/2002
											*SERIES 2001-8*
																													NEXT PAYMENT:										11/25/2002
																													RECORD DATE:											09/30/2002
											*ABN AMRO ACCT: 67-8919-70-5*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP IV*
							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
				10/25/02		939			394,177,232				55		24,844,770					0	0			0	0			0				0			0			0						346		349		6.89%		6.59%
					26.52%					26.21%		5.53%				5.92%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		994			419,766,817				42		16,930,988					0	0			0	0			0				0			0			0						347		350		6.89%		6.59%
					28.07%					27.91%		4.05%				3.87%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		1,036			437,157,489				34		15,405,588					0	0			0	0			0				0			0			0						349		351		6.90%		6.60%
					29.26%					29.07%		3.18%				3.40%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		1,070			453,030,831				17		6,940,128					0	0			0	0			0				0			0			0						350		352		6.90%		6.60%
					30.22%					30.12%		1.56%				1.51%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		1,087			460,428,114				10		3,993,307					0	0			0	0			0				0			0			0						351		353		6.91%		6.60%
					30.70%					30.62%		0.91%				0.86%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		1,097			465,062,556				7		3,223,034					0	0			0	0			0				0			0			0						352		354		6.91%		6.61%
					30.98%					30.92%		0.63%				0.69%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/12/02		0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
				3/25/02		1,119			475,955,451				7		3,792,722					0	0			0	0			0				0			0			0						355		356		6.92%		6.61%
					31.60%					31.65%		0.62%				0.79%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		1,126			480,193,034				7		2,908,974					0	0			0	0			0				0			0			0						356		357		6.92%		6.61%
					31.80%					31.93%		0.62%				0.60%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		1,133			483,602,313				4		1,945,060					0	0			0	0			0				0			0			0						357		358		6.92%		6.61%
					32.00%					32.16%		0.35%				0.40%							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 20 OF 23
			10/23/2002 - 09:48 (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:						10/25/2002
																													PAYMENT DATE:								10/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					09/25/2002
											*SERIES 2001-8*
																													NEXT PAYMENT:										11/25/2002
																													RECORD DATE:											09/30/2002
											*ABN AMRO ACCT: 67-8919-70-5*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP V & VI*
							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
				10/25/02		174			71,822,501				15		6,162,697					0	0			0	0			0				0			0			0						166		169		6.75%		6.50%
					4.91%					4.78%		7.94%				7.87%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		189			78,321,427				22		9,974,460					0	0			0	0			0				0			0			0						167		170		6.75%		6.50%
					5.34%					5.21%		10.43%				11.25%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		211			88,633,661				16		7,728,574					0	0			0	0			0				0			0			0						168		171		6.76%		6.51%
					5.96%					5.89%		7.05%				7.99%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		227			96,729,801				5		2,254,232					0	0			0	0			0				0			0			0						169		172		6.76%		6.51%
					6.41%					6.43%		2.16%				2.26%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		232			99,534,713				5		2,842,644					0	0			0	0			0				0			0			0						171		173		6.77%		6.52%
					6.55%					6.62%		2.11%				2.77%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		237			102,768,480				3		976,693					0	0			0	0			0				0			0			0						172		174		6.77%		6.52%
					6.69%					6.83%		1.25%				0.94%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/12/02		0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
				3/25/02		244			106,699,488				5		2,079,914					0	0			0	0			0				0			0			0						174		176		6.77%		6.52%
					6.89%					7.09%		2.01%				1.90%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		249			109,195,874				1		603,558					0	0			0	0			0				0			0			0						175		177		6.78%		6.53%
					7.03%					7.26%		0.40%				0.54%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		251			110,834,997				10		5,180,151					0	0			0	0			0				0			0			0						176		178		6.78%		6.53%
					7.09%					7.37%		3.83%				4.45%							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 21 OF 23
			10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

10/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

10/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

09/25/2002

SERIES 2001-8

NEXT PAYMENT:

11/25/2002

RECORD DATE:

09/30/2002

ABN AMRO ACCT: 67-8919-70-5

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 22 OF 23

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

10/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

10/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

09/25/2002

SERIES 2001-8

NEXT PAYMENT:

11/25/2002

RECORD DATE:

09/30/2002

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..

10/23/2002 - 09:48 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 23 OF 23

ABN AMRO MORTGAGE CORP SERIES 2001-8 8-K