8-K 1 abn01008_200211.htm MONTHLY DISTRIBUTION STATEMENT 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 November 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: November 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

11/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2001-8

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

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

COMPONENT DETAIL REPORT

PAGE 6-8

FIRST PAYMENT DATE:

1/25/2002

MONTHLY DATA FILE NAME:

CASH RECONCILIATION SUMMARY

PAGE 9

ASSUMED FINAL PAYMENT: DATE:

1/25/2032

ABN01008_200211_3.ZIP

BOND INTEREST RECONCILIATION

PAGE 10-11

OTHER RELATED INFORMATION

PAGE 12

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 13-19

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 20-26

MODIFIED LOAN DETAIL

PAGE 27

REALIZED LOSS DETAIL

PAGE 28

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

11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 1 OF 28





	ABN AMRO

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

								*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																								STATEMENT DATE:							11/25/2002

								*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																								PAYMENT DATE:					11/25/2002

WAC:				6.897766%				*SERIES 2001-8*																								PRIOR PAYMENT:						10/25/2002
																													NEXT PAYMENT:						12/26/2002
WAMM:				314
																													RECORD DATE:							10/31/2002
CURRENT INDEX:				1.830000%
NEXT INDEX:				1.380000%				*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					77,333,615.16				21,461,947.25			0.00			0.00			55,871,667.91			418,890.42					0.00			6.50000000%
	00077BZA4										515.557434400			143.079648333			0.000000000			0.000000000			372.477786067				2.792602800				0.000000000					FIXED

	IA-2				100,000,000.00					51,555,743.44				14,307,964.83			0.00			0.00			37,247,778.61			268,519.50					0.00			6.25000000%
	00077BZB2										515.557434400			143.079648300			0.000000000			0.000000000			372.477786100				2.685195000				0.000000000					FIXED

	IA-3				50,000,000.00					25,777,871.71				7,153,982.41			0.00			0.00			18,623,889.30			53,274.27					0.00			2.48000000%
	00077BZC0										515.557434200			143.079648200			0.000000000			0.000000000			372.477786000				1.065485400				0.000000000					2.030000000%

	IA-4				50,000,000.00				N	25,777,871.71				0.00			0.00			0.00			18,623,889.30			129,318.99					0.00			6.02000000%
	00077BZD8										515.557434200			0.000000000			0.000000000			0.000000000			372.477786000				2.586379800				0.000000000					6.470000000%

	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					57,866,385.36				17,171,023.05			0.00			0.00			40,695,362.31			313,442.92					0.00			6.50000000%
	00077BZH9										518.981034619			154.000206726			0.000000000			0.000000000			364.980827892				2.811147265				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					62,786,987.70				8,059,804.57			0.00			0.00			54,727,183.13			340,096.18					0.00			6.50000000%
	00077BZM8										627.869877000			80.598045700			0.000000000			0.000000000			547.271831300				3.400961800				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					8,624,459.42				59,694.59			0.00			0.00			8,564,764.83			46,715.82					0.00			6.50000000%
	00077BZP1										937.033835289			6.485722512			0.000000000			0.000000000			930.548112777				5.075599739				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					127,485,817.46				18,135,313.74			0.00			0.00			109,350,503.72			663,988.63					0.00			6.25000000%
	00077BZS5										728.490385486			103.630364229			0.000000000			0.000000000			624.860021257				3.794220743				0.000000000					FIXED

	IVA-2				90,000,000.00					65,564,134.69				9,326,732.78			0.00			0.00			56,237,401.91			327,820.67					0.00			6.00000000%
	00077BZT3										728.490385444			103.630364222			0.000000000			0.000000000			624.860021222				3.642451889				0.000000000					FIXED

	IVA-3				50,000,000.00					36,424,519.29				5,181,518.21			0.00			0.00			31,243,001.08			70,724.27					0.00			2.33000000%
	00077BZU0										728.490385800			103.630364200			0.000000000			0.000000000			624.860021600				1.414485400				0.000000000					1.880000000%

	IVA-4				50,000,000.00				N	36,424,519.29				0.00			0.00			0.00			31,243,001.08			187,282.74					0.00			6.17000000%
	00077BZV8										728.490385800			0.000000000			0.000000000			0.000000000			624.860021600				3.745654800				0.000000000					6.620000000%

	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					26,331,480.85				184,532.40			0.00			0.00			26,146,948.45			142,628.85					0.00			6.50000000%
	00077BZX4										936.297011343			6.561618604			0.000000000			0.000000000			929.735392739				5.071608648				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					6,072,777.49				1,632,178.24			0.00			0.00			4,440,599.25			30,363.89					0.00			6.00000000%
	00077BA29										607.277749000			163.217824000			0.000000000			0.000000000			444.059925000				3.036389000				0.000000000					FIXED

	IVA-10				12,500,000.00					10,318,256.18				699,504.96			0.00			0.00			9,618,751.22			51,591.28					0.00			6.00000000%
	00077BC84										825.460494400			55.960396800			0.000000000			0.000000000			769.500097600				4.127302400				0.000000000					FIXED

	VA-1				25,000,000.00					15,234,156.88				1,908,638.16			0.00			0.00			13,325,518.72			79,344.57					0.00			6.25000000%
	00077BA37										609.366275200			76.345526400			0.000000000			0.000000000			533.020748800				3.173782800				0.000000000					FIXED

	VA-2				88,854,000.00					54,144,630.97				6,783,605.39			0.00			0.00			47,361,025.58			293,283.42					0.00			6.50000000%
	00077BA45										609.366274675			76.345526257			0.000000000			0.000000000			533.020748419				3.300734013				0.000000000					FIXED

	VA-3				85,738.00				N	52,246.13				0.00			0.00			0.00			45,700.38			283.00					0.00			6.50000000%
	00077BA52										609.369591080			0.000000000			0.000000000			0.000000000			533.023630129				3.300753458				0.000000000					6.500000000%

	VIA-1				68,549,000.00					55,384,452.63				4,829,756.32			0.00			0.00			50,554,696.31			276,922.26					0.00			6.00000000%
	00077BA60										807.954202541			70.456991641			0.000000000			0.000000000			737.497210900				4.039770967				0.000000000					FIXED

	VIA-2				68,549,000.00					55,384,452.63				4,829,756.32			0.00			0.00			50,554,696.31			288,460.69					0.00			6.25000000%
	00077BA78										807.954202541			70.456991641			0.000000000			0.000000000			737.497210900				4.208094794				0.000000000					FIXED

	1A-P				4,064,339.00					3,810,267.64				51,107.74			0.00			0.00			3,759,159.90			0.00					0.00			0.00000000%
	00077BA86										937.487655434			12.574674504			0.000000000			0.000000000			924.912980930				0.000000000				0.000000000					N/A

	2A-P				3,477,237.00					3,114,667.22				127,232.48			0.00			0.00			2,987,434.74			0.00					0.00			0.00000000%
	00077BA94										895.730495218			36.590108756			0.000000000			0.000000000			859.140386462				0.000000000				0.000000000					N/A

	1A-X				31,699,357.00				N	18,585,897.55				0.00			0.00			0.00			15,819,494.20			100,673.61					0.00			6.50000000%
	00077BB28										586.317809222			0.000000000			0.000000000			0.000000000			499.047794566				3.175888079				0.000000000					6.500000000%

	2A-X				3,828,585.00				N	2,219,591.31				0.00			0.00			0.00			1,952,972.25			12,022.79					0.00			6.50000000%
	00077BB36										579.741943825			0.000000000			0.000000000			0.000000000			510.102883964				3.140269839				0.000000000					6.500000000%

	1M				18,630,000.00					18,474,069.00				14,849.96			0.00			0.00			18,459,219.03			101,339.83					0.00			6.58262077%
	00077BB44										991.630112721			0.797099302			0.000000000			0.000000000			990.833012882				5.439604402				0.000000000					6.582625417%

	2M				1,936,000.00					1,870,955.83				6,280.40			0.00			0.00			1,864,675.43			9,778.38					0.00			6.27169120%
	00077BB51										966.402804752			3.244008264			0.000000000			0.000000000			963.158796488				5.050816116				0.000000000					6.271709162%

	1B-1				7,523,000.00					7,460,174.92				5,965.65			0.00			0.00			7,454,209.27			40,979.44					0.00			N/A
	00077BB69										991.648932607			0.792988170			0.000000000			0.000000000			990.855944437				5.447220524				0.000000000

	1B-2				5,604,000.00					5,557,125.54				4,460.30			0.00			0.00			5,552,665.24			30,495.80					0.00			N/A
	00077BB77										991.635535332			0.795913633			0.000000000			0.000000000			990.839621699				5.441791577				0.000000000

	1B-3				2,410,000.00					2,389,860.08				1,912.93			0.00			0.00			2,387,947.16			13,120.52					0.00			N/A
	00077BC27										991.643186722			0.793746888			0.000000000			0.000000000			990.849443983				5.444199170				0.000000000

	1B-4				2,490,000.00					2,469,172.49				1,981.82			0.00			0.00			2,467,190.68			13,550.13					0.00			N/A
	00077BC35										991.635538153			0.795911647			0.000000000			0.000000000			990.839630522				5.441819277				0.000000000

	1B-5				2,499,285.00					2,478,379.61				1,989.27			0.00			0.00			2,476,390.35			13,600.24					0.00			N/A
	00077BC43										991.635451739			0.795935638			0.000000000			0.000000000			990.839520103				5.441652313				0.000000000

	2B-1				645,000.00					623,329.80				2,092.39			0.00			0.00			621,237.41			3,257.78					0.00			6.27169120%
	00077BC92										966.402790698			3.244015504			0.000000000			0.000000000			963.158775194				5.050821705				0.000000000					6.271709162%

	2B-2				515,000.00					497,697.44				1,670.67			0.00			0.00			496,026.77			2,601.17					0.00			6.27169120%
	00077BB85										966.402796117			3.244019417			0.000000000			0.000000000			963.158776699				5.050815534				0.000000000					6.271709162%

	2B-3				257,000.00					248,365.52				833.71			0.00			0.00			247,531.81			1,298.06					0.00			6.27169120%
	00077BC50										966.402801556			3.244007782			0.000000000			0.000000000			963.158793774				5.050817121				0.000000000					6.271709162%

	2B-4				257,000.00					248,365.52				833.71			0.00			0.00			247,531.81			1,298.06					0.00			6.27169120%
	00077BC68										966.402801556			3.244007782			0.000000000			0.000000000			963.158793774				5.050817121				0.000000000					6.271709162%


	2B-5			265,414.00	256,499.30			0.00	861.00	0.00		255,638.30		1,522.56		181.99		6.27169120%
	00077BC76						966.412095820	0.000000000	3.243988637	0.000000000		963.168107183			5.736547432	0.685683498			6.271709162%

	1A-7			42,717,000.00	45,088,059.73			0.00	0.00	244,226.99		45,332,286.72		0.00		0.00		N/A
	00077BD26						1055.506232413	0.000000000	0.000000000	5.717325421		1061.223557834			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			1,104,185,731.50		121,947,164.25	861.00	244,226.99		982,481,933.26		5,832,067.00		181.99

											TOTAL P&I PAYMENT		127,779,231.25


NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.																	PAGE 2 OF 28





	ABN AMRO

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

							*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																						STATEMENT DATE:									11/25/2002

							*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																						PAYMENT DATE:						11/25/2002

							*SERIES 2001-8*																						PRIOR PAYMENT:							10/25/2002
																													NEXT PAYMENT:								12/26/2002
																													RECORD DATE:									10/31/2002
							*COMPONENT DETAIL*

							*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)
	1A-P1			2,484,052.00				2,344,890.79				14,396.76			0.00			0.00			2,330,494.03			0.00				0.00				0.00000000%
									943.978141359			5.795675775			0.000000000			0.000000000			938.182465584				0.000000000			0.000000000						N/A

	1A-P2			1,580,287.00				1,465,376.85				36,710.98			0.00			0.00			1,428,665.87			0.00				0.00				0.00000000%
									927.285265271			23.230577737			0.000000000			0.000000000			904.054687535				0.000000000			0.000000000						N/A

	2A-P1			859,493.00				753,282.61				48,988.50			0.00			0.00			704,294.11			0.00				0.00				0.00000000%
									876.426695738			56.996973797			0.000000000			0.000000000			819.429721941				0.000000000			0.000000000						N/A

	2A-P2			2,617,744.00				2,361,384.61				78,243.98			0.00			0.00			2,283,140.63			0.00				0.00				0.00000000%
									902.068578898			29.889851720			0.000000000			0.000000000			872.178727179				0.000000000			0.000000000						N/A

	1A-X1			8,012,983.00				4,633,466.83				0.00			0.00			0.00			3,863,133.03			25,097.95				0.00				6.50000000%
									578.244934502			0.000000000			0.000000000			0.000000000			482.109225740				3.132160645			0.000000000						6.500000000%

	1A-X2			8,843,611.00				4,951,857.27				0.00			0.00			0.00			4,184,736.44			26,822.56				0.00				6.50000000%
									559.936124508			0.000000000			0.000000000			0.000000000			473.193183192				3.032987317			0.000000000						6.500000000%

	1A-X3			4,800,874.00				2,324,588.91				0.00			0.00			0.00			2,064,428.19			12,591.52				0.00				6.50000000%
									484.201191283			0.000000000			0.000000000			0.000000000			430.010908430				2.622755773			0.000000000						6.500000000%

	1A-X4			10,041,889.00				6,675,984.54				0.00			0.00			0.00			5,707,196.54			36,161.58				0.00				6.50000000%
									664.813616243			0.000000000			0.000000000			0.000000000			568.338939018				3.601073463			0.000000000						6.500000000%

	2A-X1			2,360,794.00				1,185,503.26				0.00			0.00			0.00			1,014,197.35			6,421.48				0.00				6.50000000%
									502.162941790			0.000000000			0.000000000			0.000000000			429.600104880				2.720050966			0.000000000						6.500000000%

	2A-X2			1,467,790.00				1,034,088.05				0.00			0.00			0.00			938,774.90			5,601.31				0.00				6.50000000%
									704.520435485			0.000000000			0.000000000			0.000000000			639.583932306				3.816152174			0.000000000						6.500000000%

	1M-1			6,155,000.00				6,105,367.14				4,564.45			0.00			0.00			6,100,802.69			34,342.69				0.00				6.75000000%
									991.936172218			0.741584078			0.000000000			0.000000000			991.194588140				5.579640942			0.000000000						FIXED

	1M-2			2,613,000.00				2,591,616.06				1,973.36			0.00			0.00			2,589,642.70			14,037.92				0.00				6.50000000%
									991.816326062			0.755208573			0.000000000			0.000000000			991.061117489				5.372338308			0.000000000						FIXED

	1M-3			2,572,000.00				2,549,895.01				2,214.74			0.00			0.00			2,547,680.27			13,811.93				0.00				6.50000000%
									991.405524883			0.861096423			0.000000000			0.000000000			990.544428460				5.370112753			0.000000000						FIXED

	1M-4			7,290,000.00				7,227,190.79				6,097.42			0.00			0.00			7,221,093.37			39,147.28				0.00				6.50000000%
									991.384196159			0.836408779			0.000000000			0.000000000			990.547787380				5.369997257			0.000000000						FIXED

	1B-1-1			2,759,000.00				2,736,751.91				2,046.03			0.00			0.00			2,734,705.88			15,394.23				0.00				6.75000000%
									991.936176151			0.741583907			0.000000000			0.000000000			991.194592244				5.579641174			0.000000000						FIXED

	1B-1-2			1,045,000.00				1,036,448.06				789.19			0.00			0.00			1,035,658.87			5,614.09				0.00				6.50000000%
									991.816325359			0.755205742			0.000000000			0.000000000			991.061119617				5.372334928			0.000000000						FIXED

	1B-1-3			803,000.00				796,098.64				691.46			0.00			0.00			795,407.18			4,312.20				0.00				6.50000000%
									991.405529265			0.861095890			0.000000000			0.000000000			990.544433375				5.370112080			0.000000000						FIXED

	1B-1-4			2,916,000.00				2,890,876.31				2,438.97			0.00			0.00			2,888,437.34			15,658.91				0.00				6.50000000%
									991.384194102			0.836409465			0.000000000			0.000000000			990.547784636				5.369996571			0.000000000						FIXED

	1B-2-1			1,910,000.00				1,894,598.10				1,416.42			0.00			0.00			1,893,181.68			10,657.11				0.00				6.75000000%
									991.936178010			0.741581152			0.000000000			0.000000000			991.194596859				5.579638743			0.000000000						FIXED

	1B-2-2			784,000.00				777,584.00				592.08			0.00			0.00			776,991.92			4,211.91				0.00				6.50000000%
									991.816326531			0.755204082			0.000000000			0.000000000			991.061122449				5.372334184			0.000000000						FIXED

	1B-2-3			723,000.00				716,786.20				622.57			0.00			0.00			716,163.63			3,882.59				0.00				6.50000000%
									991.405532503			0.861092669			0.000000000			0.000000000			990.544439834				5.370110650			0.000000000						FIXED

	1B-2-4			2,187,000.00				2,168,157.24				1,829.23			0.00			0.00			2,166,328.01			11,744.19				0.00				6.50000000%
									991.384197531			0.836410608			0.000000000			0.000000000			990.547786923				5.370000000			0.000000000						FIXED

	1B-3-1			849,000.00				842,153.81				629.60			0.00			0.00			841,524.21			4,737.12				0.00				6.75000000%
									991.936171967			0.741578327			0.000000000			0.000000000			991.194593640				5.579646643			0.000000000						FIXED

	1B-3-2			348,000.00				345,152.08				262.81			0.00			0.00			344,889.27			1,869.57				0.00				6.50000000%
									991.816321839			0.755201149			0.000000000			0.000000000			991.061120690				5.372327586			0.000000000						FIXED

	1B-3-3			241,000.00				238,928.75				207.52			0.00			0.00			238,721.23			1,294.20				0.00				6.50000000%
									991.405601660			0.861078838			0.000000000			0.000000000			990.544522822				5.370124481			0.000000000						FIXED

	1B-3-4			972,000.00				963,625.44				812.99			0.00			0.00			962,812.45			5,219.64				0.00				6.50000000%
									991.384197531			0.836409465			0.000000000			0.000000000			990.547788066				5.370000000			0.000000000						FIXED

	1B-4-1			849,000.00				842,153.81				629.60			0.00			0.00			841,524.21			4,737.12				0.00				6.75000000%
									991.936171967			0.741578327			0.000000000			0.000000000			991.194593640				5.579646643			0.000000000						FIXED

	1B-4-2			348,000.00				345,152.08				262.81			0.00			0.00			344,889.27			1,869.57				0.00				6.50000000%
									991.816321839			0.755201149			0.000000000			0.000000000			991.061120690				5.372327586			0.000000000						FIXED

	1B-4-3			321,000.00				318,241.16				276.41			0.00			0.00			317,964.75			1,723.81				0.00				6.50000000%
									991.405482866			0.861090343			0.000000000			0.000000000			990.544392523				5.370124611			0.000000000						FIXED

	1B-4-4			972,000.00				963,625.44				812.99			0.00			0.00			962,812.45			5,219.64				0.00				6.50000000%
									991.384197531			0.836409465			0.000000000			0.000000000			990.547788066				5.370000000			0.000000000						FIXED

	1B-5-1			850,139.00				843,283.62				630.45			0.00			0.00			842,653.17			4,743.47				0.00				6.75000000%
									991.936165733			0.741584611			0.000000000			0.000000000			991.194581121				5.579640506			0.000000000						FIXED

	1B-5-2			351,349.00				348,473.66				265.34			0.00			0.00			348,208.32			1,887.57				0.00				6.50000000%
									991.816285232			0.755203516			0.000000000			0.000000000			991.061081716				5.372350569			0.000000000						FIXED

	1B-5-3			323,532.00				320,751.40				278.59			0.00			0.00			320,472.81			1,737.40				0.00				6.50000000%
									991.405486938			0.861089475			0.000000000			0.000000000			990.544397463				5.370102494			0.000000000						FIXED

	1B-5-4			974,265.00				965,870.93				814.88			0.00			0.00			965,056.05			5,231.80				0.00				6.50000000%
									991.384202450			0.836404880			0.000000000			0.000000000			990.547797570				5.369996869			0.000000000						FIXED

	1A-7-1			10,441,000.00				11,020,540.58				0.00			0.00			59,694.59			11,080,235.17			0.00				0.00				6.50000000%
									1055.506233119			0.000000000			0.000000000			5.717324969			1061.223558088				0.000000000			0.000000000						FIXED

	1A-7-2			32,276,000.00				34,067,519.15				0.00			0.00			184,532.40			34,252,051.55			0.00				0.00				6.50000000%
									1055.506232185			0.000000000			0.000000000			5.717325567			1061.223557752				0.000000000			0.000000000						FIXED

NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.																														PAGE 6 OF 28

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/25/2002

PRIOR PAYMENT:

10/25/2002

SERIES 2001-8

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8919-70-5

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

5,873,564.02

CURRENT SERVICING FEES

250,794.40

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

1,267,453.05

PLUS ADVANCE INTEREST

453,342.45

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

104,621.53

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

20,105.59

SCHEDULED PRINCIPAL DISTRIBUTION

1,372,074.58

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

270,900.00

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(251,473.43)

CURTAILMENTS

235,003.49

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

120,096,720.19

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

6,084,634.59

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

120,331,723.68

LESS TRUSTEE FEE

(9,201.55)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

121,703,798.26

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

127,788,432.85

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

6,075,433.04

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

1,104,185,742.90

2,677

SCHEDULED PRINCIPAL DISTRIBUTION

1,372,074.58

UNSCHEDULED PRINCIPAL DISTRIBUTION

120,331,723.68

288

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

982,481,944.64

2,389

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

128,881.10

567,063.26

104,621.53

453,342.45

124,876.70

545,343.15

108,625.93

475,062.55

11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 9 OF 28





	ABN AMRO

	LASALLE BANK		N.A.

					*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																																	STATEMENT DATE:					11/25/2002
																																																PAYMENT DATE:					11/25/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																PRIOR PAYMENT:						10/25/2002
															*SERIES 2001-8*
																																																NEXT PAYMENT:							12/26/2002
																																RECORD DATE:												10/31/2002


															*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%							418,890.42						0.00					0.00					0.00						0.00			0.00				0.00				0.00						418,890.42			418,890.42		0.00		0.00	2.86%	4.33%
		IA-2					30/360		30	6.250000000%							268,519.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00						268,519.50			268,519.50		0.00		0.00	2.86%	4.33%
		IA-3					30/360		30	2.480000000%							53,274.27						0.00					0.00					0.00						0.00			0.00				0.00				0.00						53,274.27			53,274.27		0.00		0.00	2.86%	4.33%
		IA-4					30/360		30	6.020000000%							129,318.99						0.00					0.00					0.00						0.00			0.00				0.00				0.00						129,318.99			129,318.99		0.00		0.00	2.86%	4.33%
		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%	4.33%
		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%	4.33%
		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%	4.33%
		IIA-1					30/360		30	6.500000000%							313,442.92						0.00					0.00					0.00						0.00			0.00				0.00				0.00						313,442.92			313,442.92		0.00		0.00	2.86%	4.33%
		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%	4.33%
		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%	4.33%
		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%	4.33%
		IIIA1					30/360		30	6.500000000%							340,096.18						0.00					0.00					0.00						0.00			0.00				0.00				0.00						340,096.18			340,096.18		0.00		0.00	2.86%	4.33%
		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%	4.33%
		IIIA-3					30/360		30	6.500000000%							46,715.82						0.00					0.00					0.00						0.00			0.00				0.00				0.00						46,715.82			46,715.82		0.00		0.00	2.86%	4.33%
		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%	4.33%
		IVA-1					30/360		30	6.250000000%							663,988.63						0.00					0.00					0.00						0.00			0.00				0.00				0.00						663,988.63			663,988.63		0.00		0.00	2.86%	4.33%
		IVA-2					30/360		30	6.000000000%							327,820.67						0.00					0.00					0.00						0.00			0.00				0.00				0.00						327,820.67			327,820.67		0.00		0.00	2.86%	4.33%
		IVA-3					30/360		30	2.330000000%							70,724.27						0.00					0.00					0.00						0.00			0.00				0.00				0.00						70,724.27			70,724.27		0.00		0.00	2.86%	4.33%
		IVA-4					30/360		30	6.170000000%							187,282.74						0.00					0.00					0.00						0.00			0.00				0.00				0.00						187,282.74			187,282.74		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%	4.33%
		IVA-6					30/360		30	6.500000000%							142,628.85						0.00					0.00					0.00						0.00			0.00				0.00				0.00						142,628.85			142,628.85		0.00		0.00	2.86%	4.33%
		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%	4.33%
		IVA-9					30/360		30	6.000000000%							30,363.89						0.00					0.00					0.00						0.00			0.00				0.00				0.00						30,363.89			30,363.89		0.00		0.00	2.86%	4.33%
		IVA-10					30/360		30	6.000000000%							51,591.28						0.00					0.00					0.00						0.00			0.00				0.00				0.00						51,591.28			51,591.28		0.00		0.00	2.86%	4.33%
		VA-1					30/360		30	6.250000000%							79,344.57						0.00					0.00					0.00						0.00			0.00				0.00				0.00						79,344.57			79,344.57		0.00		0.00	2.86%	4.33%
		VA-2					30/360		30	6.500000000%							293,283.42						0.00					0.00					0.00						0.00			0.00				0.00				0.00						293,283.42			293,283.42		0.00		0.00	2.86%	4.33%
		VA-3					30/360		30	6.500000000%							283.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00						283.00			283.00		0.00		0.00	NA	NA
		VIA-1					30/360		30	6.000000000%							276,922.26						0.00					0.00					0.00						0.00			0.00				0.00				0.00						276,922.26			276,922.26		0.00		0.00	2.86%	4.33%
		VIA-2					30/360		30	6.250000000%							288,460.69						0.00					0.00					0.00						0.00			0.00				0.00				0.00						288,460.69			288,460.69		0.00		0.00	2.86%	4.33%
		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%	4.33%
		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%	4.33%
		1A-X					30/360		30	6.500000000%							100,673.61						0.00					0.00					0.00						0.00			0.00				0.00				0.00						100,673.61			100,673.61		0.00		0.00	NA	NA
		2A-X					30/360		30	6.500000000%							12,022.79						0.00					0.00					0.00						0.00			0.00				0.00				0.00						12,022.79			12,022.79		0.00		0.00	NA	NA
		1M					30/360		30	6.582620769%							101,339.83						0.00					0.00					0.00						0.00			0.00				0.00				0.00						101,339.83			101,339.83		0.00		0.00	1.49%	2.26%
		2M					30/360		30	6.271691200%							9,778.38						0.00					0.00					0.00						0.00			0.00				0.00				0.00						9,778.38			9,778.38		0.00		0.00	1.49%	2.26%
		1B-1					30/360		30	6.591712056%							40,979.44						0.00					0.00					0.00						0.00			0.00				0.00				0.00						40,979.44			40,979.44		0.00		0.00	0.95%	1.44%
		1B-2					30/360		30	6.585232828%							30,495.80						0.00					0.00					0.00						0.00			0.00				0.00				0.00						30,495.80			30,495.80		0.00		0.00	0.54%	0.82%
		1B-3					30/360		30	6.588096560%							13,120.52						0.00					0.00					0.00						0.00			0.00				0.00				0.00						13,120.52			13,120.52		0.00		0.00	0.37%	0.55%
		1B-4					30/360		30	6.585266806%							13,550.13						0.00					0.00					0.00						0.00			0.00				0.00				0.00						13,550.13			13,550.13		0.00		0.00	0.18%	0.28%
		1B-5					30/360		30	6.585064009%							13,600.24						0.00					0.00					0.00						0.00			0.00				0.00				0.00						13,600.24			13,600.24		0.00		0.00	0.00%	0.00%
		2B-1					30/360		30	6.271691200%							3,257.78						0.00					0.00					0.00						0.00			0.00				0.00				0.00						3,257.78			3,257.78		0.00		0.00	0.95%	1.44%
		2B-2					30/360		30	6.271691200%							2,601.17						0.00					0.00					0.00						0.00			0.00				0.00				0.00						2,601.17			2,601.17		0.00		0.00	0.54%	0.82%
		2B-3					30/360		30	6.271691200%							1,298.06						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,298.06			1,298.06		0.00		0.00	0.37%	0.55%
		2B-4					30/360		30	6.271691200%							1,298.06						0.00					0.00					0.00						0.00			0.00				0.00				0.00						1,298.06			1,298.06		0.00		0.00	0.18%	0.28%
		2B-5					30/360		30	6.271691200%							1,340.57						0.00					0.00					0.00						391.38			2.05				0.00				0.00						1,734.00			1,522.56		181.99		211.44	0.00%	0.00%
		1A-7					30/360		30	6.500000000%							244,226.99						0.00					244,226.99					0.00						0.00			0.00				0.00				0.00						0.00			0.00		0.00		0.00	2.86%	4.33%
																6,076,112.00						0.00					244,226.99						0.00				391.38					2.05			0.00						0.00					5,832,278.44		5,832,067.00			181.99		211.44

	(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 10 OF 28
	11/21/2002 - 11:58 (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:												11/25/2002
							*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																																								PAYMENT DATE:									11/25/2002
																																							PRIOR PAYMENT:											10/25/2002
							*SERIES 2001-8*																																								NEXT PAYMENT:									12/26/2002
																																							RECORD DATE:											10/31/2002
							*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		2,447,773.00				0.00		2,447,773.00			2,122,571.00															0.00							2,122,571.00											60,322.50								0.00			60,322.50
				GROUP VI		2,447,773.00					0.00		2,447,773.00		2,122,571.00																	0.00					2,122,571.00											60,322.50							0.00				60,322.50

																GROUP I							GROUP II												GROUP III										GROUP IV									GROUP V			GROUP VI						TOTAL
					NUMBER OF PAYOFFS:												104							40														19				81										22					22					288
					AGGREGATE PAYOFF AMOUNTS:													42,704,393.08							17,071,095.27													7,932,248.12									34,622,336.				8,474,962.43						9,291,684.94					120,096,720.19
					NUMBER OF CURTAILMENTS:													100						45														59					141									45					54					444
					AGGREGATE CURTAILMENT AMOUNTS:													20,786.78										12,259.16									38,814.61					69,706.98									39,161.21						54,274.75					235,003.49
					NUMBER OF LOANS IN FORECLOSURE:															0					0													0						1								0					0					1
					BOOK VALUE OF LOANS IN FORECLOSURE:														0.00							0.00										0.00					384,952.38												0.00				0.00					384,952.38
					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					0.00
					CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:																0.00						0.00								0.00											0.00					0.00						0.00					0.00
					BEGINNING PRINCIPAL BALANCE:									279,063,542.62								120,579,813.31											123,357,581.20							394,177,232.02											71,822,500.77						115,185,072.98				1,104,185,742.90
					ENDING PRINCIPAL BALANCE:									236,129,731.57								103,404,644.66											115,279,088.58							359,152,466.65											63,075,800.60						105,440,212.58			982,481,944.64






			11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.																																																							PAGE 12 OF 28





		ABN AMRO

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

																																	STATEMENT DATE:							11/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							11/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*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


					11/25/02		12		4,134,171						1	395,217				0		0			1	384,952				1	399,256			0			0				0		0					0			0
						0.50%				0.42%			0.04%				0.04%			0.00%			0.00%	0.04%			0.04%	0.04%				0.04%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					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
				11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 13 OF 28





		ABN AMRO

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

																																	STATEMENT DATE:							11/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							11/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*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


					11/25/02		4		1,218,473						0	0				0		0			0	0				1	399,256			0			0				0		0					0			0
						0.68%				0.52%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.17%				0.17%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					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
				11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 14 OF 28





		ABN AMRO

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

																																	STATEMENT DATE:							11/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							11/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*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


					11/25/02		2		925,999						1	395,217				0		0			0	0				0	0			0			0				0		0					0			0
						0.77%				0.90%			0.39%				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%
					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
				11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 15 OF 28





		ABN AMRO

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

																																	STATEMENT DATE:							11/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							11/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*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


					11/25/02		2		608,984						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.71%				0.53%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		0		0						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
				11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 16 OF 28





		ABN AMRO

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

																																	STATEMENT DATE:							11/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							11/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

												*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


					11/25/02		2		674,653						0	0				0		0			1	384,952				0	0			0			0				0		0					0			0
						0.23%				0.19%			0.00%				0.00%			0.00%			0.00%	0.12%			0.11%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					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
				11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 17 OF 28





		ABN AMRO

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

																																	STATEMENT DATE:							11/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							11/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

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

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

																				*GROUP V*

											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					11/25/02		2		706,062						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						1.32%				1.12%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					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
				11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 18 OF 28





		ABN AMRO

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

																																	STATEMENT DATE:							11/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							11/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									10/25/2002
												*SERIES 2001-8*
																																											NEXT PAYMENT:									12/26/2002
																																	RECORD DATE:									10/31/2002

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

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

																				*GROUP 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


					11/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					10/25/02		1		360,838						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.37%				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%
					9/25/02		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%
					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		1		354,005						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.32%				0.26%			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		1		335,386						2	790,219				0		0			0	0				0	0			0			0				0		0					0			0
						0.32%				0.24%			0.63%				0.56%			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		792,877						1	336,549				0		0			0	0				0	0			0			0				0		0					0			0
						0.63%				0.56%			0.31%				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%
					1/25/02		2		851,750						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.63%				0.60%			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
				11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.																																											PAGE 19 OF 28





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															STATEMENT DATE:						11/25/2002
																												PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-8*
																												NEXT PAYMENT:										12/26/2002
																												RECORD DATE:											10/31/2002
											*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
				11/25/02		2,389			982,481,945				288		120,096,720				0	0			0	0			0				0			0			0						314		318		6.90%		6.60%
					67.47%					65.33%		10.76%				10.88%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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 20 OF 28
			11/21/2002 - 11:58 (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:						11/25/2002
																													PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-8*
																													NEXT PAYMENT:										12/26/2002
																													RECORD DATE:											10/31/2002
											*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
				11/25/02		587			236,129,732				104		42,704,393					0	0			0	0			0				0			0			0						346		349		7.16%		6.86%
					16.58%					15.70%		15.05%				15.30%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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 21 OF 28
			11/21/2002 - 11:58 (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:						11/25/2002
																													PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-8*
																													NEXT PAYMENT:										12/26/2002
																													RECORD DATE:											10/31/2002
											*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
				11/25/02		259			103,404,645				40		17,071,095					0	0			0	0			0				0			0			0						345		349		7.07%		6.77%
					7.31%					6.88%		13.38%				14.16%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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 22 OF 28
			11/21/2002 - 11:58 (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:						11/25/2002
																													PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-8*
																													NEXT PAYMENT:										12/26/2002
																													RECORD DATE:											10/31/2002
											*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
				11/25/02		282			115,279,089				19		7,932,248					0	0			0	0			0				0			0			0						345		349		6.83%		6.50%
					7.96%					7.67%		6.31%				6.43%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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 23 OF 28
			11/21/2002 - 11:58 (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:						11/25/2002
																													PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-8*
																													NEXT PAYMENT:										12/26/2002
																													RECORD DATE:											10/31/2002
											*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
				11/25/02		858			359,152,467				81		34,622,336					0	0			0	0			0				0			0			0						345		348		6.88%		6.59%
					24.23%					23.88%		8.63%				8.78%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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 24 OF 28
			11/21/2002 - 11:58 (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:						11/25/2002
																													PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-8*
																													NEXT PAYMENT:										12/26/2002
																													RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8919-70-5*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP V*
							ENDING POOL (1)							PAYOFFS(2)				PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)							REALIZED LOSSES (2)									REMAINING TERM						CURR WEIGHTED AVG.

DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT					# BALANCE						# BALANCE						# AMOUNT									LIFE			AMORT		COUPON REMIT
				11/25/02		152			63,075,801				22		8,474,962					0	0			0	0			0				0			0			0						165		168		6.74%		6.49%
					4.29%					4.19%		12.64%				11.80%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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 25 OF 28
			11/21/2002 - 11:58 (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:						11/25/2002
																													PAYMENT DATE:								11/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																															PRIOR PAYMENT:					10/25/2002
											*SERIES 2001-8*
																													NEXT PAYMENT:										12/26/2002
																													RECORD DATE:											10/31/2002
											*ABN AMRO ACCT: 67-8919-70-5*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*GROUP 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
				11/25/02		251			105,440,213				22		9,291,685					0	0			0	0			0				0			0			0						166		169		6.31%		6.06%
					7.09%					7.01%		8.06%				8.07%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/02		273			115,185,073				14		6,303,840					0	0			0	0			0				0			0			0						167		170		6.31%		6.06%
					7.71%					7.66%		4.88%				5.17%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/02		287			122,023,951				14		6,712,182					0	0			0	0			0				0			0			0						168		171		6.32%		6.07%
					8.11%					8.11%		4.65%				5.19%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		301			129,450,806				11		4,519,724					0	0			0	0			0				0			0			0						170		172		6.32%		6.07%
					8.50%					8.61%		3.53%				3.36%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		312			134,496,114				1		609,526					0	0			0	0			0				0			0			0						171		173		6.33%		6.08%
					8.81%					8.94%		0.32%				0.45%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		313			135,971,588				3		1,538,191					0	0			0	0			0				0			0			0						172		174		6.33%		6.08%
					8.84%					9.04%		0.95%				1.11%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		316			138,051,332				1		493,357					0	0			0	0			0				0			0			0						173		175		6.33%		6.08%
					8.92%					9.18%		0.32%				0.35%							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		317			139,874,070				1		383,527					0	0			0	0			0				0			0			0						176		177		6.33%		6.08%
					8.95%					9.30%		0.31%				0.27%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		318			140,767,826				0		0					0	0			0	0			0				0			0			0						177		178		6.33%		6.08%
					8.98%					9.36%		0.00%				0.00%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		318			141,291,618				0		0					0	0			0	0			0				0			0			0						178		179		6.33%		6.08%
					8.98%					9.40%		0.00%				0.00%							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 26 OF 28
			11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2001-8

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-8919-70-5

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 27 OF 28

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

11/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

11/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

10/25/2002

SERIES 2001-8

NEXT PAYMENT:

12/26/2002

RECORD DATE:

10/31/2002

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..

11/21/2002 - 11:58 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 28 OF 28

ABN AMRO MORTGAGE CORP SERIES 2001-8 8-K