8-K 1 abn01008_200202.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 February 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: February 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0102/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

0102/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

N01/A25/2002

SERIES 2001-8

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8919-70-5

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON 312-904-6709

CHRISTINE ~~GARBISO~~PAIDOSH (714) 282-3980 (206)

MEGAN.OLSON@ABNAMRO.COM

CHRISTINE.~~GARBISO~~PAIDOSH@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_200201_3.ZIP

OTHER RELATED INFORMATION

PAGE 9

ABN01008_200202_3.ZIP

OTHER RELATED INFORMATION

PAGE 9

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 10

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 11

REALIZED LOSS DETAIL

PAGE 12

PARTIES TO THE TRANSACTION

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 CORPORATION

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

01/24/2002 - 12:15 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 1 OF 12

02/21/2002 - 17:33 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 1 OF 12

	ABN AMRO
	LASALLE BANK	N.A.
ABN AMRO MORTGAGE CORPORATION
								ABN AMRO MORTGAGE GROUP INC., AS SERVICER																							STATEMENT DATE:								0102/25/2002
								MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																							PAYMENT DATE:					0102/25/2002
WAC:				6.~~952026~~949723%				SERIES 2001-8																							PRIOR PAYMENT:						N01/A25/2002
																															NEXT PAYMENT:							0203/25/2002
WAMM:				~~326~~325
																															RECORD DATE:								1201/31/~~2001~~2002
CURRENT INDEX:				21.~~100000~~760000%
NEXT INDEX:				1.~~760000~~850000%				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					~~150~~148,~~000~~051,~~000~~592.0047				12,~~948~~315,~~407~~915.5397			0.00			0.00			~~148~~145,~~051~~735,~~592~~676.4750			~~812~~801,~~500~~946.0013				0.00			6.50000000%
	00077BZA4										~~1000~~987.~~000000000~~010616467			1215.~~989383533~~439439800			0.000000000			0.000000000			~~987~~971.~~010616467~~571176667				5.~~416666667~~346307533			0.000000000					FIXED
	IA-2				100,000,000.00					~~100~~98,~~000~~701,~~000~~061.0065				1,~~298~~543,~~938~~943.3598			0.00			0.00			9897,~~701~~157,~~061~~117.6567			~~520~~514,~~833~~068.3303				0.00			6.25000000%
	00077BZB2										~~1000~~987.~~000000000~~010616500			1215.~~989383500~~439439800			0.000000000			0.000000000			~~987~~971.~~010616500~~571176700				5.~~208333300~~140680300			0.000000000					FIXED
	IA-3				50,000,000.00					5049,~~000~~350,~~000~~530.0082				~~649~~771,~~469~~971.1899			0.00			0.00			4948,~~350~~578,~~530~~558.8283			~~114~~99,~~583~~112.3332				0.00			2.~~75000000~~41000000%
	00077BZC0										~~1000~~987.~~000000000~~010616400			1215.~~989383600~~439439800			0.000000000			0.000000000			~~987~~971.~~010616400~~571176600				21.~~291666600~~982246400			0.000000000					2.~~410000000~~500000000%
	IA-4				50,000,000.00				N	5049,~~000~~350,~~000~~530.0082				0.00			0.00			0.00			4948,~~350~~578,~~530~~558.8283			~~239~~250,~~583~~453.3394				0.00			56.~~75000000~~09000000%
	00077BZD8										~~1000~~987.~~000000000~~010616400			0.000000000			0.000000000			0.000000000			~~987~~971.~~010616400~~571176600				45.~~791666600~~009078800			0.000000000					6.~~090000000~~000000000%
	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					~~111~~107,~~500~~526,~~000~~446.0057				32,~~973~~872,~~553~~258.4302			0.00			0.00			~~107~~104,~~526~~654,~~446~~188.5755			~~603~~582,~~958~~434.3392				0.00			6.50000000%
	00077BZH9										~~1000~~964.~~000000000~~362749507			3525.~~637250493~~760161614			0.000000000			0.000000000			~~964~~938.~~362749507~~602587892				5.~~416666637~~223631570			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					~~100~~98,~~000~~761,~~000~~305.0023				1,~~238~~304,~~694~~372.7776			0.00			0.00			9897,~~761~~456,~~305~~932.2347			~~541~~534,~~666~~957.6707				0.00			6.50000000%
	00077BZM8										~~1000~~987.~~000000000~~613052300			1213.~~386947700~~043727600			0.000000000			0.000000000			~~987~~974.~~613052300~~569324700				5.~~416666700~~349570700			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					9,~~204~~147,~~000~~444.0058				56,~~555~~861.4276			0.00			0.00			9,~~147~~090,~~444~~582.5882			49,~~855~~548.0066				0.00			6.50000000%
	00077BZP1										~~1000~~993.~~000000000~~855343329			6.~~144656671~~177940026			0.000000000			0.000000000			~~993~~987.~~855343329~~677403303				5.~~416666667~~383383312			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					~~175~~173,~~000~~734,~~000~~020.0090				1,~~265~~760,~~979~~123.1002			0.00			0.00			~~173~~171,~~734~~973,~~020~~897.9088			~~911~~904,~~458~~864.3369				0.00			6.25000000%
	00077BZS5										~~1000~~992.~~000000000~~765833714			710.~~234166286~~057845829			0.000000000			0.000000000			~~992~~982.~~765833714~~707987886				5.~~208333314~~170655371			0.000000000					FIXED
	IVA-2				90,000,000.00					9089,~~000~~348,~~000~~925.0004				~~651~~905,~~074~~206.9613			0.00			0.00			8988,~~348~~443,~~925~~718.0491			~~450~~446,~~000~~744.0063				0.00			6.00000000%
	00077BZT3										~~1000~~992.~~000000000~~765833778			710.~~234166222~~057845889			0.000000000			0.000000000			~~992~~982.~~765833778~~707987889				54.~~000000000~~963829222			0.000000000					FIXED
	IVA-3				50,000,000.00					5049,~~000~~638,~~000~~291.0069				~~361~~502,~~708~~892.3129			0.00			0.00			49,~~638~~135,~~291~~399.6940			~~100~~93,~~416~~485.6745				0.00			2.~~41000000~~26000000%
	00077BZU0										~~1000~~992.~~000000000~~765833800			710.~~234166200~~057845800			0.000000000			0.000000000			~~992~~982.~~765833800~~707988000				21.~~008333400~~869709000			0.000000000					2.~~260000000~~350000000%
	IVA-4				50,000,000.00				N	5049,~~000~~638,~~000~~291.0069				0.00			0.00			0.00			5049,~~000~~135,~~000~~399.0040			~~253~~258,~~750~~119.0012				0.00			6.~~09000000~~24000000%
	00077BZV8										~~1000~~992.~~000000000~~765833800			0.000000000			0.000000000			0.000000000			~~1000~~982.~~000000000~~707988000				5.~~075000000~~162382400			0.000000000					6.~~090000000~~150000000%
	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					2827,~~123~~948,~~000~~171.0067				~~174~~175,~~828~~775.3332			0.00			0.00			27,~~948~~772,~~171~~396.6735			~~152~~151,~~332~~385.9293				0.00			6.50000000%
	00077BZX4										~~1000~~993.~~000000000~~783439533			6.~~216560467~~250233617			0.000000000			0.000000000			~~993~~987.~~783439533~~533205917				5.~~416666785~~382993635			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					109,~~000~~934,~~000~~892.0050				6590,~~107~~520.5061			0.00			0.00			9,~~934~~844,~~892~~371.5089			5049,~~000~~674.0046				0.00			6.00000000%
	00077BA29										~~1000~~993.~~000000000~~489250000			69.~~510750000~~052061000			0.000000000			0.000000000			~~993~~984.~~489250000~~437189000				54.~~000000000~~967446000			0.000000000					FIXED
	IVA-10				12,500,000.00					12,~~500~~402,~~000~~338.0076				97135,~~661~~780.2492			0.00			0.00			12,~~402~~266,~~338~~557.7684			62,~~500~~011.0069				0.00			6.00000000%
	00077BC84										~~1000~~992.~~000000000~~187100800			710.~~812899200~~862473600			0.000000000			0.000000000			~~992~~981.~~187100800~~324627200				54.~~000000000~~960935200			0.000000000					FIXED
	VA-1				25,000,000.00					2523,~~000~~766,~~000~~554.0090				1357,~~233,445~~912.1036			0.00			0.00			23,~~766~~408,~~554~~642.9054			~~130~~123,~~208~~784.3314				0.00			6.25000000%
	00077BA37										~~1000~~950.~~000000000~~662196000			4914.~~337804000~~316494400			0.000000000			0.000000000			~~950~~936.~~662196000~~345701600				54.~~208333200~~951365600			0.000000000					FIXED
	VA-2				88,854,000.00					8884,~~854~~470,~~000~~138.0077				41,~~383~~272,~~861~~077.2380			0.00			0.00			8483,~~470~~198,~~138~~060.7797			~~481~~457,~~292~~546.5059				0.00			6.50000000%
	00077BA45										~~1000~~950.~~000000000~~662196074			4914.~~337803926~~316494474			0.000000000			0.000000000			~~950~~936.~~662196074~~345701600				5.~~416666667~~149420285			0.000000000					FIXED
	VA-3				85,738.00				N	8581,~~738~~508.0031				0.00			0.00			0.00			180,~~451,201~~280.8284			~~464~~441.4150				0.00			6.50000000%
	00077BA52										~~1000~~950.~~000000000~~667265390			0.000000000			0.000000000			0.000000000			~~16926~~936.~~005038606~~350742961				5.~~416618069~~149408664			0.000000000					6.500000000%
	VIA-1				68,549,000.00					68,~~549~~281,~~000~~593.0092				~~267~~253,~~406~~212.0878			0.00			0.00			68,~~281~~028,~~593~~381.9214			~~342~~341,~~745~~407.0097				0.00			6.00000000%
	00077BA60										~~1000~~996.~~000000000~~099052065			3.~~900947935~~693894586			0.000000000			0.000000000			~~996~~992.~~099052065~~405157479				54.~~000000000~~980495266			0.000000000					FIXED
	VIA-2				68,549,000.00					68,~~549~~281,~~000~~593.0092				~~267~~253,~~406~~212.0878			0.00			0.00			68,~~281~~028,~~593~~381.9214			~~357~~355,~~026~~633.0430				0.00			6.25000000%
	00077BA78										~~1000~~996.~~000000000~~099052065			3.~~900947935~~693894586			0.000000000			0.000000000			~~996~~992.~~099052065~~405157479				5.~~208333309~~188015872			0.000000000					FIXED
	1A-P				4,064,339.00					4,~~064~~059,~~339~~585.0011				4,~~753~~516.8944			0.00			0.00			4,~~059~~055,~~585~~068.1167			0.00				0.00			0.00000000%
	00077BA86										~~1000~~998.~~000000000~~830341170			1.~~169658830~~111236046			0.000000000			0.000000000			~~998~~997.~~830341170~~719105124				0.000000000			0.000000000					N/A
	2A-P				3,477,237.00					3,~~477~~464,~~237~~000.0015				13,~~236~~514.8588			0.00			0.00			3,~~464~~450,~~000~~485.1527			0.00				0.00			0.00000000%
	00077BA94										~~1000~~996.~~000000000~~193285071			3.~~806714929~~886672091			0.000000000			0.000000000			~~996~~992.~~193285071~~306612980				0.000000000			0.000000000					N/A
	1A-X				31,699,357.00				N	31,~~699~~017,~~357~~218.0016				0.00			0.00			0.00			3130,~~017~~159,~~218~~738.1644			~~171~~168,~~704~~009.8593				0.00			6.50000000%
	00077BB28										~~1000~~978.~~000000000~~480988116			0.000000000			0.000000000			0.000000000			~~978~~951.~~480988116~~430605990				5.~~416666654~~300105299			0.000000000					6.500000000%
	2A-X				3,828,585.00				N	3,~~828~~657,~~584~~718.0097				0.00			0.00			0.00			3,~~657~~547,~~718~~260.9745			2019,~~738~~812.1664				0.00			6.50000000%
	00077BB36										~~999~~955.~~999738807~~370971260			0.000000000			0.000000000			0.000000000			~~955~~926.~~370971260~~519967560				5.~~416664381~~174924940			0.000000000					6.500000000%
	1M				18,630,000.00					18,~~630~~614,~~000~~727.0084				15,~~272~~389.1646			0.00			0.00			18,~~614~~599,~~727~~338.8439			102,~~194~~111.7905				0.00			6.~~58259528~~58259717%
	00077BB44										~~1000~~999.~~000000000~~180238325			0.~~819761675~~826057971			0.000000000			0.000000000			~~999~~998.~~180238325~~354180891				5.~~485495974~~481001074			0.000000000					6.~~582597168~~582599183%
	2M				1,936,000.00					1,~~936~~929,~~000~~664.0037				6,~~335~~486.6373			0.00			0.00			1,~~929~~923,~~664~~177.3764			10,~~118~~085.1203				0.00			6.~~27155962~~27157774%
	00077BB51										~~1000~~996.~~000000000~~727463843			3.~~272536157~~350583678			0.000000000			0.000000000			~~996~~993.~~727463843~~376880165				5.~~226301653~~209209711			0.000000000					6.~~271577738~~271585973%
	1B-1				7,523,000.00					7,~~523~~516,~~000~~843.0070				6,~~156~~203.3129			0.00			0.00			7,~~516~~510,~~843~~640.7041			41,~~324~~290.3857				0.00			N/A
	00077BB69										~~1000~~999.~~000000000~~181669547			0.~~818331783~~824576632			0.000000000			0.000000000			~~999~~998.~~181669547~~357092915				5.~~493071913~~488577695			0.000000000
	1B-2				5,604,000.00					5,~~604~~599,~~000~~408.0038				4,~~591~~626.6384			0.00			0.00			5,~~599~~594,~~408~~781.3854			30,~~752~~727.9273				0.00			N/A
	00077BB77										~~1000~~999.~~000000000~~180653105			0.~~819348680~~825631692			0.000000000			0.000000000			~~999~~998.~~180653105~~355021413				5.~~487673091~~483178087			0.000000000
	1B-3				2,410,000.00					2,~~410~~408,~~000~~026.0080				1,~~973~~988.2035			0.00			0.00			2,~~408~~406,~~026~~038.8045			13,~~231~~220.0421				0.00			N/A
	00077BC27										~~1000~~999.~~000000000~~181244813			0.~~818755187~~825041494			0.000000000			0.000000000			~~999~~998.~~181244813~~356203320				5.~~490058091~~485564315			0.000000000
	1B-4				2,490,000.00					2,~~490~~487,~~000~~959.0081				2,~~040~~055.1882			0.00			0.00			2,~~487~~485,~~959~~903.8198			13,~~664~~653.3818				0.00			N/A
	00077BC35										~~1000~~999.~~000000000~~180646586			0.~~819349398~~825630522			0.000000000			0.000000000			~~999~~998.~~180646586~~355012048				5.~~487702811~~483204819			0.000000000
	1B-5				2,499,285.00					2,~~499~~497,~~285~~237.0022				2,~~047~~063.7749			0.00			0.00			2,~~497~~495,~~237~~173.2273			13,~~714~~703.9167				0.00			N/A
	00077BC43										~~1000~~999.~~000000000~~180653667			0.~~819342332~~825632131			0.000000000			0.000000000			~~999~~998.~~180653667~~355021536				5.~~487533435~~483036148			0.000000000
	2B-1				645,000.00					~~645~~642,~~000~~889.0022				2,~~110~~161.7813			0.00			0.00			~~642~~640,~~889~~728.2209			3,~~370~~359.9694				0.00			6.~~27155962~~27157774%
	00077BC92										~~1000~~996.~~000000000~~727472868			3.~~272527132~~350589147			0.000000000			0.000000000			~~996~~993.~~727472868~~376883721				5.~~226294574~~209209302			0.000000000					6.~~271577738~~271585973%
	2B-2				515,000.00					~~515~~513,~~000~~314.0064				1,~~685~~725.3655			0.00			0.00			~~513~~511,~~314~~589.6409			2,~~691~~682.5474				0.00			6.~~27155962~~27157774%
	00077BB85										~~1000~~996.~~000000000~~727456311			3.~~272543689~~350582524			0.000000000			0.000000000			~~996~~993.~~727456311~~376873786				5.~~226291262~~209203883			0.000000000					6.~~271577738~~271585973%
	2B-3				257,000.00					~~257~~256,~~000~~158.0096				~~841~~861.0410			0.00			0.00			~~256~~255,~~158~~297.9686			1,~~343~~338.1677				0.00			6.~~27155962~~27157774%
	00077BC50										~~1000~~996.~~000000000~~727470817			3.~~272529183~~350583658			0.000000000			0.000000000			~~996~~993.~~727470817~~376887160				5.~~226303502~~209221790			0.000000000					6.~~271577738~~271585973%
	2B-4				257,000.00					~~257~~256,~~000~~158.0096				~~841~~861.0410			0.00			0.00			~~256~~255,~~158~~297.9686			1,~~343~~338.1677				0.00			6.~~27155962~~27157774%
	00077BC68										~~1000~~996.~~000000000~~727470817			3.~~272529183~~350583658			0.000000000			0.000000000			~~996~~993.~~727470817~~376887160				5.~~226303502~~209221790			0.000000000					6.~~271577738~~271585973%

	2B-5			265,414.00	~~265~~264,~~414~~547.0095			~~537~~200.3616	~~328~~689.6914	0.00		~~264~~263,~~547~~658.9565		1,~~387~~382.1361		0.00		6.~~27155962~~27157774%
	00077BC76						~~1000~~996.~~000000000~~736984485	20.~~024610608~~754142585	12.~~238404907~~596471927	0.000000000		~~996~~993.~~736984485~~386369973			5.~~226287988~~209257989	0.000000000			6.~~271577738~~271585973%
	1A-7			42,717,000.00	42,~~717~~948,~~000~~383.0075			0.00	0.00	~~231~~232,~~383~~637.7508		4243,~~948~~181,~~383~~020.7583		0.00		0.00		N/A
	00077BD26						~~1000~~1005.~~000000000~~416666667	0.000000000	0.000000000	5.~~416666667~~446006976		~~1005~~1010.~~416666667~~862673643			0.000000000	0.000000000
	R-2			100.00	~~100~~0.00			~~100~~0.00	0.00	0.00		0.00		0.5600		0.00		6.75000000%
	00077BB93						~~1000~~0.000000000	~~1000~~0.000000000	0.000000000	0.000000000		0.000000000			50.~~600000000~~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,~~503~~486,~~878~~112,~~375~~810.0025		1714,~~996~~634,~~619~~692.8183	~~328~~689.6914	~~231~~232,~~383~~637.7508		1,~~486~~471,~~112~~710,~~810~~065.2536		8,~~106~~003,~~330~~913.5164		0.00
											TOTAL P&I PAYMENT		2622,~~102~~638,~~950~~606.3247
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
01/24/2002 - 12:15 (G996,G904-G949) 2002 LASALLE BANK N.A.																	PAGE 2 OF 12
02/21/2002 - 17:33 (G996,G904-G949) 2002 LASALLE BANK N.A.																	PAGE 2 OF 12

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0102/25/2002

PRIOR PAYMENT:

N01/A25/2002

SERIES 2001-8

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~2002

ABN AMRO ACCT: 67-8919-70-5

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

8,~~300~~284,~~003~~301.3431

CURRENT SERVICING FEES

~~357~~355,~~148~~990.5550

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

1,~~776~~806,~~497~~090.9358

PLUS ADVANCE INTEREST

~~394~~308,~~859~~239.5798

LESS REDUCTION FOR PPIS

(3534,~~863~~282.2624)

ADVANCED SCHEDULED PRINCIPAL

9062,~~195~~209.6005

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

1714,~~638~~185.6852

SCHEDULED PRINCIPAL DISTRIBUTION

1,~~866~~868,~~693~~299.5363

PPIS REDUCING SCHEDULED INTEREST

(3534,~~863~~282.2624)

TOTAL SERVICING FEES

~~338~~335,~~923~~893.9778

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(~~321~~322,~~616~~397.5341)

CURTAILMENTS

~~436~~1,~~500~~505,349.4917

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

1511,~~462~~029,~~373~~096.2708

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

3534,~~863~~282.2624

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

8,~~349~~248,~~915~~245.4492

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

1512,~~898~~534,~~873~~445.7625

LESS TRUSTEE FEE

(12,~~532~~384.3227)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

1714,~~765~~402,~~567~~744.2988

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

3534,~~863~~282.2624

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

3534,~~863~~282.2624

SERVICER WIRE AMOUNT

2622,~~115~~650,~~482~~990.7380

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

8,~~337~~235,~~383~~861.1264

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

1,~~503~~486,~~878~~112,~~389~~821.0071

3,~~541~~509

SCHEDULED PRINCIPAL DISTRIBUTION

1,~~866~~868,~~693~~299.5363

UNSCHEDULED PRINCIPAL DISTRIBUTION

1512,~~898~~534,~~873~~445.7625

3228

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

1,~~486~~471,~~112~~710,~~821~~076.7183

3,~~509~~479

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

090,195.0060

0394,859.0057

9062,~~195~~209.6005

~~394~~308,~~859~~239.5798

089,970.0057

0393,007.0047

9062,~~195~~434.6008

~~394~~310,~~859~~092.5707

01/24/2002 - 12:15 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 6 OF 12

02/21/2002 - 17:33 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 6 OF 12

	ABN AMRO
	LASALLE BANK	N.A.
				ABN AMRO MORTGAGE CORPORATION
																ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																														STATEMENT DATE:				0102/25/2002
																																																														PAYMENT DATE:				0102/25/2002
																MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																														PRIOR PAYMENT:					N01/A25/2002
																SERIES 2001-8
																																																														NEXT PAYMENT:						0203/25/2002
																																																													RECORD DATE:								1201/31/~~2001~~2002
																ABN AMRO ACCT: 67-8919-70-5
																BOND INTEREST RECONCILIATION
																								DEDUCTIONS																				ADDITIONS
																																																									REMAINING
								ACCRUAL					PASS								ACCRUED										ADD.
DEFERRED &
					PRIOR						PREPAY-						OTHER	DISTRIBUTABLE							INTEREST			OUTSTANDING
																																																																	CREDIT SUPPORT
														THRU									CERTIFICATE						ALLOCABLE				TRUST			ACCRETION			INTEREST		INT. SHORT-						MENT					INTEREST		CERTIFICATE		PAYMENT				INTEREST
			CLASS			METHOD DAYS									RATE							INTEREST						PPIS					EXPENSE (1)		INTEREST			LOSSES		FALLS DUE								PENALTIES			PROCEEDS (2)
INTEREST
			AMOUNT					SHORTFALLS				ORIGINAL								CURRENT(3)
		IA-1					30/360		30	6.500000000%									~~812~~801,~~500~~946.0013								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~812~~801,~~500~~946.0013		~~812~~801,~~500~~946.0013			0.00						10.90%						2.8992%
		IA-2					30/360		30	6.250000000%									~~520~~514,~~833~~068.3303								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~520~~514,~~833~~068.3303		~~520~~514,~~833~~068.3303			0.00						10.90%						2.8992%
		IA-3					30/360		30	2.~~750000000~~410000000%									~~114~~99,~~583~~112.3332								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~114~~99,~~583~~112.3332		~~114~~99,~~583~~112.3332			0.00						10.90%						2.8992%
		IA-4					30/360		30	56.~~750000000~~090000000%									~~239~~250,~~583~~453.3394								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~239~~250,~~583~~453.3394		~~239~~250,~~583~~453.3394			0.00						10.90%						2.8992%
		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						10.90%						2.8992%
		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						10.90%						2.8992%
		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						10.90%						2.8992%
		IIA-1					30/360		30	6.500000000%									~~603~~582,~~958~~434.3392								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~603~~582,~~958~~434.3392		~~603~~582,~~958~~434.3392			0.00						10.90%						2.8992%
		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						10.90%						2.8992%
		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						10.90%						2.8992%
		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						10.90%						2.8992%
		IIIA1					30/360		30	6.500000000%									~~541~~534,~~666~~957.6707								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~541~~534,~~666~~957.6707		~~541~~534,~~666~~957.6707			0.00						10.90%						2.8992%
		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						10.90%						2.8992%
		IIIA-3					30/360		30	6.500000000%									49,~~855~~548.0066								0.00					0.00			0.00		0.00						0.00		0.00				0.00				49,~~855~~548.0066		49,~~855~~548.0066			0.00						10.90%						2.8992%
		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						10.90%						2.8992%
		IVA-1					30/360		30	6.250000000%									~~911~~904,~~458~~864.3369								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~911~~904,~~458~~864.3369		~~911~~904,~~458~~864.3369			0.00						10.90%						2.8992%
		IVA-2					30/360		30	6.000000000%									~~450~~446,~~000~~744.0063								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~450~~446,~~000~~744.0063		~~450~~446,~~000~~744.0063			0.00						10.90%						2.8992%
		IVA-3					30/360		30	2.~~410000000~~260000000%									~~100~~93,~~416~~485.6745								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~100~~93,~~416~~485.6745		~~100~~93,~~416~~485.6745			0.00						10.90%						2.8992%
		IVA-4					30/360		30	6.~~090000000~~240000000%									~~253~~258,~~750~~119.0012								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~253~~258,~~750~~119.0012		~~253~~258,~~750~~119.0012			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						10.90%						2.8992%
		IVA-6					30/360		30	6.500000000%									~~152~~151,~~332~~385.9293								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~152~~151,~~332~~385.9293		~~152~~151,~~332~~385.9293			0.00						10.90%						2.8992%
		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						10.90%						2.8992%
		IVA-9					30/360		30	6.000000000%									5049,~~000~~674.0046								0.00					0.00			0.00		0.00						0.00		0.00				0.00				5049,~~000~~674.0046		5049,~~000~~674.0046			0.00						10.90%						2.8992%
		IVA-10					30/360		30	6.000000000%									62,~~500~~011.0069								0.00					0.00			0.00		0.00						0.00		0.00				0.00				62,~~500~~011.0069		62,~~500~~011.0069			0.00						10.90%						2.8992%
		VA-1					30/360		30	6.250000000%									~~130~~123,~~208~~784.3314								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~130~~123,~~208~~784.3314		~~130~~123,~~208~~784.3314			0.00						10.90%						2.8992%
		VA-2					30/360		30	6.500000000%									~~481~~457,~~292~~546.5059								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~481~~457,~~292~~546.5059		~~481~~457,~~292~~546.5059			0.00						10.90%						2.8992%
		VA-3					30/360		30	6.500000000%									~~464~~441.4150								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~464~~441.4150		~~464~~441.4150			0.00						NA						NA
		VIA-1					30/360		30	6.000000000%									~~342~~341,~~745~~407.0097								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~342~~341,~~745~~407.0097		~~342~~341,~~745~~407.0097			0.00						10.90%						2.8992%
		VIA-2					30/360		30	6.250000000%									~~357~~355,~~026~~633.0430								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~357~~355,~~026~~633.0430		~~357~~355,~~026~~633.0430			0.00						10.90%						2.8992%
		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						10.90%						2.8992%
		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						10.90%						2.8992%
		1A-X					30/360		30	6.500000000%									~~171~~168,~~704~~009.8593								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~171~~168,~~704~~009.8593		~~171~~168,~~704~~009.8593			0.00						NA						NA
		2A-X					30/360		30	6.500000000%									2019,~~738~~812.1664								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2019,~~738~~812.1664		2019,~~738~~812.1664			0.00						NA						NA
		1M					30/360		30	6.~~582595276~~582597168%									102,~~194~~111.7905								0.00					0.00			0.00		0.00						0.00		0.00				0.00				102,~~194~~111.7905		102,~~194~~111.7905			0.00						9.64%						1.5152%
		2M					30/360		30	6.~~271559620~~271577738%									10,~~118~~085.1203								0.00					0.00			0.00		0.00						0.00		0.00				0.00				10,~~118~~085.1203		10,~~118~~085.1203			0.00						9.64%						1.5152%
		2B-1					30/360		30	6.~~271559620~~271577738%									3,~~370~~359.9694								0.00					0.00			0.00		0.00						0.00		0.00				0.00				3,~~370~~359.9694		3,~~370~~359.9694			0.00						9.14%						0.9697%
		2B-2					30/360		30	6.~~271559620~~271577738%									2,~~691~~682.5474								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,~~691~~682.5474		2,~~691~~682.5474			0.00						8.77%						0.55%
		2B-3					30/360		30	6.~~271559620~~271577738%									1,~~343~~338.1677								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~343~~338.1677		1,~~343~~338.1677			0.00						8.61%						0.37%
		2B-4					30/360		30	6.~~271559620~~271577738%									1,~~343~~338.1677								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~343~~338.1677		1,~~343~~338.1677			0.00						8.44%						0.19%
		2B-5					30/360		30	6.~~271559620~~271577738%									1,~~387~~382.1361								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~387~~382.1361		1,~~387~~382.1361			0.00						8.27%						0.00%
		R-2					30/360		30	6.750000000%									0.5600								0.00					0.00			0.00		0.00						0.00		0.00				0.00				0.5600		0.5600			0.00						10.90%						2.8992%
																				7,993,642.88						0.00				0.00				0.00			0.00					0.00				0.00				0.00			7,993,642.88		7,993,642.88				0.00
																				7,891,318.28						0.00				0.00				0.00			0.00					0.00				0.00				0.00			7,891,318.28		7,891,318.28				0.00
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
	(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																																															PAGE 7 OF 12
	01/24/2002 - 12:15 (G996,G904-G949) 2002 LASALLE BANK N.A.
	02/21/2002 - 17:33 (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:								0102/25/2002
							MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																																				PAYMENT DATE:							0102/25/2002
																																											PRIOR PAYMENT:							N01/A25/2002
							SERIES 2001-8																																				NEXT PAYMENT:								0203/25/2002
																																											RECORD DATE:									1201/31/~~2001~~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		49,~~895~~791,~~546~~092.00				0.00	49,~~895~~791,~~546~~092.00	48,~~245~~490,~~142~~284.00				0.00									48,~~245~~490,~~142~~284.00								~~120~~241,~~645~~290.00					0.00							~~120~~241,~~645~~290.00
																		GROUP I								GROUP II					GROUP III						GROUP IV				GROUP V&VI							TOTAL
					NUMBER OF PAYOFFS:														811								86					23			47					102									3229
					AGGREGATE PAYOFF AMOUNTS:															34,~~510~~224,~~463~~151.3705								32,~~739~~135,~~335~~077.7167				1,~~087~~157,~~362~~334.6858					12,~~945~~908,~~060~~974.4037		51,~~180~~207,~~151~~116.1182										1511,~~462~~632,~~373~~654.2749
					NUMBER OF CURTAILMENTS:															~~136~~145							6961					5145			~~168~~165					99196									~~523~~612
					AGGREGATE CURTAILMENT AMOUNTS:																5880,~~830~~304.3782							~~100~~604,~~627~~251.1250				2319,~~633~~052.1738			~~104~~101,~~065~~511.7752				~~152~~1,~~066~~423,226.5426										~~439~~2,~~222~~228,346.9748
					NUMBER OF LOANS IN FORECLOSURE:																	0						0				0				0				0									0
					BOOK VALUE OF LOANS IN FORECLOSURE:																0.00							0.00			0.00				0.00							0.00							0.00
					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:								~~424~~420,~~504~~596,~~242~~671.9392												~~174~~170,~~258~~280,~~351~~452.0344					~~160~~159,~~752~~506,~~585~~768.5690					~~486~~483,~~058~~602,~~555~~312.9669				~~258~~504,~~304~~253,~~653~~231.52								1,~~503~~738,~~878~~239,~~389~~437.0047
					ENDING PRINCIPAL BALANCE:									~~420~~415,~~596~~954,~~671~~119.9230											~~170~~167,~~280~~403,~~452~~771.4491					~~159~~158,~~506~~195,~~768~~451.9070					~~483~~480,~~602~~193,~~312~~033.6966				~~252~~499,~~126~~927,~~615~~400.7652							1,~~486~~721,~~112~~673,~~821~~777.7109
			01/24/2002 - 12:15 (G996,G904-G949) 2002 LASALLE BANK N.A.																																									PAGE 9 OF 12
			02/21/2002 - 17:33 (G996,G904-G949) 2002 LASALLE BANK N.A.																																									PAGE 9 OF 12

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0102/25/2002
												ABN AMRO MORTGAGE GROUP INC., AS SERVICER																															PAYMENT DATE:					0102/25/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									N01/A25/2002
												SERIES 2001-8
																																											NEXT PAYMENT:						0203/25/2002
																																											RECORD DATE:							1201/31/~~2001~~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
					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
				01/24/2002 - 12:15 (G996,G904-G949) 2002 LASALLE BANK N.A.																																								PAGE 10 OF 12
				02/21/2002 - 17:33 (G996,G904-G949) 2002 LASALLE BANK N.A.																																								PAGE 10 OF 12

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP INC., AS SERVICER																																		STATEMENT DATE:				0102/25/2002
																																										PAYMENT DATE:				0102/25/2002
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					N01/A25/2002
											SERIES 2001-8
																																										NEXT PAYMENT:						0203/25/2002
																																										RECORD DATE:							1201/31/~~2001~~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
				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%					89.77%		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%					90.64%		0.90%				1.03%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 11 OF 12
			01/24/2002 - 12:15 (G996,G904-G949) 2002 LASALLE BANK N.A.
			02/21/2002 - 17:33 (G996,G904-G949) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0102/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

0102/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

N01/A25/2002

SERIES 2001-8

NEXT PAYMENT:

0203/25/2002

RECORD DATE:

1201/31/~~2001~~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..

01/24/2002 - 12:15 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 12 OF 12

02/21/2002 - 17:33 (G996,G904-G949) 2002 LASALLE BANK N.A.

PAGE 12 OF 12

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2001-8