8-K 1 abn99008_200209.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: November 23, 1999
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement dated as of November 1, 1999 providing
for, inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 1999-8)

Delaware (State or other jurisdiction of organization)
333-85443-02 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

181 West Madison Street Chicago, Illinois 60602
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
248-643-2530

(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 September 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
there unto 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

Dated: September 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

09/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

09/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

08/26/2002

SERIES 1999-8

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8386-20-2

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

STEFANIE EDWARDS 312-904-8975

GERALD BROOKS 714-238-6714

STEFANIE.EDWARDS@ABNAMRO.COM

GERALD.BROOKS@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN99008

CLOSING DATE:

11/23/1999

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

12/27/1999

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

11/25/2029

ABN99008_200209_3.ZIP

COMPONENT DETAIL REPORT

PAGE 7

OTHER RELATED INFORMATION

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 9

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 10

MODIFIED LOAN DETAIL

PAGE 11

REALIZED LOSS DETAIL

PAGE 12

PARTIES TO THE TRANSACTION

ISSUER: ABN AMRO INC.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/FITCH, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

09/24/2002 - 14:08 (C939-C965) 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:								09/25/2002

										*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																											PAYMENT DATE:						09/25/2002

WAC:						7.660107%				*SERIES 1999-8*																											PRIOR PAYMENT:							08/26/2002
																																		NEXT PAYMENT:							10/25/2002
WAMM:						316
																																		RECORD DATE:								08/30/2002
NEXT INDEX:						1.813750%				*REMIC II*
										*ABN AMRO ACCT: 67-8386-20-2*


									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)
	A1						64,100,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BLS0													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A2						33,000,000.00					30,475,453.71					9,063,249.47			0.00			0.00				21,412,204.24				184,122.53					0.00				7.25000000%
	00077BLT8													923.498597273			274.643923333			0.000000000			0.000000000				648.854673939					5.579470606				0.000000000						FIXED

	A3						18,780,000.00					18,780,000.00					0.00			0.00			0.00				18,780,000.00				115,027.50					0.00				7.35000000%
	00077BLU5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.125000000				0.000000000						FIXED

	A4						25,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BLV3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A5						38,991,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BLW1													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A6						20,000,000.00				N	0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BLX9													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	A7						20,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BLY7													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	A8						2,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BLZ4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	A9						49,108,330.00					9,718,353.29					102,004.47			0.00			0.00				9,616,348.82				73,853.94					0.00				9.11931520%
	00077BMA8													197.896228400			2.077131721			0.000000000			0.000000000				195.819096679					1.503898422				0.000000000						8.744805712%

	A10						3,519,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BMG5													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A11						6,100,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BMH3													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED

	A12						2,300,000.00					488,195.62					76,609.89			0.00			0.00				411,585.73				3,152.93					0.00				7.75000000%
	00077BMJ9													212.258965217			33.308647826			0.000000000			0.000000000				178.950317391					1.370839130				0.000000000						FIXED

	A13						12,184,676.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BMK6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	A14						12,184,676.00				N	0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BML4													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	A15						2,324,324.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BMM2													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						N/A

	AP						6,308,111.91					2,554,742.69					213,891.30			0.00			0.00				2,340,851.39				0.00					0.00				0.00000000%
	00077BMN0													404.993241472			33.907340747			0.000000000			0.000000000				371.085900726					0.000000000				0.000000000						N/A

	AX						2,929,194.00				N	484,052.68					0.00			0.00			0.00				427,154.65				3,126.17					0.00				7.75000000%
	00077BMP5													165.251150999			0.000000000			0.000000000			0.000000000				145.826684747					1.067245802				0.000000000						FIXED

	M						7,427,000.00					7,233,861.90					6,360.43			0.00			0.00				7,227,501.47				46,718.69					0.00				7.75000000%
	00077BMQ3													973.995139356			0.856392891			0.000000000			0.000000000				973.138746466					6.290385081				0.000000000						FIXED

	B1						2,525,000.00					2,459,337.72					2,162.39			0.00			0.00				2,457,175.33				15,883.22					0.00				7.75000000%
	00077BMR1													973.995136634			0.856392079			0.000000000			0.000000000				973.138744554					6.290384158				0.000000000						FIXED

	B2						1,189,000.00					1,158,080.24					1,018.25			0.00			0.00				1,157,061.99				7,479.27					0.00				7.75000000%
	00077BMS9													973.995155593			0.856391926			0.000000000			0.000000000				973.138763667					6.290386880				0.000000000						FIXED

	B3						1,039,000.00					1,011,980.95					889.79			0.00			0.00				1,011,091.16				6,535.71					0.00				7.75000000%
	00077BMU4/00077BMX8													973.995139557			0.856390760			0.000000000			0.000000000				973.138748797					6.290384986				0.000000000						FIXED

	B4						446,000.00					434,401.85					381.95			0.00			0.00				434,019.90				2,805.51					0.00				7.75000000%
	00077BMV2/00077BMY6													973.995179372			0.856390135			0.000000000			0.000000000				973.138789238					6.290381166				0.000000000						FIXED

	B5						743,244.55					492,727.95					433.23			72,841.29			0.00				419,453.43				3,235.27					53.07				7.75000000%
	00077BMW0/00077BMZ3													662.941894428			0.582890248			98.004472418			0.000000000				564.354531762					4.352901074				0.071403147						FIXED

	R2						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	00077BMT7													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED



		TOTAL			297,084,786.46								74,807,135.92				9,467,001.17			72,841.29			0.00				65,267,293.46				461,940.74					53.07

																										TOTAL P&I PAYMENT				9,928,941.91


	REG						297,084,786.46					74,807,135.98					9,467,001.18			72,841.29			0.00				65,267,293.51				461,940.75					0.00				7.41010726%
	NONE													251.803994649			31.866327767			0.245186874			0.000000000				219.692480008					1.554912170				0.000000000						7.391180619%

	R1						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	NONE													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			297,084,786.46								74,807,135.98				9,467,001.18			72,841.29			0.00				65,267,293.51				461,940.75					0.00

																										TOTAL P&I PAYMENT				9,928,941.93


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
09/24/2002 - 14:08 (C939-C965) 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:

09/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

09/25/2002

PRIOR PAYMENT:

08/26/2002

SERIES 1999-8

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8386-20-2

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

434,775.44

CURRENT SERVICING FEES

14,220.21

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

60,226.65

PLUS ADVANCE INTEREST

41,385.52

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

6,020.93

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

1,364.61

SCHEDULED PRINCIPAL DISTRIBUTION

66,247.58

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

15,584.82

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(14,220.21)

CURTAILMENTS

20,614.27

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

9,452,980.62

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

462,719.99

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

9,400,753.60

LESS TRUSTEE FEE

(779.24)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

9,467,001.18

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

9,929,721.17

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

461,940.75

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

74,807,135.98

221

SCHEDULED PRINCIPAL DISTRIBUTION

66,247.58

UNSCHEDULED PRINCIPAL DISTRIBUTION

9,473,594.89

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

65,267,293.51

190

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

19,669.50

173,533.14

6,020.93

41,385.52

6,968.05

48,417.43

18,722.38

166,501.23

09/24/2002 - 14:08 (C939-C965) 2002 LASALLE BANK N.A.

PAGE 5 OF 12





	ABN AMRO

	LASALLE BANK	N.A.

					*ABN AMRO MORTGAGE CORPORATION*

															*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																																			STATEMENT DATE:					09/25/2002
																																																		PAYMENT DATE:					09/25/2002
															*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
																																																		PRIOR PAYMENT:						08/26/2002
															*SERIES 1999-8*
																																																		NEXT PAYMENT:							10/25/2002
																																		RECORD DATE:									08/30/2002


															*ABN AMRO ACCT: 67-8386-20-2*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																			ADDITIONS
																																		REMAINING
															ACCRUAL						PASS								ACCRUED
DEFERRED &

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

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		A1							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			4.50%	19.47%
		A2							30/360	30	7.250000000%						184,122.53									0.00					0.00				0.00					0.00			0.00			0.00					184,122.53			184,122.53				0.00		0.00			4.50%	19.47%
		A3							30/360	30	7.350000000%						115,027.50									0.00					0.00				0.00					0.00			0.00			0.00					115,027.50			115,027.50				0.00		0.00			4.50%	19.47%
		A4							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			4.50%	19.47%
		A5							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			4.50%	19.47%
		A6							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			NA	NA
		A7							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			4.50%	19.47%
		A8							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			4.50%	19.47%
		A9								30	9.119315201%						73,853.94									0.00					0.00				0.00					0.00			0.00			0.00					73,853.94			73,853.94				0.00		0.00			4.50%	19.47%
		A10							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			4.50%	19.47%
		A11							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			4.50%	19.47%
		A12							30/360	30	7.750000000%						3,152.93									0.00					0.00				0.00					0.00			0.00			0.00					3,152.93			3,152.93				0.00		0.00			4.50%	19.47%
		A13							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			4.50%	19.47%
		A14							30/360	30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			NA	NA
		A15								30	N/A						0.00									0.00					0.00				0.00					0.00			0.00			0.00					0.00			0.00				0.00		0.00			4.50%	19.47%
		AP								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			4.50%	19.47%
		AX							30/360	30	7.750000000%						3,126.17									0.00					0.00				0.00					0.00			0.00			0.00					3,126.17			3,126.17				0.00		0.00			NA	NA
		M							30/360	30	7.750000000%						46,718.69									0.00					0.00				0.00					0.00			0.00			0.00					46,718.69			46,718.69				0.00		0.00			2.00%	8.39%
		B1							30/360	30	7.750000000%						15,883.22									0.00					0.00				0.00					0.00			0.00			0.00					15,883.22			15,883.22				0.00		0.00			1.15%	4.63%
		B2							30/360	30	7.750000000%						7,479.27									0.00					0.00				0.00					0.00			0.00			0.00					7,479.27			7,479.27				0.00		0.00			0.75%	2.86%
		B3							30/360	30	7.750000000%						6,535.71									0.00					0.00				0.00					0.00			0.00			0.00					6,535.71			6,535.71				0.00		0.00			0.40%	1.31%
		B4							30/360	30	7.750000000%						2,805.51									0.00					0.00				0.00					0.00			0.00			0.00					2,805.51			2,805.51				0.00		0.00			0.25%	0.64%
		B5							30/360	30	7.750000000%						3,182.20									0.00					0.00				0.00					0.00			0.00			0.00					3,182.20			3,235.27				0.00		0.00			0.00%	0.00%
																		461,887.67							0.00					0.00					0.00			0.00					0.00				0.00				461,887.67		461,940.74					0.00			0.00

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																		PAGE 6 OF 12
	09/24/2002 - 14:08 (C939-C965) 2002 LASALLE BANK N.A.





	ABN AMRO

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

							*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																						STATEMENT DATE:									09/25/2002

							*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																						PAYMENT DATE:						09/25/2002

							*SERIES 1999-8*																						PRIOR PAYMENT:							08/26/2002
																													NEXT PAYMENT:								10/25/2002
																													RECORD DATE:									08/30/2002
							*COMPONENT DETAIL*

							*ABN AMRO ACCT: 67-8386-20-2*


						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)
	A9-1			8,500,000.00				8,500,000.00				0.00			0.00			0.00			8,500,000.00			54,895.83				0.00				7.75000000%
									1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				6.458332941			0.000000000						FIXED

	A9-2			9,301,548.00				2,935,448.63				0.00			0.00			0.00			2,350,722.85			18,958.11				0.00				7.75000000%
									315.587107651			0.000000000			0.000000000			0.000000000			252.723831560				2.038167195			0.000000000						FIXED

	A9-3			4,700,000.00				0.00				0.00			0.00			0.00			0.00			0.00				0.00				7.75000000%
									0.000000000			0.000000000			0.000000000			0.000000000			0.000000000				0.000000000			0.000000000						FIXED

	A9-4			3,008,330.00				1,218,353.29				102,004.47			0.00			0.00			1,116,348.82			0.00				0.00				0.00000000%
									404.993232125			33.907340618			0.000000000			0.000000000			371.085891508				0.000000000			0.000000000						N/A

	A9-5			37,600,000.00				0.00				0.00			0.00			0.00			0.00			0.00				0.00				7.75000000%
									0.000000000			0.000000000			0.000000000			0.000000000			0.000000000				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
09/24/2002 - 14:08 (C939-C965) 2002 LASALLE BANK N.A.																														PAGE 7 OF 12

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

STATEMENT DATE:

09/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

09/25/2002

PRIOR PAYMENT:

08/26/2002

SERIES 1999-8

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8386-20-2

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

2,970,848.00

0.00

2,970,848.00

5,941,696.00

0.00

5,941,696.00

125,374.00

0.00

125,374.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

9,452,980.62

NUMBER OF CURTAILMENTS:

AGGREGATE CURTAILMENT AMOUNTS:

20,484.78

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

1,548,245.36

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

232,381.81

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

72,841.29

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

305,223.10

09/24/2002 - 14:08 (C939-C965) 2002 LASALLE BANK N.A.

PAGE 8 OF 12





		ABN AMRO

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

																																	STATEMENT DATE:							09/25/2002
												*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															PAYMENT DATE:							09/25/2002
																																											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*
												PRIOR PAYMENT:									08/26/2002
												*SERIES 1999-8*
																																											NEXT PAYMENT:									10/25/2002
																																	RECORD DATE:									08/30/2002

												*ABN AMRO ACCT: 67-8386-20-2*

												*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


					9/25/02		2		626,176						0	0				1		243,960			4	1,548,245				0	0			0			0				0		0					1			243,960
						1.05%				0.96%			0.00%				0.00%			0.53%			0.37%	2.11%			2.37%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.53%				0.37%
					8/26/02		2		525,162						0	0				1		244,150			4	1,549,536				0	0			0			0				0		0					1			244,150
						0.90%				0.70%			0.00%				0.00%			0.45%			0.33%	1.81%			2.07%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.45%				0.33%
					7/25/02		2		523,766						2	706,861				2		510,188			3	1,284,968				0	0			0			0				0		0					2			510,188
						0.84%				0.65%			0.84%				0.88%			0.84%			0.63%	1.26%			1.60%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.84%				0.63%
					6/25/02		2		644,768						2	656,108				3		1,095,776			2	700,840				0	0			0			0				0		0					2			510,581
						0.77%				0.74%			0.77%				0.75%			1.16%			1.26%	0.77%			0.80%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.77%				0.59%
					5/28/02		2		593,856						1	342,765				2		1,023,757			3	774,310				0	0			0			0				0		0					0			0
						0.72%				0.63%			0.36%				0.37%			0.72%			1.09%	1.08%			0.83%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					4/25/02		3		1,211,899						2	900,344				1		438,398			3	774,922				0	0			0			0				0		0					0			0
						1.01%				1.22%			0.68%				0.90%			0.34%			0.44%	1.01%			0.78%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.00%				0.00%
					3/25/02		4		1,638,247						3	1,096,528				1		266,667			2	508,863				0	0			0			0				0		0					1			266,667
						1.20%				1.46%			0.90%				0.98%			0.30%			0.24%	0.60%			0.45%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.30%				0.24%
					2/25/02		4		1,620,160						3	815,278				2		610,578			1	245,260				0	0			0			0				0		0					1			266,868
						1.10%				1.31%			0.82%				0.66%			0.55%			0.49%	0.27%			0.20%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.27%				0.22%
					1/25/02		4		1,077,281						3	1,270,054				3		776,732			0	0				0	0			0			0				0		0					1			267,067
						0.95%				0.74%			0.71%				0.87%			0.71%			0.53%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.24%				0.18%
					12/26/01		5		1,915,526						2	833,753				3		876,039			0	0				1	509,466			0			0				0		0					1			267,265
						1.06%				1.19%			0.43%				0.52%			0.64%			0.54%	0.00%			0.00%	0.21%				0.32%			0.00%			0.00%			0.00%				0.00%				0.21%				0.17%
					11/26/01		2		527,473						1	264,660				3		1,224,134			0	0				1	509,890			0			0				0		0					1			267,461
						0.39%				0.29%			0.19%				0.15%			0.58%			0.68%	0.00%			0.00%	0.19%				0.28%			0.00%			0.00%			0.00%				0.00%				0.19%				0.15%
					10/25/01		3		820,556						1	264,876				3		1,203,784			1	267,657				1	510,311			0			0				0		0					1			267,657
						0.54%				0.43%			0.18%				0.14%			0.54%			0.63%	0.18%			0.14%	0.18%				0.27%			0.00%			0.00%			0.00%				0.00%				0.18%				0.14%
					9/25/01		5		1,814,744						1	612,911				1		345,247			1	246,590				1	510,730			0			0				0		0					1			267,850
						0.86%				0.90%			0.17%				0.30%			0.17%			0.17%	0.17%			0.12%	0.17%				0.25%			0.00%			0.00%			0.00%				0.00%				0.17%				0.13%
					8/27/01		1		613,344						1	282,375				1		345,548			1	246,812				1	511,146			0			0				0		0					1			268,043
						0.17%				0.29%			0.17%				0.14%			0.17%			0.17%	0.17%			0.12%	0.17%				0.25%			0.00%			0.00%			0.00%				0.00%				0.17%				0.13%
					7/25/01		1		316,300						2	936,343				4		1,309,431			0	0				0	0			0			0				0		0					1			268,234
						0.16%				0.15%			0.32%				0.43%			0.64%			0.60%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%				0.00%				0.16%				0.12%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				09/24/2002 - 14:08 (C939-C965) 2002 LASALLE BANK N.A.																																											PAGE 9 OF 12





	ABN AMRO

	LASALLE BANK		N.A.
	*ABN AMRO MORTGAGE CORPORATION*
	*ABN AMRO MORTGAGE GROUP INC., AS SERVICER*																															STATEMENT DATE:						09/25/2002
																												PAYMENT DATE:								09/25/2002
											*MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES*																														PRIOR PAYMENT:					08/26/2002
											*SERIES 1999-8*
																												NEXT PAYMENT:										10/25/2002
																												RECORD DATE:											08/30/2002
											*ABN AMRO ACCT: 67-8386-20-2*
											*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
				9/25/02		190			65,267,294				31		9,452,981				0	0			0	0			0				0			0			0						316		323		7.66%		7.41%
					22.41%					21.97%		14.03%				12.64%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		221			74,807,136				18		5,491,865				0	0			0	0			0				0			1			72,841						317		324		7.67%		7.42%
					26.06%					25.18%		7.53%				6.83%						0.00%			0.00%				0.00%			0.00%			0.42%					0.09%
				7/25/02		239			80,387,918				20		6,625,760				0	0			0	0			0				0			0			0						318		325		7.66%		7.41%
					28.18%					27.06%		7.72%				7.60%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		259			87,123,769				19		6,315,052				0	0			0	0			0				0			0			0						319		326		7.68%		7.43%
					30.54%					29.33%		6.83%				6.74%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				5/28/02		278			93,685,819				18		5,629,424				0	0			0	0			0				0			0			0						321		327		7.70%		7.45%
					32.78%					31.54%		6.08%				5.65%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		296			99,717,120				38		12,389,988				0	0			0	0			0				0			0			0						323		328		7.71%		7.46%
					34.91%					33.57%		11.38%				11.04%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				3/25/02		334			112,214,629				31		11,003,367				0	0			0	0			0				0			0			0						324		329		7.72%		7.47%
					39.39%					37.77%		8.49%				8.91%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				2/25/02		365			123,546,529				58		21,852,512				0	0			0	0			0				0			0			0						326		330		7.74%		7.49%
					43.04%					41.59%		13.71%				15.02%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				1/25/02		423			145,526,031				46		15,197,021				0	0			0	0			1				509,466			1			305,648						326		332		7.75%		7.50%
					49.88%					48.98%		9.79%				9.42%						0.00%			0.00%				0.21%			0.32%			0.21%					0.19%
				12/26/01		470			161,397,862				49		17,520,406				0	0			0	0			0				0			0			0						327		333		7.75%		7.50%
					55.42%					54.33%		9.44%				9.78%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				11/26/01		519			179,111,024				33		12,684,578				0	0			0	0			0				0			0			0						328		334		7.76%		7.51%
					61.20%					60.29%		5.98%				6.60%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				10/25/01		552			192,205,972				27		9,346,736				0	0			0	0			0				0			0			0						330		335		7.77%		7.52%
					65.09%					64.70%		4.66%				4.63%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				9/25/01		579			201,780,354				22		6,631,820				0	0			0	0			0				0			0			0						331		336		7.78%		7.53%
					68.28%					67.92%		3.66%				3.18%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/27/01		601			208,610,514				26		8,146,911				0	0			0	0			0				0			0			0						332		337		7.78%		7.53%
					70.87%					70.22%		4.15%				3.75%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/01		627			216,997,710				32		10,840,831				0	0			0	0			0				0			0			0						334		338		7.79%		7.54%
					73.94%					73.04%		4.86%				4.75%						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 10 OF 12
			09/24/2002 - 14:08 (C939-C965) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

09/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

09/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

08/26/2002

SERIES 1999-8

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8386-20-2

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

09/24/2002 - 14:08 (C939-C965) 2002 LASALLE BANK N.A.

PAGE 11 OF 12

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

09/25/2002

ABN AMRO MORTGAGE GROUP INC., AS SERVICER

PAYMENT DATE:

09/25/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

08/26/2002

SERIES 1999-8

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8386-20-2

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

200201

609614561

NOT AVAIL.

509,465.66

203,817.93

40.01%

0.00

203,817.93

40.01%

305,647.73

CURRENT TOTAL

CUMULATIVE

509,465.66

203,817.93

0.00

203,817.93

305,647.73

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

09/24/2002 - 14:08 (C939-C965) 2002 LASALLE BANK N.A.

PAGE 12 OF 12

ABN AMRO MORTGAGE CORP SERIES 1999-8 8-K