|ABN AMRO Series 2001 8Aggregate Statement of Principal and Interest Distributions to Certificateholders
for 200201 to 200212
|----------------------------------------------------------------------------------------------------------------------------
|Class                                                                                                                       
|R 1                                                                                                                         
|1A 7                                                                                                                        
|1A P                                                                                                                        
|1A X                                                                                                                        
|1B 1                                                                                                                        
|1B 2                                                                                                                        
|1B 3                                                                                                                        
|1B 4                                                                                                                        
|1B 5                                                                                                                        
|1M                                                                                                                          
|2A P                                                                                                                        
|2A X                                                                                                                        
|2B 1                                                                                                                        
|2B 2                                                                                                                        
|2B 3                                                                                                                        
|2B 4                                                                                                                        
|2B 5                                                                                                                        
|2M                                                                                                                          
|IA 1                                                                                                                        
|IA 2                                                                                                                        
|IA 3                                                                                                                        
|IA 4                                                                                                                        
|IA 5                                                                                                                        
|IA 6                                                                                                                        
|IA 7                                                                                                                        
|IIA 1                                                                                                                       
|IIA 2                                                                                                                       
|IIA 3                                                                                                                       
|IIA 4                                                                                                                       
|IIIA 2                                                                                                                      
|IIIA 3                                                                                                                      
|IIIA 4                                                                                                                      
|IIIA1                                                                                                                       
|IVA 1                                                                                                                       
|IVA 10                                                                                                                      
|IVA 2                                                                                                                       
|IVA 3                                                                                                                       
|IVA 4                                                                                                                       
|IVA 5                                                                                                                       
|IVA 6                                                                                                                       
|IVA 8                                                                                                                       
|IVA 9                                                                                                                       
|R 2                                                                                                                         
|VA 1                                                                                                                        
|VA 2                                                                                                                        
|VA 3                                                                                                                        
|VIA 1                                                                                                                       
|VIA 2