ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

04/25/2003

ABN AMRO MORTGAGE GROUP, INC.

PAYMENT DATE:

04/25/2003

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

03/25/2003

SERIES 2003-2

NEXT PAYMENT:

05/27/2003

RECORD DATE:

03/31/2003

ABN AMRO ACCT: 67-9175-50-5

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

CHRISTINE PAIDOSH (714) 238-6707

RITA.LOPEZ@ABNAMRO.COM

CHRISTINE.PAIDOSH@ABNAMRO.COM

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

PAGE(S)

ISSUE ID:

ABN03002

CLOSING DATE:

2/27/2003

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

3/25/2003

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

3/25/2018

ABN03002_200304_3.ZIP

OTHER RELATED INFORMATION

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

MODIFIED LOAN DETAIL

PAGE 9

REALIZED LOSS DETAIL

PAGE 10

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO MORTGAGE CORPORATION/ABN AMRO MORTGAGE CORPORATION

UNDERWRITER: GOLDMAN SACHS & CO.

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

04/18/2003 - 08:22 (K424-K438, K300-K301) 2003 LASALLE BANK N.A.

PAGE 1 OF 10

FORM 8-K

	ABN AMRO
	LASALLE BANK		N.A.
ABN AMRO MORTGAGE CORPORATION
										ABN AMRO MORTGAGE GROUP, INC.																										STATEMENT DATE:									04/25/2003
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						04/25/2003
WAC:						5.594926%				SERIES 2003-2																										PRIOR PAYMENT:							03/25/2003
																																				NEXT PAYMENT:								05/27/2003
WAMM:						176
																																				RECORD DATE:									03/31/2003
CURRENT INDEX:						1.337500%
NEXT INDEX:						1.307500%				REMIC III
										ABN AMRO ACCT: 67-9175-50-5
									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						25,000,000.00					24,901,503.17					146,448.82			0.00			0.00				24,755,054.35				103,756.26				0.00				5.00000000%
	000780BF2													996.060126800			5.857952800			0.000000000			0.000000000				990.202174000					4.150250400			0.000000000						FIXED
	IA-2						55,064,963.00					54,829,059.14					350,750.78			0.00			0.00				54,478,308.36				205,608.97				0.00				4.50000000%
	000780BG0													995.715899055			6.369763292			0.000000000			0.000000000				989.346135763					3.733934589			0.000000000						FIXED
	IA-3						5,506,496.00				N	5,482,905.91					0.00			0.00			0.00				5,447,830.84				22,845.44				0.00				5.00000000%
	000780BH8													995.715952577			0.000000000			0.000000000			0.000000000				989.346190390					4.148816234			0.000000000						5.000000000%
	IA-4						4,811,037.00					4,811,037.00					0.00			0.00			0.00				4,811,037.00				20,045.99				0.00				5.00000000%
	000780BJ4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.166667186			0.000000000						FIXED
	IIA-1						107,882,176.00					107,211,224.50					3,195,049.23			0.00			0.00				104,016,175.27				164,167.19				0.00				1.83750000%
	000780BK1													993.780701086			29.616099234			0.000000000			0.000000000				964.164601852					1.521726722			0.000000000						1.807500000%
	IIA-2						58,844,824.00					58,478,849.73					1,742,754.13			0.00			0.00				56,736,095.60				595,245.65				0.00				12.21458334%
	000780BL9													993.780688850			29.616098945			0.000000000			0.000000000				964.164589905					10.115514153			0.000000000						12.269583341%
	A-P						870,729.00					867,285.51					3,520.27			0.00			0.00				863,765.24				0.00				0.00				0.00000000%
	000780BM7													996.045279300			4.042899685			0.000000000			0.000000000				992.002379615					0.000000000			0.000000000						N/A
	A-X						1,496,503.00				N	1,481,600.54					0.00			0.00			0.00				1,428,472.86				6,790.67				0.00				5.50000000%
	000780BN5													990.041810808			0.000000000			0.000000000			0.000000000				954.540592301					4.537692206			0.000000000						5.500000000%
	M						1,534,000.00					1,528,474.63					5,554.61			0.00			0.00				1,522,920.02				6,789.26				0.00				5.33022600%
	000780BP0													996.398063885			3.620997392			0.000000000			0.000000000				992.777066493					4.425853977			0.000000000						N/A
	B-1						511,000.00					509,159.41					1,850.33			0.00			0.00				507,309.08				2,261.61				0.00				5.33022600%
	000780BQ8													996.398062622			3.620998043			0.000000000			0.000000000				992.777064579					4.425851272			0.000000000						N/A
	B-2						512,000.00					510,155.81					1,853.95			0.00			0.00				508,301.86				2,266.04				0.00				5.33022600%
	000780BR6													996.398066406			3.620996094			0.000000000			0.000000000				992.777070313					4.425859375			0.000000000						N/A
	B-3						127,000.00					126,542.55					459.87			0.00			0.00				126,082.68				562.08				0.00				5.33022600%
	000780BT2													996.398031496			3.621023622			0.000000000			0.000000000				992.777007874					4.425826772			0.000000000						N/A
	B-4						256,000.00					255,077.90					926.98			0.00			0.00				254,150.92				1,133.02				0.00				5.33022600%
	000780BU9													996.398046875			3.621015625			0.000000000			0.000000000				992.777031250					4.425859375			0.000000000						N/A
	B-5						256,313.00					255,389.78					928.11			0.00			0.00				254,461.67				1,134.40				0.00				5.33022600%
	000780BV7													996.398075790			3.621002446			0.000000000			0.000000000				992.777073344					4.425838721			0.000000000						N/A
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	000780BS4													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
	9ABSK3008													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	R-2						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSK3016													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			255,670,142.00								254,283,759.13				5,450,097.08			0.00			0.00				248,833,662.05				1,132,606.58				0.00
																										TOTAL P&I PAYMENT				6,582,703.66
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
04/18/2003 - 08:22 (K424-K438, K300-K301) 2003 LASALLE BANK N.A.																																					PAGE 2 OF 10

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC.

STATEMENT DATE:

04/25/2003

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

04/25/2003

PRIOR PAYMENT:

03/25/2003

SERIES 2003-2

NEXT PAYMENT:

05/27/2003

RECORD DATE:

03/31/2003

ABN AMRO ACCT: 67-9175-50-5

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

1,139,138.33

CURRENT SERVICING FEES

50,937.38

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

889,023.56

PLUS ADVANCE INTEREST

44,405.68

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

35,171.64

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

2,038.41

SCHEDULED PRINCIPAL DISTRIBUTION

924,195.20

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

52,975.78

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(50,937.38)

CURTAILMENTS

740,729.51

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

3,785,172.36

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

1,134,725.66

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

4,525,901.87

LESS TRUSTEE FEE

(2,119.03)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

5,450,097.07

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

6,584,822.73

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,132,606.63

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

254,283,759.39

522

SCHEDULED PRINCIPAL DISTRIBUTION

924,195.20

UNSCHEDULED PRINCIPAL DISTRIBUTION

4,525,901.87

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

248,833,662.32

513

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

26,007.02

32,394.80

35,171.64

44,405.68

26,007.02

32,394.80

35,171.64

44,405.68

04/18/2003 - 08:22 (K424-K438, K300-K301) 2003 LASALLE BANK N.A.

PAGE 4 OF 10

Date of Report (Date of earliest event reported) May 27, 2003

	ABN AMRO
	LASALLE BANK		N.A.
					ABN AMRO MORTGAGE CORPORATION
																	ABN AMRO MORTGAGE GROUP, INC.																																																STATEMENT DATE:				04/25/2003
																																																																	PAYMENT DATE:				04/25/2003
																	MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																																	PRIOR PAYMENT:					03/25/2003
																	SERIES 2003-2
																																																																	NEXT PAYMENT:						05/27/2003
																																																														RECORD DATE:										03/31/2003
															ABN AMRO ACCT: 67-9175-50-5
																	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	5.000000000%									103,756.26									0.00				0.00				0.00					0.00			0.00				0.00			0.00			103,756.26			103,756.26		0.00				0.00				1.25%					1.28%
		IA-2					30/360			30	4.500000000%									205,608.97									0.00				0.00				0.00					0.00			0.00				0.00			0.00			205,608.97			205,608.97		0.00				0.00				1.25%					1.28%
		IA-3					30/360			30	5.000000000%									22,845.44									0.00				0.00				0.00					0.00			0.00				0.00			0.00			22,845.44			22,845.44		0.00				0.00				NA					NA
		IA-4					30/360			30	5.000000000%									20,045.99									0.00				0.00				0.00					0.00			0.00				0.00			0.00			20,045.99			20,045.99		0.00				0.00				1.25%					1.28%
		IIA-1					30/360			30	1.837500000%									164,167.19									0.00				0.00				0.00					0.00			0.00				0.00			0.00			164,167.19			164,167.19		0.00				0.00				1.25%					1.28%
		IIA-2					30/360			30	12.214583341%									595,245.65									0.00				0.00				0.00					0.00			0.00				0.00			0.00			595,245.65			595,245.65		0.00				0.00				1.25%					1.28%
		A-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				1.25%					1.28%
		A-X					30/360			30	5.500000000%									6,790.67									0.00				0.00				0.00					0.00			0.00				0.00			0.00			6,790.67			6,790.67		0.00				0.00				NA					NA
		M					30/360			30	5.330226000%									6,789.26									0.00				0.00				0.00					0.00			0.00				0.00			0.00			6,789.26			6,789.26		0.00				0.00				0.65%					0.66%
		B-1					30/360			30	5.330226000%									2,261.61									0.00				0.00				0.00					0.00			0.00				0.00			0.00			2,261.61			2,261.61		0.00				0.00				0.45%					0.46%
		B-2					30/360			30	5.330226000%									2,266.04									0.00				0.00				0.00					0.00			0.00				0.00			0.00			2,266.04			2,266.04		0.00				0.00				0.25%					0.26%
		B-3					30/360			30	5.330226000%									562.08									0.00				0.00				0.00					0.00			0.00				0.00			0.00			562.08			562.08		0.00				0.00				0.20%					0.20%
		B-4					30/360			30	5.330226000%									1,133.02									0.00				0.00				0.00					0.00			0.00				0.00			0.00			1,133.02			1,133.02		0.00				0.00				0.10%					0.10%
		B-5					30/360			30	5.330226000%									1,134.40									0.00				0.00				0.00					0.00			0.00				0.00			0.00			1,134.40			1,134.40		0.00				0.00				0.00%					0.00%
																			1,132,606.58								0.00					0.00					0.00			0.00					0.00		0.00						0.00		1,132,606.58		1,132,606.58			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) INCLUDES INTEREST ACCRUED ON OUTSTANDING INTEREST SHORTFALLS AND/OR LOSS ALLOCATIONS. 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 5 OF 10
	04/18/2003 - 08:22 (K424-K438, K300-K301) 2003 LASALLE BANK N.A.

ABN AMRO Mortgage Corporation (as depositor under the Pooling and Servicing Agreement, dated as of February 1, 2003 providing for, inter alia, the issuance of ABN AMRO Mortgage Corporation Multi-Class Mortgage Pass-Through Certificates Series 2003-2)
(Exact name of registrant as specified in its charter)

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC.

STATEMENT DATE:

04/25/2003

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

04/25/2003

PRIOR PAYMENT:

03/25/2003

SERIES 2003-2

NEXT PAYMENT:

05/27/2003

RECORD DATE:

03/31/2003

ABN AMRO ACCT: 67-9175-50-5

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

2,556,701.00

0.00

2,556,701.00

2,556,701.42

0.00

2,556,701.42

50,000.00

0.00

50,000.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

3,785,172.36

NUMBER OF CURTAILMENTS:

119

AGGREGATE CURTAILMENT AMOUNTS:

740,729.51

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

0.00

04/18/2003 - 08:22 (K424-K438, K300-K301) 2003 LASALLE BANK N.A.

PAGE 6 OF 10

Delaware
(State or other jurisdiction
of incorporation)

333-101550
(Commission
File Number)

36-3886007
(IRS Employer
Identification No.)

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					04/25/2003
												ABN AMRO MORTGAGE GROUP, INC.																															PAYMENT DATE:					04/25/2003
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									03/25/2003
												SERIES 2003-2
																																											NEXT PAYMENT:						05/27/2003
																																											RECORD DATE:							03/31/2003
												ABN AMRO ACCT: 67-9175-50-5
												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
					4/25/2003		2		1,429,559						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.39%				0.57%			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%
					3/25/2003		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
				04/18/2003 - 08:22 (K424-K438, K300-K301) 2003 LASALLE BANK N.A.																																								PAGE 7 OF 10

135 South LaSalle Street, Chicago, Illinois
(Address of principal executive offices)

60603
(Zip Code)

	ABN AMRO
	LASALLE BANK		N.A.
	ABN AMRO MORTGAGE CORPORATION
	ABN AMRO MORTGAGE GROUP, INC.																																			STATEMENT DATE:				04/25/2003
																																										PAYMENT DATE:				04/25/2003
											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																															PRIOR PAYMENT:					03/25/2003
											SERIES 2003-2
																																										NEXT PAYMENT:						05/27/2003
																																										RECORD DATE:							03/31/2003
											ABN AMRO ACCT: 67-9175-50-5
											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
				4/25/2003		513			248,833,662				8		3,785,172				0	0			0	0			0			0			0		0					176		177		5.59%					5.34%
					98.09%					97.33%		1.53%				1.49%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				3/25/2003		522			254,283,759				1		398,206				0	0			0	0			0			0			0		0					178		178		5.60%					5.35%
					99.81%					99.46%		0.19%				0.16%						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 8 OF 10
			04/18/2003 - 08:22 (K424-K438, K300-K301) 2003 LASALLE BANK N.A.

Registrant's telephone number, including area code 312-904-2000

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

04/25/2003

ABN AMRO MORTGAGE GROUP, INC.

PAYMENT DATE:

04/25/2003

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

03/25/2003

SERIES 2003-2

NEXT PAYMENT:

05/27/2003

RECORD DATE:

03/31/2003

ABN AMRO ACCT: 67-9175-50-5

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

04/18/2003 - 08:22 (K424-K438, K300-K301) 2003 LASALLE BANK N.A.

PAGE 9 OF 10

(Former name or former address, if changed since last report.)

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

04/25/2003

ABN AMRO MORTGAGE GROUP, INC.

PAYMENT DATE:

04/25/2003

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

03/25/2003

SERIES 2003-2

NEXT PAYMENT:

05/27/2003

RECORD DATE:

03/31/2003

ABN AMRO ACCT: 67-9175-50-5

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..

04/18/2003 - 08:22 (K424-K438, K300-K301) 2003 LASALLE BANK N.A.

PAGE 10 OF 10

Item 5. Other Events and Regulation FD Disclosure.

This current report on Form 8-K relates to the monthly distribution reported to the holders of ABN AMRO Mortgage Corporation Multi-Class Mortgage Pass-Through Certificates Series 2003-2, which was made on May 27, 2003.

Item 7. Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on May 27, 2003.
(Exhibit No. Description)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION IN ITS CAPACITY AS AGENT FOR THE TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF ABN AMRO Mortgage Corporation, REGISTRANT

Date: May 28, 2003

By: /s/ Russell Goldenberg
Russell Goldenberg
Group Senior Vice President

Filing Compare · ABN AMRO MORT CORP MULTI-CLASS MORT PASS-THR CERT SER 2003-2