8-K 1 abn03002_200304.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: April 25, 2003
(Date of earliest event reported)

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 Mortgage Pass-Through
Certificates Series 2003-2)
(Exact name of registrant as specified in its charter)

Delaware (State or other jurisdiction of organization)
333-101550 (Commission File No.)
36-3886007 (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 April 25, 2003.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on it's 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

By:

/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

Date: April 28, 2003

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

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





	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

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





	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

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





		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





	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.

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

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

ABN AMRO MORT CORP MULTI-CLASS MORT PASS-THR CERT SER 2003-2 8-K