|Exhibit 99.4
ABN AMRO Series 2003-5Aggregate Statement of Principal and Interest Distributions to Certificateholders
for January 2003 to December 2003
|------------------------------------------------------------------------------------------------------------------------------------------------------
|Class                                                                                                                                                 
|R-1                                                                                                                                                   
|R-2                                                                                                                                                   
|A-1                                                                                                                                                   
|A-10                                                                                                                                                  
|A-11                                                                                                                                                  
|A-12                                                                                                                                                  
|A-13                                                                                                                                                  
|A-14                                                                                                                                                  
|A-15                                                                                                                                                  
|A-16                                                                                                                                                  
|A-17                                                                                                                                                  
|A-18                                                                                                                                                  
|A-19                                                                                                                                                  
|A-2                                                                                                                                                   
|A-20                                                                                                                                                  
|A-21                                                                                                                                                  
|A-22                                                                                                                                                  
|A-23                                                                                                                                                  
|A-24                                                                                                                                                  
|A-25                                                                                                                                                  
|A-26                                                                                                                                                  
|A-27                                                                                                                                                  
|A-28                                                                                                                                                  
|A-29                                                                                                                                                  
|A-3                                                                                                                                                   
|A-30                                                                                                                                                  
|A-31                                                                                                                                                  
|A-4                                                                                                                                                   
|A-5                                                                                                                                                   
|A-6                                                                                                                                                   
|A-7                                                                                                                                                   
|A-8                                                                                                                                                   
|A-9                                                                                                                                                   
|A-P                                                                                                                                                   
|A-X                                                                                                                                                   
|B-1                                                                                                                                                   
|B-2                                                                                                                                                   
|B-3                                                                                                                                                   
|B-4                                                                                                                                                   
|B-5                                                                                                                                                   
|IIA-1                                                                                                                                                 
|IIA-2                                                                                                                                                 
|IIA-3                                                                                                                                                 
|IIA-4                                                                                                                                                 
|IIA-5                                                                                                                                                 
|IIA-P                                                                                                                                                 
|IIA-X                                                                                                                                                 
|M                                                                                                                                                     
|R                                                                                                                                                     
|ROUND