3:

|Exhibit 99.4
ABN AMRO Series 2003-6Aggregate Statement of Principal and Interest Distributions to Certificateholders
for January 2003 to December 2003
|------------------------------------------------------------------------------------------------------------------------------------------------------
|Class                                                                                                                                                 
|R1                                                                                                                                                    
|R2                                                                                                                                                    
|B1                                                                                                                                                    
|B2                                                                                                                                                    
|B3                                                                                                                                                    
|B4                                                                                                                                                    
|B5                                                                                                                                                    
|IA-1                                                                                                                                                  
|IA-10                                                                                                                                                 
|IA-11                                                                                                                                                 
|IA-12                                                                                                                                                 
|IA-13                                                                                                                                                 
|IA-14                                                                                                                                                 
|IA-15                                                                                                                                                 
|IA-16                                                                                                                                                 
|IA-17                                                                                                                                                 
|IA-18                                                                                                                                                 
|IA-19                                                                                                                                                 
|IA-2                                                                                                                                                  
|IA-20                                                                                                                                                 
|IA-21                                                                                                                                                 
|IA-22                                                                                                                                                 
|IA-23                                                                                                                                                 
|IA-24                                                                                                                                                 
|IA-25                                                                                                                                                 
|IA-26                                                                                                                                                 
|IA-27                                                                                                                                                 
|IA-28                                                                                                                                                 
|IA-29                                                                                                                                                 
|IA-3                                                                                                                                                  
|IA-30                                                                                                                                                 
|IA-4                                                                                                                                                  
|IA-5                                                                                                                                                  
|IA-6                                                                                                                                                  
|IA-7                                                                                                                                                  
|IA-8                                                                                                                                                  
|IA-9                                                                                                                                                  
|IA-P                                                                                                                                                  
|IA-X                                                                                                                                                  
|IIA-1                                                                                                                                                 
|IIA-2                                                                                                                                                 
|IIA-3                                                                                                                                                 
|IIA-4                                                                                                                                                 
|IIA-5                                                                                                                                                 
|IIA-6                                                                                                                                                 
|IIA-7                                                                                                                                                 
|IIA-8                                                                                                                                                 
|IIA-P                                                                                                                                                 
|IIA-X                                                                                                                                                 
|M                                                                                                                                                     
|R                                                                                                                                                     
|ROUND