|Exhibit 99.4
J.P. Morgan Chase Commercial Mortgage Pass Through Certificates,  Series 2003-ML1Aggregate Statement of Principal and Interest Distributions to Certificateholders
for January 2003 to December 2003
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Class                                                                                                                                                                                                            
|LR                                                                                                                                                                                                               
|A1                                                                                                                                                                                                               
|A2                                                                                                                                                                                                               
|B                                                                                                                                                                                                                
|C                                                                                                                                                                                                                
|D                                                                                                                                                                                                                
|E                                                                                                                                                                                                                
|F                                                                                                                                                                                                                
|G                                                                                                                                                                                                                
|H                                                                                                                                                                                                                
|J                                                                                                                                                                                                                
|K                                                                                                                                                                                                                
|L                                                                                                                                                                                                                
|M                                                                                                                                                                                                                
|N                                                                                                                                                                                                                
|NR                                                                                                                                                                                                               
|R                                                                                                                                                                                                                
|X-1                                                                                                                                                                                                              
|X-2                                                                                                                                                                                                              
|NR