UNITED STATES
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 (Date of earliest event reported) December 10, 2004

Banc of America Commercial Mortgage Inc.(as depositor under the Pooling and Servicing Agreement, dated as of October 1, 2004, relating to the Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates, Series 2004-4)
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-89322-07
(Commission
File Number)

56-1950039
(IRS Employer
Identification No.)

214 North Tryon Street, NC1-027-21-02, Charlotte, North Carolina
(Address of principal executive offices)

28255
(Zip Code)

Registrant's telephone number, including area code 704-386-2400

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

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Banc of America Commercial Mortgage Inc., Commercial Mortgage Pass-Through Certificates, Series 2004-4, which was made on December 10, 2004.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to section 4.02 of the Pooling and Servicing Agreement for the distribution on December 10, 2004.

(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 TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF BANC OF AMERICA COMMERCIAL MORTGAGE INC., REGISTRANT

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

Date: December 15, 2004

Banc of America Commerical Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Administrator:
Thomas Stilling 312.904.6057
thomas.stilling@abnamro.com

Analyst:
Julie Kang 714.259.6208
julie.kang@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Cash Reconciliation Summary
Cash Reconciliation Summary

Bond Interest Reconciliation

Shortfall Summary Report
Rating Information

Asset-Backed Facts ~ 15 Month Loan Status Summary
Asset-Backed Facts ~ 15 Month Loan Status Summary
Asset-Backed Facts ~ 15 Month Loan Status Summary

Page 2-5
Page 6
Page 7
Page 8-10

Page 11-12

Page 13
Page 14-15

Page 16
Page 17

Page 18-20

Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary

Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Delinquent Loan Detail

Historical Collateral Prepayment
Loan Level Detail
Specially Serviced (Part I) - Loan Detail

Page 21

Page 22
Page 23-25
Page 26

Page 27
Page 28-32
Page 33

Appraisal Reduction Detail

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

BACM0404

BACM0404_200412_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

12-Oct-04
10-Nov-04

10-Jul-42

Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail
Historical REO Report

Page 34
Page 35

Page 36

Parties to The Transaction

Issuer: Banc of America Securities LLC

Depositor: Banc of America Commercial Mortgage Inc.

Underwriter: Goldman Sachs & Co./Greenwich Capital Markets, Inc./Banc of America Securities LLC

Master Servicer: Bank of America, N.A.

Special Servicer: Midland Loan Services, Inc.

Rating Agency: Fitch Ratings/Standard & Poor's

800.246.5761

LaSalle Factor Line

LaSalle Web Site

www.etrustee.net

Page 1 of 38

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.468743%

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Banc of America Commerical Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 722088.1

983.868777273

18.760717879

0.000000000

965.108059394

2.832722121

Fixed

0.00

0.000000000

3.45500000%

0.000000000

05947UVH8

A-1

33,000,000.00

32,467,669.65

619,103.69

0.00

31,848,565.96

93,479.83

1000.000000000

0.000000000

1000.000000000

3.367500000

Fixed

0.00

0.000000000

4.04100000%

0.000000000

05947UVJ4

A-2

48,000,000.00

0.00

48,000,000.00

161,640.00

1000.000000000

0.000000000

1000.000000000

3.440000000

Fixed

0.00

0.000000000

4.12800000%

0.000000000

05947UVK1

A-3

240,000,000.00

0.00

240,000,000.00

825,600.00

1000.000000000

0.000000000

1000.000000000

3.751666667

Fixed

0.00

0.000000000

4.50200000%

0.000000000

05947UVL9

A-4

225,000,000.00

0.00

225,000,000.00

844,125.00

1000.000000000

0.000000000

1000.000000000

3.813333364

Fixed

0.00

0.000000000

4.57600000%

0.000000000

05947UVM7

A-5

107,000,000.00

0.00

107,000,000.00

408,026.67

1000.000000000

0.000000000

1000.000000000

4.064166676

4.877000000%

0.00

0.000000000

4.87700000%

0.000000000

05947UVN5

A-6

272,199,171.00

0.00

272,199,171.00

1,106,262.80

999.549446638

0.521880254

0.000000000

999.027566384

3.858260842

4.632000000%

0.00

0.000000000

4.63200000%

0.000000000

05947UVP0

A-1A

202,345,000.00

202,253,832.78

105,599.86

0.00

202,148,232.92

780,699.79

1000.000000000

0.000000000

1000.000000000

4.154166561

4.985000000%

0.00

0.000000000

4.98500000%

0.000000000

05947UVR6

35,640,764.00

0.00

35,640,764.00

148,057.67

1000.000000000

0.000000000

1000.000000000

4.186666899

5.024000000%

0.00

0.000000000

5.02400000%

0.000000000

05947UVS4

11,340,243.00

0.00

11,340,243.00

47,477.82

1000.000000000

0.000000000

1000.000000000

4.227500161

5.073000000%

0.00

0.000000000

5.07300000%

0.000000000

05947UVT2

21,060,451.00

0.00

21,060,451.00

89,033.06

1000.000000000

0.000000000

1000.000000000

4.301666765

5.162000000%

0.00

0.000000000

5.16200000%

0.000000000

05947UVU9/U05951AX3

9,720,209.00

0.00

9,720,209.00

41,813.10

1000.000000000

0.000000000

1000.000000000

4.406112412

5.398830996%

0.00

4.17

0.000257402

5.28702580%

0.000000000

05947UVV7/U05951AY1

16,200,347.00

0.00

16,200,347.00

71,380.55

1000.000000000

0.000000000

1000.000000000

4.460279202

5.398830996%

0.00

2.92

0.000257490

5.35202580%

0.000000000

05947UVW5/U05951AZ8

11,340,243.00

0.00

11,340,243.00

50,580.65

1000.000000000

0.000000000

1000.000000000

4.460279153

5.398830996%

0.00

4.17

0.000257402

5.35202580%

0.000000000

05947UVX3/U05951BA2

16,200,347.00

0.00

16,200,347.00

72,258.07

1000.000000000

0.000000000

1000.000000000

3.864167111

4.637000000%

0.00

0.000000000

4.63700000%

0.000000000

05947UVY1/U05951BB0

6,480,139.00

0.00

6,480,139.00

25,040.34

1000.000000000

0.000000000

1000.000000000

3.864167111

4.637000000%

0.00

0.000000000

4.63700000%

0.000000000

05947UVZ8/U05951BC8

6,480,139.00

0.00

6,480,139.00

25,040.34

Page 2 of 38

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

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.468743%

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Banc of America Commerical Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 722088.1

1000.000000000

0.000000000

1000.000000000

3.864167111

4.637000000%

0.00

0.000000000

4.63700000%

0.000000000

05947UWA2/U05951BD6

6,480,139.00

0.00

6,480,139.00

25,040.34

1000.000000000

0.000000000

1000.000000000

3.864167708

4.637000000%

0.00

0.000000000

4.63700000%

0.000000000

05947UWB0/U05951BE4

3,240,069.00

0.00

3,240,069.00

12,520.17

1000.000000000

0.000000000

1000.000000000

3.864167708

4.637000000%

0.00

0.000000000

4.63700000%

0.000000000

05947UWC8/U05951BF1

3,240,069.00

0.00

3,240,069.00

12,520.17

1000.000000000

0.000000000

1000.000000000

3.864167544

4.637000000%

0.00

0.000000000

4.63700000%

0.000000000

05947UWD6/U05951BG9

4,860,105.00

0.00

4,860,105.00

18,780.26

1000.000000000

0.000000000

1000.000000000

3.864166375

4.637000000%

0.00

0.000000000

4.63700000%

0.000000000

09547UWE4/U05951BK0

16,200,348.00

0.00

16,200,348.00

62,600.84

999.518916926

0.000000000

998.959744075

0.040145991

0.00

322.93

0.000249169

0.04789923%

0.000000000

05947UWF1/U05951BJ3

1,296,027,783.00

1,295,404,285.97

0.00

1,294,679,582.42

52,030.32

1000.000000000

0.000000000

1000.000000000

0.635532809

0.00

0.000000000

0.76263937%

0.000000000

05947UVQ8

1,264,855,847.00

0.00

1,264,855,847.00

803,857.39

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSS567

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSS568

R-II

0.00

Total P&I Payment

0.00

334.19

1,296,027,783.00

1,295,404,285.43

6,502,568.73

Total

1,294,679,581.88

724,703.55

0.00

5,777,865.18

Page 3 of 38

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.468743%

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Banc of America Commerical Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Component Mortgage Loan REMIC

Statement Date:

ABN AMRO Acct: 722088.1

1000.000000000

0.000000000

1000.000000000

4.021345733

Fixed

0.00

0.000000000

4.82561487%

0.000000000

BC - SLTI

150,000,000.00

0.00

150,000,000.00

603,201.86

1000.000000000

0.000000000

1000.000000000

4.916666699

Fixed

0.00

0.000000000

5.90000000%

0.000000000

05947UWU8/U05951BK0

103,000,000.00

0.00

103,000,000.00

506,416.67

0.000000000

0.00

0.000000000

N/A

0.000000000

BC - R

0.00

998.973335463

1.199523988

0.000000000

997.773811475

5.040586078

Fixed

0.00

0.000000000

6.05491972%

0.000000000

DM - SLTI

65,903,425.68

65,835,764.97

79,052.74

0.00

65,756,712.23

332,191.89

998.973335723

1.199524747

0.000000000

997.773810976

4.286427064

Fixed

0.00

0.000000000

5.14900000%

0.000000000

05947UWV6/U05951BL8

DM - A

2,270,791.00

2,268,459.66

2,723.87

0.00

2,265,735.79

9,733.58

998.973334968

1.199524632

0.000000000

997.773810336

4.366346086

Fixed

0.00

0.000000000

5.24500000%

0.000000000

05947UWW4/U05951BM6

DM - B

4,778,618.00

4,773,711.96

5,732.07

0.00

4,767,979.89

20,865.10

998.973334679

1.199523365

0.000000000

997.773811313

4.525349687

Fixed

0.00

0.000000000

5.43600000%

0.000000000

05947UWX2/U05951BN4

DM - C

3,845,294.00

3,841,346.17

4,612.52

0.00

3,836,733.65

17,401.30

998.973334493

1.199525184

0.000000000

997.773809309

4.644393946

Fixed

0.00

0.000000000

5.57900000%

0.000000000

05947UWY0/U05951BP9

DM - D

4,093,378.00

4,089,175.47

4,910.11

0.00

4,084,265.36

19,011.26

998.973336274

1.199522979

0.000000000

997.773813295

4.961567874

Fixed

0.00

0.000000000

5.96000000%

0.000000000

05947UWZ7/U05951BQ7

DM - E

4,366,269.00

4,361,786.31

5,237.44

0.00

4,356,548.87

21,663.54

998.973334393

1.199524766

0.000000000

997.773809626

5.159698142

Fixed

0.00

0.000000000

6.19800000%

0.000000000

05947UXA1/U05951BR5

DM - F

3,952,582.00

3,948,524.02

4,741.22

0.00

3,943,782.80

20,394.13

998.973335991

1.199522998

0.000000000

997.773812992

5.397785798

Fixed

0.00

0.000000000

6.48400000%

0.000000000

05947UXB9/U05951BS3

DM - G

3,693,068.00

3,689,276.46

4,429.92

0.00

3,684,846.54

19,934.39

0.000000000

0.00

0.000000000

N/A

0.000000000

DM - R

0.00

Total P&I Payment

0.00

345,903,425.68

345,808,045.02

1,682,253.61

Total

345,696,605.13

111,439.89

0.00

1,570,813.72

Page 4 of 38

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.468743%

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Banc of America Commerical Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust

Statement Date:

ABN AMRO Acct: 722088.1

0.000000000

0.00

0.000000000

N/A

0.000000000

09547UWE4/U05951BK0

0.00

Total P&I Payment

0.00

Total

0.00

Page 5 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

6,275,706.74

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

6,492,020.83

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

334.21

Total

334.21

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

6,415,340.05

)

(2,054.92

0.00
0.00
0.00

)

(2,054.92

727,345.17

29,745.54

757,090.71

)

(0.01

0.00
0.00
0.00
0.00

)

(0.01

757,090.70

7,172,430.75

7,170,375.84

1,425,376,566.03

110

757,090.71

-0.01

0.00
0.00

0.00

1,424,619,475.33

110

81,223.82

734,567.46

29,745.54

216,314.10

29,745.54

216,314.10

77,014.99

0.00
0.00

3,828.07

80,843.06

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(77,014.99

6,413,285.14

Interest Not Advanced (

Current Period

)

0.00

216,314.10

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(734,567.46

)

(81,223.82

0.00

Advance Summary (Advance Made by Servicer)

Page 6 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Statement Date:

Cash Reconciliation Summary for Trust Group I Loans

ABN AMRO Acct: 722088.1

Series 2004-4

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

4,805,005.45

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total
Unscheduled Interest:
Prepayment Penalties
Yield Maintenance Penalties
Other Interest Proceeds

0.00

Total

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

)

(1,575.96

0.00
0.00

0.00

)

(1,575.96

596,781.60

)

(0.01

0.00

-0.01

57,588.78

0.00

60,233.32

0.00
0.00
0.00

Advance Summary (Advance Made by Servicer)

)

(57,588.78

4,885,450.04

Interest Not Advanced (

Current Period

)

0.00

139,609.32

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(469,724.01

)

(58,060.54

0.00

4,944,614.77

0.00
0.00

0.00

4,887,026.00

0.00

22,322.10

0.00
0.00
0.00

619,103.70

-0.01

619,103.69

5,506,129.69
5,504,553.73

1,093,150,452.77

619,103.70

0.00
0.00
0.00

1,092,531,349.08

0.00

2,644.54

0.00

0.00
0.00

58,060.54
22,322.10

22,322.10

469,724.01
139,609.32

139,609.32

0.00

Page 7 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Statement Date:

Cash Reconciliation Summary Group II Loans

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

830,761.54

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

907,466.31

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

892,372.51

)

(291.58

0.00
0.00
0.00

)

(291.58

98,176.42

7,423.44

105,599.86

0.00
0.00
0.00
0.00
0.00
0.00

105,599.86

997,972.37

997,680.79

202,253,833.20

105,599.86

0.00

0.00
0.00

0.00

202,148,233.34

23,163.28

264,843.45

7,423.44

76,704.78

7,423.44

76,704.78

15,093.80

0.00
0.00

1,183.53

16,277.33

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(15,093.80

892,080.93

Interest Not Advanced (

Current Period

)

0.00

76,704.78

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(264,843.45

)

(23,163.28

0.00

Advance Summary (Advance Made by Servicer)

Page 8 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Statement Date:

Cash Reconciliation Summary Bank of America Mortgage Loan Subordinate Component

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

509,998.49

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

509,998.49

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

506,565.16

)

(148.49

0.00
0.00
0.00

)

(148.49

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

506,565.16

506,416.67

103,000,000.00

0.00
0.00

0.00

103,000,000.00

0.00

3,433.33

0.00
0.00
0.00

3,433.33

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(3,433.33

506,416.67

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 9 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Statement Date:

Cash Reconciliation Summary Dallas Market Center Mortgage Loan Subordinate Component

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

129,941.25

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

129,941.25

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

129,042.18

)

(38.89

0.00
0.00
0.00

)

(38.89

32,387.15

0.00

32,387.15

0.00
0.00
0.00
0.00
0.00
0.00

32,387.15

161,429.33

161,390.44

26,972,280.06

32,387.15

0.00

0.00
0.00

0.00

26,939,892.91

0.00

899.08

0.00
0.00
0.00

899.08

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(899.08

129,003.29

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 10 of 38

Banc of America Commerical Mortgage Inc.

Class

Accrued

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

0.00

506,416.67

0.00

30/360

5.900000000%

0.00

DM - A

9,733.58

0.00

30/360

5.149000000%

0.00

DM - B

20,865.10

0.00

30/360

5.245000000%

0.00

DM - C

17,401.30

0.00

30/360

5.436000000%

0.00

DM - D

19,011.26

0.00

30/360

5.579000000%

0.00

DM - E

21,663.54

0.00

30/360

5.960000000%

0.00

DM - F

20,394.13

0.00

30/360

6.198000000%

0.00

DM - G

19,934.39

0.00

30/360

6.484000000%

0.00

A-1

93,479.83

0.00

11.90%

11.91%

30/360

3.455000000%

0.00

A-2

161,640.00

0.00

11.90%

11.91%

30/360

4.041000000%

0.00

A-3

825,600.00

0.00

11.90%

11.91%

30/360

4.128000000%

0.00

A-4

844,125.00

0.00

11.90%

11.91%

30/360

4.502000000%

0.00

A-5

408,026.67

0.00

11.90%

11.91%

30/360

4.576000000%

0.00

A-6

1,106,262.80

0.00

11.90%

11.91%

30/360

4.877000000%

0.00

A-1A

780,699.79

0.00

11.90%

11.91%

30/360

4.632000000%

0.00

148,057.67

0.00

9.11%

9.12%

30/360

4.985000000%

0.00

47,477.82

0.00

8.23%

8.24%

30/360

5.024000000%

0.00

89,033.06

0.00

6.58%

6.59%

30/360

5.073000000%

0.00

41,813.10

0.00

5.82%

5.83%

30/360

5.162000000%

0.00

4.17

0.00

71,376.38

71,380.55

0.00

4.56%

30/360

5.287025800%

0.00

2.92

0.00

50,577.73

50,580.65

0.00

3.67%

30/360

5.352025800%

0.00

4.17

0.00

72,253.90

72,258.07

0.00

2.41%

30/360

5.352025800%

0.00

25,040.34

0.00

1.90%

30/360

4.637000000%

0.00

25,040.34

0.00

1.39%

30/360

4.637000000%

0.00

25,040.34

0.00

0.89%

30/360

4.637000000%

0.00

12,520.17

0.00

0.63%

30/360

4.637000000%

0.00

12,520.17

0.00

0.38%

30/360

4.637000000%

0.00

18,780.26

0.00

0.00%

30/360

4.637000000%

0.00

(2) Accrued - Deductions + Additions Interest

(3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable.

Page 11 of 38

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

(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).

Banc of America Commerical Mortgage Inc.

Class

Accrued

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

0.00

62,600.84

0.00

30/360

4.637000000%

0.00

322.93

0.00

51,707.39

52,030.32

0.00

30/360

0.047899232%

0.00

803,857.39

0.00

30/360

0.762639370%

0.00

334.19

6,412,950.96

6,413,285.15

0.00

(2) Accrued - Deductions + Additions Interest

(3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable.

Page 12 of 38

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Interest Adjustments Summary

Statement Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

0.00

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

334.21

334.21

Total Excess Allocated to the Bonds

334.21

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

334.21

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Page 13 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

05947UWU8

DM - A

05947UWV6

DM - B

05947UWW4

DM - C

05947UWX2

DM - D

05947UWY0

DM - E

05947UWZ7

DM - F

05947UXA1

DM - G

05947UXB9

R-I

9ABSS567

A-1

05947UVH8

AAA

A-2

05947UVJ4

AAA

A-3

05947UVK1

AAA

A-4

05947UVL9

AAA

A-5

05947UVM7

AAA

A-6

05947UVN5

AAA

A-1A

05947UVP0

AAA

05947UVR6

05947UVS4

AA-

05947UVT2

05947UVU9

A-

05947UVV7

BBB+

05947UVW5

BBB

Page 14 of 38

NR - Designates that the class was not rated by the rating agency.

(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be
understood that this transmission will generally have been provided to LaSalle within 30 days of the payment date listed on this statement. Because ratings may have
changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on
this report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

05947UVX3

BBB-

05947UVY1

BB+

05947UVZ8

05947UWA2

BB-

05947UWB0

B+

05947UWC8

05947UWD6

B-

09547UWE4

05947UWF1

AAA

05947UVQ8

AAA

R-II

9ABSS568

09547UWE4

Page 15 of 38

NR - Designates that the class was not rated by the rating agency.

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 722088.1

0.00%

10-Dec-04

0.00%

10-Nov-04

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 16 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

ABN AMRO

LaSalle Bank

N.A.

Statement Date:

Group I Loans

0.00%

10-Dec-04

0.00%

10-Nov-04

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 17 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Group II Loans

ABN AMRO Acct: 722088.1

0.00%

10-Dec-04

0.00%

10-Nov-04

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 18 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Bank of America Mortgage Loan Subordinate Component

ABN AMRO Acct: 722088.1

0.00%

10-Dec-04

0.00%

10-Nov-04

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 19 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Dallas Market Center Mortgage Loan Subordinate Component

ABN AMRO Acct: 722088.1

0.00%

10-Dec-04

0.00%

10-Nov-04

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 20 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 722088.1

Series 2004-4

10-Dec-04

110

101.85%

1,424,619,475

109.92%

0.00%

232

5.47%

5.40%

10-Nov-04

110

101.85%

1,425,376,566

109.98%

0.00%

233

5.64%

5.56%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 21 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Group I Loans

Amort

77.78%

84.30%

0.00%

240

3.64%

3.59%

1,092,531,349.08

0.00

10-Dec-04

77.78%

84.35%

0.00%

241

3.75%

3.70%

1,093,150,452.77

0.00

10-Nov-04

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 22 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Group II Loans

Amort

ABN AMRO Acct: 722088.1

Series 2004-4

10-Dec-04

22.22%

202,148,233

15.60%

0.00%

102

335

5.39%

5.29%

10-Nov-04

22.22%

202,253,833

15.61%

0.00%

103

336

5.57%

5.47%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 23 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Bank of America Mortgage Loan Subordinate Component

Amort

ABN AMRO Acct: 722088.1

Series 2004-4

10-Dec-04

0.93%

103,000,000

7.95%

0.00%

5.94%

5.90%

10-Nov-04

0.93%

103,000,000

7.95%

0.00%

6.14%

6.10%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 24 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Dallas Market Center Mortgage Loan Subordinate Component

Amort

ABN AMRO Acct: 722088.1

Series 2004-4

10-Dec-04

0.93%

26,939,893

2.08%

0.00%

117

5.78%

5.74%

10-Nov-04

0.93%

26,972,280

2.08%

0.00%

5.97%

5.93%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 25 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru

Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

1-Nov-04

44,641.67

0.00

1-Nov-04

27,172.63

0.00

1-Nov-04

12,313.92

0.00

1-Nov-04

33,052.70

0.00

1-Nov-04

12,853.46

0.00

1-Nov-04

5,554.40

0.00

1-Nov-04

61,353.84

0.00

1-Nov-04

49,117.02

0.00

100

246,059.64

Total

Page 26 of 38

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 27 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.14700%

1-Aug-09

BACM404B

Multifamily

0.00

25,885,104

141,919

5.70000%

1-Sep-14

BACM404B

Multifamily

0.00

24,000,000

114,000

5.74500%

1-Aug-14

BACM404A

Multifamily

0.00

11,953,339

69,991

4.98000%

1-Sep-09

BACM404B

Multifamily

0.00

11,000,000

45,650

5.14000%

1-Aug-09

BACM404B

Multifamily

0.00

10,553,089

57,813

4.46938%

1-Apr-09

BACM404B

Multifamily

0.00

8,819,026

43,777

5.55000%

1-Aug-09

BACM404B

Multifamily

0.00

7,469,576

42,820

5.80200%

1-Aug-14

BACM404B

Multifamily

0.00

6,275,807

36,973

5.90100%

1-Jul-09

BACM404B

Multifamily

0.00

4,578,725

27,287

5.90100%

1-Jul-09

BACM404B

Multifamily

0.00

4,578,725

27,287

5.95400%

1-Aug-14

BACM404B

Multifamily

0.00

4,124,626

24,699

5.81700%

1-Jul-14

BACM404B

Multifamily

0.00

3,801,992

22,455

5.11500%

1-May-09

BACM404B

Multifamily

0.00

3,492,670

19,144

6.30800%

1-Sep-16

BACM404B

Multifamily

0.00

2,972,092

18,461

5.80000%

1-Sep-14

BACM404B

Multifamily

0.00

2,548,931

16,183

5.70000%

1-Sep-14

BACM404B

Multifamily

0.00

2,003,934

11,666

6.40100%

1-Oct-13

BACM404B

Multifamily

0.00

1,815,618

12,375

6.07600%

1-Aug-16

BACM404B

Multifamily

0.00

1,693,857

10,276

5.94000%

1-Jul-16

BACM404B

Multifamily

0.00

1,393,582

8,340

5.89000%

1-Jul-14

BACM404A

Retail

0.00

68,710,962

337,256

5.94000%

1-Jan-14

BACM404A

Retail

0.00

43,537,321

262,107

5.41600%

1-Aug-11

BACM404A

Retail

0.00

42,322,572

239,075

4.28500%

1-Jul-09

BACM404A

Retail

0.00

30,850,000

110,160

Page 28 of 38

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

4.73600%

1-Apr-09

BACM404A

Retail

0.00

30,715,000

121,222

5.94000%

1-Jul-14

BACM404A

Retail

0.00

23,597,562

116,808

5.08500%

1-Aug-09

BACM404A

Retail

0.00

14,700,000

62,291

4.37400%

1-May-09

BACM404A

Retail

0.00

13,700,000

49,937

4.77300%

1-Apr-09

BACM404A

Retail

0.00

12,400,000

49,321

5.62600%

1-Apr-14

BACM404A

Retail

0.00

12,151,273

70,526

5.08500%

1-Aug-09

BACM404A

Retail

0.00

11,800,000

50,003

4.76000%

1-Jul-09

BACM404A

Retail

0.00

11,050,000

43,832

4.97500%

1-Aug-09

BACM404A

Retail

0.00

10,900,000

45,190

6.10000%

1-Dec-18

BACM404A

Retail

0.00

9,207,053

56,446

5.80000%

1-Jun-14

BACM404A

Retail

0.00

9,050,000

43,742

5.79000%

1-Jul-14

BACM404A

Retail

0.00

7,962,057

46,889

4.74200%

1-Mar-09

BACM404A

Retail

0.00

7,913,172

41,693

5.27500%

1-Aug-09

BACM404A

Retail

0.00

6,800,000

29,892

6.28900%

1-Jul-14

BACM404A

Retail

0.00

6,721,465

41,732

4.32200%

1-Jun-09

BACM404A

Retail

0.00

6,400,000

23,051

6.22600%

1-Jun-14

BACM404A

Retail

0.00

6,160,290

38,034

4.60000%

1-Apr-09

BACM404A

Retail

0.00

5,940,186

30,759

4.11100%

1-Jun-11

BACM404A

Retail

0.00

5,510,000

18,876

4.22200%

1-Jun-09

BACM404A

Retail

0.00

5,450,000

19,175

6.07300%

1-Oct-18

BACM404A

Retail

0.00

5,428,554

33,234

6.04000%

1-Jan-14

BACM404A

Retail

0.00

5,317,236

34,924

6.20400%

1-Jul-14

BACM404A

Retail

0.00

4,779,300

29,411

Page 29 of 38

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.32000%

1-Aug-11

BACM404A

Retail

0.00

4,250,000

18,842

5.96800%

1-Jun-14

BACM404A

Retail

0.00

4,226,276

25,394

5.63000%

1-Apr-14

BACM404A

Retail

0.00

3,967,790

23,039

5.97800%

1-Aug-14

BACM404A

Retail

0.00

2,436,525

15,752

6.70000%

1-Aug-14

BACM404A

Retail

0.00

1,537,281

10,624

5.74000%

1-Apr-14

BACM404A

Retail

0.00

1,339,384

7,870

6.70200%

1-Aug-14

BACM404A

Retail

0.00

995,157

6,879

4.86734%

1-Sep-11

BACM404C

Office

0.00

150,000,000

608,418

5.57000%

1-Nov-10

BACM404A

Office

0.00

27,622,174

160,213

5.71000%

1-Jul-09

BACM404A

Office

0.00

20,355,000

96,856

5.61400%

1-Jul-14

BACM404A

Office

0.00

17,250,000

80,701

4.99470%

1-Jul-09

BACM404A

Office

0.00

17,152,647

92,546

5.13200%

1-Mar-11

BACM404A

Office

0.00

16,631,807

91,546

6.09200%

1-Aug-14

BACM404A

Office

0.00

16,055,678

97,565

5.20300%

1-Jun-11

BACM404A

Office

0.00

15,225,000

66,013

5.74330%

1-Feb-14

BACM404A

Office

0.00

13,998,068

82,457

5.84400%

1-Jun-14

BACM404A

Office

0.00

13,898,661

85,999

4.95000%

1-Feb-09

BACM404A

Office

0.00

12,783,114

75,618

6.06200%

1-Sep-14

BACM404A

Office

0.00

8,466,246

61,345

5.79800%

1-Jun-14

BACM404A

Office

0.00

8,351,325

49,277

5.74330%

1-Feb-14

BACM404A

Office

0.00

7,137,629

42,045

5.85600%

1-Jul-14

BACM404A

Office

0.00

6,438,524

38,187

5.74330%

1-Feb-14

BACM404A

Office

0.00

6,160,035

36,286

Page 30 of 38

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.11200%

1-Aug-14

BACM404A

Office

0.00

6,078,134

37,013

5.74330%

1-Feb-14

BACM404A

Office

0.00

6,028,871

35,514

5.11550%

1-Feb-09

BACM404A

Office

0.00

5,826,709

32,058

6.15000%

1-Jul-14

BACM404A

Office

0.00

5,147,256

32,546

6.00000%

1-Sep-14

BACM404A

Office

0.00

4,985,829

29,978

5.99400%

1-Aug-14

BACM404A

Office

0.00

3,985,278

23,967

6.26000%

1-Jul-14

BACM404A

Office

0.00

3,584,677

22,189

5.78700%

1-Aug-14

BACM404A

Office

0.00

3,181,815

20,203

6.11600%

1-Jun-14

BACM404A

Office

0.00

2,432,395

14,846

5.11550%

1-Feb-09

BACM404A

Office

0.00

2,375,844

13,072

5.33100%

1-May-14

BACM404A

Office

0.00

1,786,653

10,030

5.11550%

1-Feb-09

BACM404A

Office

0.00

1,026,680

5,649

6.31000%

1-Sep-13

BACM404A

Industrial

0.00

21,213,287

133,219

5.09000%

1-Aug-09

BACM404A

Industrial

0.00

11,300,000

47,931

5.39000%

1-Aug-09

BACM404A

Industrial

0.00

5,333,000

23,954

5.32000%

1-Jul-16

BACM404B

Mobile home park

0.00

21,984,005

97,462

5.32000%

1-Jul-16

BACM404B

Mobile home park

0.00

7,360,000

32,629

5.32000%

1-Jul-16

BACM404B

Mobile home park

0.00

6,000,000

26,600

5.32000%

1-Jul-16

BACM404B

Mobile home park

0.00

4,640,000

20,571

5.32000%

1-Jul-16

BACM404B

Mobile home park

0.00

25,563,188

113,330

5.32000%

1-Jul-16

BACM404B

Mobile home park

0.00

9,593,686

42,532

4.93080%

1-Jul-11

BACM404A

Mobile home park

0.00

34,910,525

143,447

5.52050%

1-Jul-09

BACM404A

Mobile home park

0.00

10,962,952

50,434

Page 31 of 38

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.52050%

1-Jul-09

BACM404A

Mobile home park

0.00

7,252,706

33,365

5.52050%

1-Jul-09

BACM404A

Mobile home park

0.00

5,417,941

24,925

5.52050%

1-Jul-09

BACM404A

Mobile home park

0.00

4,738,925

21,801

6.19300%

1-Aug-19

BACM404A

Mobile home park

0.00

3,089,089

18,972

6.09665%

1-Sep-14

BACM404D

Other

0.00

65,756,712

413,534

4.85630%

1-Jun-11

BACM404A

Self storage

0.00

15,512,000

62,776

6.22000%

1-Jul-14

BACM404A

Self storage

0.00

7,965,628

49,101

5.65000%

1-Jul-14

BACM404A

Self storage

0.00

7,942,333

49,846

100

5.58000%

1-Apr-14

BACM404A

Self storage

0.00

7,114,426

44,559

101

5.75100%

1-Jun-14

BACM404A

Self storage

0.00

5,293,825

31,079

102

5.73000%

1-Jul-14

BACM404A

Self storage

0.00

4,752,045

27,805

103

5.33800%

1-Jul-14

BACM404A

Self storage

0.00

4,400,000

19,573

104

5.53000%

1-Aug-09

BACM404A

Self storage

0.00

1,789,316

11,086

105

6.20000%

1-Aug-14

BACM404A

Self storage

0.00

1,756,306

10,795

106

6.73000%

1-Jul-14

BACM404A

Self storage

0.00

1,341,974

9,310

107

6.27600%

1-Aug-14

BACM404A

Lodging

0.00

10,942,550

72,741

108

5.94173%

1-Sep-11

BACM404E

Office

0.00

103,000,000

509,998

109

5.78110%

1-Sep-14

BACM404F

Other

0.00

26,939,893

162,328

110

1,424,619,475

7,252,940

Page 32 of 38

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure

Control #

Servicing

Xfer Date

Balance

Note
Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Page 33 of 38

(1) Legend:

A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 34 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 35 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 722088.1

Page 36 of 38

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total
Cumulative

Page 37 of 38

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Banc of America Commerical Mortgage Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-4

ABN AMRO Acct: 722088.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal
Red. Date

Scheduled

Balance

ASER

Note
Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

ARA

Amount

Current P&I

Advance

Page 38 of 38

Filing Compare · Banc of America Commercial Mort. Pass through Certificate Series 2004-4