|Exhibit 99.4
Banc of America Comm. Mtge. 2003-1Aggregate Statement of Principal and Interest Distributions to Certificateholders
for January 2003 to December 2003
|------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Class                                                                                                                                                             
|ES-A                                                                                                                                                              
|ES-B                                                                                                                                                              
|ES-C                                                                                                                                                              
|ES-D                                                                                                                                                              
|ES-E                                                                                                                                                              
|ES-F                                                                                                                                                              
|ES-G                                                                                                                                                              
|ES-H                                                                                                                                                              
|SB-A                                                                                                                                                              
|SB-B                                                                                                                                                              
|SB-C                                                                                                                                                              
|SB-D                                                                                                                                                              
|SB-E                                                                                                                                                              
|R-I                                                                                                                                                               
|A-1                                                                                                                                                               
|A-2                                                                                                                                                               
|B                                                                                                                                                                 
|C                                                                                                                                                                 
|D                                                                                                                                                                 
|E                                                                                                                                                                 
|F                                                                                                                                                                 
|G                                                                                                                                                                 
|H                                                                                                                                                                 
|J                                                                                                                                                                 
|K                                                                                                                                                                 
|L                                                                                                                                                                 
|M                                                                                                                                                                 
|N                                                                                                                                                                 
|O                                                                                                                                                                 
|P                                                                                                                                                                 
|R-II                                                                                                                                                              
|WB-A                                                                                                                                                              
|WB-B                                                                                                                                                              
|WB-C                                                                                                                                                              
|WB-D                                                                                                                                                              
|XC                                                                                                                                                                
|XP-1                                                                                                                                                              
|XP-2