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) ~~October~~December 1210, 2004

Banc of America Commercial Mortgage Inc. (as depositor under the Pooling and Servicing Agreement, dated as of April 1, 2004, relating to the Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates, Series 2004-2)
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-89322-05
(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 2004-2, which was made on ~~October~~December 1210, 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 ~~October~~December 1210, 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: ~~October~~December 15, 2004

Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Reporting Package Table of Contents Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Administrator:Nick Xeros 312.904.0708nick.xeros@abnamro.com Analyst:Matthew Ceiley 714.259.6270 Matthew.Ceiley@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryBond Interest ReconciliationShortfall Summary Report Rating Information Asset-Backed Facts ~ 15 Month Loan Status SummaryAsset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary Delinquent Loan DetailHistorical Collateral PrepaymentLoan Level Detail Page 2-4Page 5Page 6Page 7 Page 8-9 Page 10Page 11 Page 12Page 13 Page 14-17 Specially Serviced (Part I) - Loan Detail Specially Serviced (Part II) - Servicer CommentsHistorical REO ReportModified Loan Detail Page 18 Page 19Page 20Page 21 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data FileName: BACM0402 BACM0402_200410_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 14-Apr-0410-May-04 10-Nov-38 Parties to The Transaction Depositor: Banc of America Securities LLC Underwriter: Banc of America Securities LLC/Bear Stearns & Co. Inc./Goldman Sachs & Co. Master Servicer: Bank of America, N.A. Special Servicer: Midland Loan Services, Inc. Rating Agency: Standard & Poor's/Moody's Investors Service, Inc. 800.246.5761 LaSalle Factor Line LaSalle Web Site Servicer Web Site www.bankofamerica.com www.etrustee.net Page 1 of 21 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.355418% 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates Series 2004-2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 87 REMIC II Statement Date: ABN AMRO Acct: 721752.1 944.086238470 12.273059305 0.000000000 931.813179165 2.174545312 Fixed 0.00 0.00 0.000000000 2.76400000% 0.000000000 05947URA8 A-1 76,756,000.00 72,464,283.32 942,030.94 0.00 71,522,252.38 166,909.40 1000.000000000 0.000000000 0.000000000 1000.000000000 2.933333319 Fixed 0.00 0.00 0.000000000 3.52000000% 0.000000000 05947URB6 A-2 236,527,000.00 236,527,000.00 0.00 0.00 236,527,000.00 693,812.53 1000.000000000 0.000000000 0.000000000 1000.000000000 3.375000000 Fixed 0.00 0.00 0.000000000 4.05000000% 0.000000000 05947URC4 A-3 283,402,000.00 283,402,000.00 0.00 0.00 283,402,000.00 956,481.75 1000.000000000 0.000000000 0.000000000 1000.000000000 3.460833294 Fixed 0.00 0.00 0.000000000 4.15300000% 0.000000000 05947URD2 A-4 125,682,000.00 125,682,000.00 0.00 0.00 125,682,000.00 434,964.45 1000.000000000 0.000000000 0.000000000 1000.000000000 3.816666650 Fixed 0.00 0.00 0.000000000 4.58000000% 0.000000000 05947URE0 A-5 254,120,181.00 254,120,181.00 0.00 0.00 254,120,181.00 969,892.02 1000.000000000 0.000000000 0.000000000 1000.000000000 3.887499998 4.665000000% 0.00 0.00 0.000000000 4.66500000% 0.000000000 05947URG5 B 27,045,564.00 27,045,564.00 0.00 0.00 27,045,564.00 105,139.63 1000.000000000 0.000000000 0.000000000 1000.000000000 3.921666567 4.706000000% 0.00 0.00 0.000000000 4.70600000% 0.000000000 05947URH3 C 12,811,056.00 12,811,056.00 0.00 0.00 12,811,056.00 50,240.69 1000.000000000 0.000000000 0.000000000 1000.000000000 3.954166557 4.745000000% 0.00 0.00 0.000000000 4.74500000% 0.000000000 05947URJ9 D 24,198,662.00 24,198,662.00 0.00 0.00 24,198,662.00 95,685.54 1000.000000000 0.000000000 0.000000000 1000.000000000 4.036666706 4.844000000% 0.00 0.00 0.000000000 4.84400000% 0.000000000 05947URK6 E 11,387,606.00 11,387,606.00 0.00 0.00 11,387,606.00 45,967.97 1000.000000000 0.000000000 0.000000000 1000.000000000 4.159999928 4.992000000% 0.00 0.00 0.000000000 4.99200000% 0.000000000 05947URM2 F 15,657,957.00 15,657,957.00 0.00 0.00 15,657,957.00 65,137.10 1000.000000000 0.000000000 0.000000000 1000.000000000 4.365833330 5.239000000% 0.00 0.00 0.000000000 5.23900000% 0.000000000 05947URN0 G 9,964,155.00 9,964,155.00 0.00 0.00 9,964,155.00 43,501.84 1000.000000000 0.000000000 0.000000000 1000.000000000 4.397096352 5.432641263% 0.00 0.00 0.000000000 5.27651597% 0.000000000 05947URP5 H 15,657,958.00 15,657,958.00 0.00 0.00 15,657,958.00 68,849.55 1000.000000000 0.000000000 0.000000000 1000.000000000 4.080000899 4.896000000% 0.00 0.00 0.000000000 4.89600000% 0.000000000 05947URQ3 J 4,270,352.00 4,270,352.00 0.00 0.00 4,270,352.00 17,423.04 1000.000000000 0.000000000 0.000000000 1000.000000000 4.080000660 4.896000000% 0.00 0.00 0.000000000 4.89600000% 0.000000000 05947URR1 K 5,693,803.00 5,693,803.00 0.00 0.00 5,693,803.00 23,230.72 1000.000000000 0.000000000 0.000000000 1000.000000000 4.080000660 4.896000000% 0.00 0.00 0.000000000 4.89600000% 0.000000000 05947URS9 L 5,693,803.00 5,693,803.00 0.00 0.00 5,693,803.00 23,230.72 1000.000000000 0.000000000 0.000000000 1000.000000000 4.079999685 4.896000000% 0.00 0.00 0.000000000 4.89600000% 0.000000000 05947URT7 M 7,117,253.00 7,117,253.00 0.00 0.00 7,117,253.00 29,038.39 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 2 of 21 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 Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.355418% 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates Series 2004-2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 87 REMIC II Statement Date: ABN AMRO Acct: 721752.1 1000.000000000 0.000000000 0.000000000 1000.000000000 4.080001377 4.896000000% 0.00 0.00 0.000000000 4.89600000% 0.000000000 05947URU4 N 2,846,901.00 2,846,901.00 0.00 0.00 2,846,901.00 11,615.36 1000.000000000 0.000000000 0.000000000 1000.000000000 4.080001377 4.896000000% 0.00 0.00 0.000000000 4.89600000% 0.000000000 05947URV2 O 2,846,901.00 2,846,901.00 0.00 0.00 2,846,901.00 11,615.36 1000.000000000 0.000000000 0.000000000 1000.000000000 4.079999836 4.896000000% 0.00 0.00 0.000000000 4.89600000% 0.000000000 05947URW0 P 17,081,410.00 17,081,410.00 0.00 0.00 17,081,410.00 69,692.15 996.231238811 0.000000000 0.000000000 995.403996481 0.032242292 0.00 0.00 0.000000000 0.03883712% 0.000000000 N 05947URL4 XC 1,138,760,562.00 1,134,468,845.39 0.00 0.00 1,133,526,814.45 36,716.25 1000.000000000 0.000000000 0.000000000 994.796182406 0.967995242 0.00 0.00 0.000000000 1.16159429% 0.000000000 N 05947URF7 XP 1,104,576,380.00 1,104,576,380.00 0.00 0.00 1,098,828,366.00 1,069,224.68 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSQ353 R-II 0.00 0.00 0.00 0.00 0.00 0.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSQ352 R-I 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 1,138,760,562.00 1,134,468,845.32 5,930,400.08 Total 1,133,526,814.38 942,030.94 0.00 4,988,369.14 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 3 of 21 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 Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.355418% 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates Series 2004-2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 87 Grantor Trust Statement Date: ABN AMRO Acct: 721752.1 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 05947URW0 P 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 0.00 0.00 0.00 Total 0.00 0.00 0.00 0.00 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 4 of 21 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 Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-0410-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 3,822,994.85 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 5,040,318.24 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 TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:Curtailments Prepayments in FullLiquidation Proceeds Repurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current Period Less Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees Other Information PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing Scheduled Interest PPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 4,990,449.01 ) (2,079.86 0.000.000.00 ) (2,079.86 861,869.43 80,161.51 942,030.94 0.000.000.000.000.000.00 942,030.94 5,932,479.95 5,930,400.09 1,134,468,845.39 95 942,030.94 0.00 0 0.000.00 0 0.00 0 1,133,526,814.45 95 90,325.31 1,358,555.84 80,161.51 1,217,323.40 80,161.51 1,217,323.40 49,869.24 0.000.00 22,644.44 72,513.67 0.000.000.000.000.000.00 0.00 ) (49,869.24 4,988,369.15 Interest Not Advanced (C urrent Period ) 0.00 1,217,323.40 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (1,358,555.84 ) (90,325.31 0.00 0.00 0.00 Excess Liquidation Proceeds Amount $0.00 Total Advances Summary Page 5 of 21 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Banc of America Commercial Mortgage Inc. Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 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 0.00 0.00 0.00 0.00 A-1 30 166,909.40 166,909.40 166,909.40 0.00 14.25% 14.32% 30/360 2.764000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 693,812.53 693,812.53 693,812.53 0.00 14.25% 14.32% 30/360 3.520000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 956,481.75 956,481.75 956,481.75 0.00 14.25% 14.32% 30/360 4.050000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 434,964.45 434,964.45 434,964.45 0.00 14.25% 14.32% 30/360 4.153000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-5 30 969,892.02 969,892.02 969,892.02 0.00 14.25% 14.32% 30/360 4.580000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 105,139.63 105,139.63 105,139.63 0.00 11.88% 11.93% 30/360 4.665000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 50,240.69 50,240.69 50,240.69 0.00 10.75% 10.80% 30/360 4.706000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 95,685.54 95,685.54 95,685.54 0.00 8.63% 8.66% 30/360 4.745000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 45,967.97 45,967.97 45,967.97 0.00 7.63% 7.66% 30/360 4.844000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 65,137.10 65,137.10 65,137.10 0.00 6.25% 6.28% 30/360 4.992000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 43,501.84 43,501.84 43,501.84 0.00 5.38% 5.40% 30/360 5.239000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 68,849.55 68,849.55 68,849.55 0.00 4.00% 4.02% 30/360 5.276515969% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 17,423.04 17,423.04 17,423.04 0.00 3.63% 3.64% 30/360 4.896000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 23,230.72 23,230.72 23,230.72 0.00 3.13% 3.14% 30/360 4.896000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 23,230.72 23,230.72 23,230.72 0.00 2.63% 2.64% 30/360 4.896000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 29,038.39 29,038.39 29,038.39 0.00 2.00% 2.01% 30/360 4.896000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 11,615.36 11,615.36 11,615.36 0.00 1.75% 1.76% 30/360 4.896000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 O 30 11,615.36 11,615.36 11,615.36 0.00 1.50% 1.51% 30/360 4.896000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 69,692.15 70,001.88 69,692.15 309.73 0.00% 0.00% 30/360 4.896000000% 0.00 309.73 0.00 0.00 0.00 0.00 0.00 0.00 XC 30 36,716.25 36,716.25 36,716.25 0.00 NA NA 30/360 0.038837120% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 XP 30 1,069,224.68 1,069,224.68 1,069,224.68 0.00 NA NA 30/360 1.161594290% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,988,369.14 4,988,678.87 4,988,369.14 309.73 0.00 309.73 0.00 (2) Accrued - Deductions + Additions Interest (3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable. 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 6 of 21 (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 Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-0410-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Interest Adjustments Summary Statement Date: 0.00 0.00 0.00 0.00 Special Servicing Fees Workout Fees Liquidation Fees Legal Fees 0.00 0.00 Misc. Fees & Expenses Paid by/to Servicer Interest Paid to Servicer on Outstanding Advances 0.00 0.00 ASER Interest Advance Reduction Interest Not Advanced (Current Period) Recoup of Prior Advances by Servicer 0.00 0.00 Servicing Fees Paid Servicer on Loans Not Advanced Misc. Fees & Expenses Paid by Trust 0.00 0.00 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 0.00 0.00 Total Excess Allocated to the Bonds 0.00 0.00 Aggregate Interest Adjustment Allocated to the Bonds 0.00 0.00 0.00 0.00 Prepayment Interest Excess Due the Bonds 0.00 ARD Excess Interest 0.00 0.00 0.00 Net Prepayment Int. Shortfalls Allocated to the Bonds Other Interest Loss Page 7 of 21 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: R-I 9ABSQ352 NR NR NR A-1 05947URA8 NR Aaa AAA A-2 05947URB6 NR Aaa AAA A-3 05947URC4 NR Aaa AAA A-4 05947URD2 NR Aaa AAA A-5 05947URE0 NR Aaa AAA B 05947URG5 NR Aa2 AA C 05947URH3 NR Aa3 AA- D 05947URJ9 NR A2 A E 05947URK6 NR A3 A- F 05947URM2 NR Baa1 BBB+ G 05947URN0 NR Baa2 BBB H 05947URP5 NR Baa3 BBB- J 05947URQ3 NR Ba1 BB+ K 05947URR1 NR Ba2 BB L 05947URS9 NR Ba3 BB- M 05947URT7 NR B1 B+ N 05947URU4 NR B2 B O 05947URV2 NR B3 B- P 05947URW0 NR NR NR XC 05947URL4 NR Aaa AAA XP 05947URF7 NR Aaa AAA Page 8 of 21 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. 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 havechanged during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated onthis report, LaSalle recommends that investors obtain current rating information directly from the rating agency. Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: R-II 9ABSQ353 NR NR NR P 05947URW0 NR NR NR Page 9 of 21 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. 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 havechanged during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated onthis report, LaSalle recommends that investors obtain current rating information directly from the rating agency. Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 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 # Balance # Balance # Balance # Balance # Balance # Balance # Balance Delinquency Aging Categories Special Event Categories (1) Statement Date: ABN AMRO Acct: 721752.1 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 12-Oct-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10-Sep-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10-Aug-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 12-Jul-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10-Jun-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10-May-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category Page 10 of 21 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-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 # Balance # Amount # Balance # Balance # Amount Life Coupon Remit Statement Date: Amort ABN AMRO Acct: 721752.1 Series 2004-2 12-Oct-04 95 100.00% 1,133,526,814 99.54% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 87 288 5.36% 5.28% 0 0 0 0 10-Sep-04 95 100.00% 1,134,468,845 99.62% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 88 289 5.51% 5.43% 0 0 0 0 10-Aug-04 95 100.00% 1,135,286,976 99.69% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 89 290 5.51% 5.43% 0 0 0 0 12-Jul-04 95 100.00% 1,136,101,308 99.77% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 90 291 5.36% 5.28% 0 0 0 0 10-Jun-04 95 100.00% 1,137,031,744 99.85% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 91 292 5.51% 5.43% 0 0 0 0 10-May-04 95 100.00% 1,137,837,951 99.92% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 92 293 5.36% 5.28% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 11 of 21 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 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-Sep-04 51,780.33 51,780.33 0.00 A 3 1-Sep-04 9,250.18 9,250.18 0.00 A 21 1-Sep-04 60,125.00 60,125.00 0.00 A 30 1-Sep-04 68,914.40 68,914.40 0.00 A 33 1-Sep-04 38,655.17 38,655.17 0.00 A 41 1-Sep-04 24,987.38 24,987.38 0.00 A 43 1-Sep-04 21,810.92 21,810.92 0.00 A 44 1-Sep-04 21,378.41 21,378.41 0.00 A 48 1-Sep-04 17,611.43 17,611.43 0.00 A 51 1-Sep-04 16,508.92 16,508.92 0.00 A 52 1-Sep-04 186,232.50 186,232.50 0.00 B 56 1-Sep-04 80,250.00 80,250.00 0.00 A 62 1-Sep-04 62,310.28 62,310.28 0.00 A 67 1-Sep-04 58,090.94 58,090.94 0.00 A 68 1-Sep-04 21,907.21 21,907.21 0.00 A 76 1-Sep-04 42,748.64 42,748.64 0.00 A 78 1-Sep-04 160,109.20 160,109.20 0.00 A 79 1-Sep-04 157,555.30 157,555.30 0.00 A 80 1-Sep-04 85,289.80 85,289.80 0.00 A 81 1-Sep-04 45,330.34 45,330.34 0.00 A 82 1-Sep-04 15,724.40 15,724.40 0.00 A 84 1-Sep-04 32,536.04 32,536.04 0.00 A 86 1-Sep-04 18,378.12 18,378.12 0.00 A 91 1,297,484.91 1,297,484.91 Total 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 12 of 21 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 Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Historical Collateral Level Prepayment Report Disclosure Control # PayoffPeriod Initial Balance Type Payoff Amount Penalty Amount Prepayment Date Maturity Date Property Type Geographic Location Statement Date: Cumulative Current 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 13 of 21 Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 4.84000% 1-Mar-09 Multifamily 0.00 19,835,499 105,417 1 MO 5.39800% 1-Dec-13 Multifamily 0.00 19,781,189 112,281 2 TX 5.13100% 1-Mar-11 Multifamily 0.00 12,400,000 53,020 A 3 NV 5.79400% 1-Jan-14 Multifamily 0.00 9,673,638 57,230 4 NY 5.10100% 1-Jan-09 Multifamily 0.00 3,580,022 19,641 5 NY 5.10100% 1-Jan-09 Multifamily 0.00 2,439,799 13,385 6 NY 4.90800% 1-Mar-09 Multifamily 0.00 4,175,858 22,364 7 NY 4.85100% 1-Feb-09 Multifamily 0.00 4,072,459 21,701 8 WI 5.72900% 1-Jan-14 Multifamily 0.00 4,013,664 23,581 9 NY 4.85100% 1-Feb-09 Multifamily 0.00 3,942,718 21,010 10 NY 4.85100% 1-Feb-09 Multifamily 0.00 3,656,497 19,485 11 NY 5.10100% 1-Jan-09 Multifamily 0.00 3,616,643 19,842 12 WA 5.14600% 1-Jan-19 Multifamily 0.00 3,480,234 28,743 13 NY 4.85000% 1-Mar-09 Multifamily 0.00 3,319,528 17,662 14 NY 4.85000% 1-Mar-09 Multifamily 0.00 1,952,838 10,390 15 NY 4.85000% 1-Mar-09 Multifamily 0.00 1,140,561 6,068 16 NY 4.90800% 1-Mar-09 Multifamily 0.00 2,912,190 15,596 17 NY 4.86300% 1-Mar-09 Multifamily 0.00 2,890,146 15,400 18 NY 4.85000% 1-Mar-09 Multifamily 0.00 2,211,696 11,768 19 NY 4.86300% 1-Mar-09 Multifamily 0.00 1,972,718 10,511 20 NY 5.41000% 1-Dec-13 Multifamily 0.00 1,657,250 9,416 A 21 MN 4.67000% 1-Apr-11 Retail 0.00 86,361,102 449,647 22 HI 3.45200% 1-Apr-09 Retail 0.00 41,609,294 187,475 23 MA 5.91200% 1-Jan-14 Retail 0.00 25,775,681 154,415 24 NJ 5.12500% 1-Jan-09 Retail 0.00 24,993,117 137,483 25 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 14 of 21 * 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 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 4.68400% 1-Nov-08 Retail 0.00 19,577,000 76,416 26 GA 5.00000% 1-Dec-10 Retail 0.00 18,885,000 78,688 27 MD 4.90000% 1-Dec-10 Retail 0.00 17,200,000 70,233 28 CA 5.77000% 1-Nov-13 Retail 0.00 15,743,501 100,851 29 CT 5.67000% 1-Jan-09 Retail 0.00 13,000,000 61,425 A 30 NH 6.07000% 1-Dec-13 Retail 0.00 12,484,210 76,111 31 PA 6.01000% 1-Feb-14 Retail 0.00 11,908,966 72,023 32 CA 5.76000% 1-Jan-14 Retail 0.00 11,893,045 70,105 A 33 VA 4.94000% 1-Dec-10 Retail 0.00 11,457,000 47,165 34 OR 4.75700% 1-Feb-11 Retail 0.00 10,355,000 41,049 35 NJ 4.58100% 1-Feb-09 Retail 0.00 9,900,000 37,793 36 MA 6.08300% 1-Jan-14 Retail 0.00 8,826,005 53,836 37 SC 4.94000% 1-Dec-10 Retail 0.00 8,600,000 35,403 38 GA 4.60000% 1-Dec-10 Retail 0.00 7,250,000 27,792 39 CT 4.75500% 1-Dec-08 Retail 0.00 7,205,000 28,550 40 CA 5.41000% 1-Mar-14 Retail 0.00 6,948,967 39,351 A 41 IL 6.06500% 1-Dec-13 Retail 0.00 6,142,961 37,432 42 TN 5.13000% 1-Dec-13 Retail 0.00 5,985,000 25,586 A 43 VA 4.66000% 1-Dec-10 Retail 0.00 5,765,000 22,387 A 44 SC 4.96000% 1-Jan-11 Retail 0.00 5,300,000 21,907 45 NC 5.04000% 1-Dec-10 Retail 0.00 5,150,000 21,630 46 NY 5.19000% 1-Jan-09 Retail 0.00 3,942,541 23,829 47 VA 5.30000% 1-Mar-14 Retail 0.00 3,890,737 21,768 A 48 TN 4.91000% 1-Jan-11 Retail 0.00 3,750,000 15,344 49 CO 5.95800% 1-Jan-14 Retail 0.00 3,334,272 20,072 50 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 15 of 21 * 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 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: FL 5.96000% 1-Feb-14 Retail 0.00 2,976,999 17,909 A 51 IN 6.00000% 1-Mar-14 Retail 0.00 2,782,086 16,787 A 52 GA 4.74000% 1-Jan-09 Retail 0.00 2,750,000 10,863 53 SC 5.17000% 1-Oct-10 Retail 0.00 1,100,000 4,739 54 PA 5.34320% 1-Jan-11 Office 0.00 115,118,478 622,327 55 FL 4.83600% 1-Mar-09 Office 0.00 46,500,000 187,395 B 56 NY 5.68380% 1-Mar-14 Office 0.00 36,249,352 211,472 57 CA 5.57000% 1-Nov-10 Office 0.00 32,229,138 186,534 58 NY 5.83000% 1-Jan-14 Office 0.00 27,754,138 164,826 59 AZ 5.79000% 1-Dec-10 Office 0.00 24,508,173 145,064 60 NY 5.88250% 1-Oct-13 Office 0.00 21,000,000 102,944 61 MN 5.47000% 1-Sep-08 Office 0.00 18,000,000 82,050 A 62 NJ 5.87900% 1-Aug-13 Office 0.00 9,020,662 65,271 63 NJ 5.87900% 1-Aug-13 Office 0.00 5,981,091 43,278 64 VA 5.73000% 1-Mar-14 Office 0.00 15,017,226 88,044 65 CA 5.75000% 1-Feb-14 Office 0.00 12,796,637 75,281 66 FL 5.28000% 1-Sep-15 Office 0.00 11,285,921 63,440 A 67 NJ 5.36000% 1-Feb-14 Office 0.00 10,408,826 58,699 A 68 TX 5.77300% 1-Feb-14 Office 0.00 9,920,257 58,503 69 WA 5.44600% 1-Nov-13 Office 0.00 9,900,000 44,930 70 UT 5.77000% 1-Dec-13 Office 0.00 8,416,588 49,712 71 CT 5.67000% 1-Jan-14 Office 0.00 7,927,322 46,280 72 WA 6.09000% 1-Apr-16 Office 0.00 6,743,550 41,164 73 MO 5.39000% 1-Nov-08 Office 0.00 5,435,038 30,850 74 TN 6.00000% 1-Oct-13 Office 0.00 5,190,904 31,476 75 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 16 of 21 * 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 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NH 5.70000% 1-Nov-13 Office 0.00 3,797,497 22,287 A 76 NJ 5.65900% 1-Jan-14 Office 0.00 1,469,952 10,453 77 CA 5.87500% 1-Jan-14 Industrial 0.00 7,286,081 43,478 A 78 DE 6.32700% 1-Nov-15 Mobile home park 0.00 30,953,930 163,205 A 79 FL 6.32700% 1-Nov-15 Mobile home park 0.00 30,460,183 160,601 A 80 FL 5.71500% 1-Nov-10 Mobile home park 0.00 18,292,718 87,119 A 81 FL 5.71500% 1-Nov-10 Mobile home park 0.00 9,722,325 46,303 A 82 FL 6.12900% 1-Oct-13 Mobile home park 0.00 8,901,707 54,747 83 DE 6.32700% 1-Nov-15 Mobile home park 0.00 3,040,000 16,028 A 84 FL 5.98000% 1-Nov-13 Self storage 0.00 7,174,418 43,374 85 FL 6.01000% 1-Dec-13 Self storage 0.00 5,460,671 33,083 A 86 CA 5.77650% 1-Dec-13 Self storage 0.00 4,770,082 30,526 87 CA 5.39000% 1-Jan-09 Self storage 0.00 4,437,415 27,339 88 NC 5.58200% 1-Mar-14 Self storage 0.00 4,170,505 24,064 89 CA 5.93000% 1-Dec-13 Self storage 0.00 3,771,154 24,481 90 FL 6.05000% 1-Jan-14 Self storage 0.00 3,074,041 18,686 A 91 CA 5.70400% 1-Mar-14 Self storage 0.00 2,177,823 13,779 92 CA 5.69800% 1-Mar-14 Self storage 0.00 1,880,827 11,893 93 CA 6.05000% 1-Feb-14 Self storage 0.00 1,779,923 11,653 94 TN 6.83600% 1-Jan-14 Lodging 0.00 5,934,634 41,781 95 1,133,526,814 6,004,994 0 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 17 of 21 * 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 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Specially Serviced (Part I) ~ Loan Detail (End of Period) Disclosure Control # Servicing Xfer Date Balance NoteRate Maturity Date Remaining Property Type Geo. Location NOI DSCR NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 18 of 21 (1) Legend: A. P&I Adv - in Grace PeriodB. P&I Adv - < one month delinq 1. P&I Adv - delinquent 1 month2. P&I Adv - delinquent 2 months 3. P&I Adv - delinquent 3+ months4. Mat. Balloon/Assumed P&I 7. Foreclosure 9. REO 5. Non Performing Mat. Balloon Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-0410-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Statement Date: 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 19 of 21 Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 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: 721752.1 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 20 of 21 Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-2 ABN AMRO Acct: 721752.1 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: 07-Oct-2004 - 11:09 (Q331-Q353) (c) 2004 LaSalle Bank N.A. Page 21 of 21

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

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:
Nick Xeros 312.904.0708
nick.xeros@abnamro.com

Analyst:
Matthew Ceiley 714.259.6270
Matthew.Ceiley@abnamro.com

Statement Date:

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

Statements to Certificateholders
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 Payoff/Loss Summary

Delinquent Loan Detail
Historical Collateral Prepayment
Loan Level Detail

Page 2-4
Page 5
Page 6
Page 7

Page 8-9

Page 10
Page 11

Page 12
Page 13

Page 14-18

Specially Serviced (Part I) - Loan Detail

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

Page 19

Page 20
Page 21
Page 22

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

BACM0402

BACM0402_200412_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

14-Apr-04
10-May-04

10-Nov-38

Parties to The Transaction

Depositor: Banc of America Securities LLC

Underwriter: Banc of America Securities LLC/Bear Stearns & Co. Inc./Goldman Sachs & Co.

Master Servicer: Bank of America, N.A.

Special Servicer: Midland Loan Services, Inc.

Rating Agency: Standard & Poor's/Moody's Investors Service, Inc.

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.bankofamerica.com

www.etrustee.net

Page 1 of 22

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:

5.355495%

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 721752.1

921.047020428

12.761007739

0.000000000

908.286012690

2.121478321

Fixed

0.00

0.000000000

2.76400000%

0.000000000

05947URA8

A-1

76,756,000.00

70,695,885.10

979,483.91

0.00

69,716,401.19

162,836.19

1000.000000000

0.000000000

1000.000000000

2.933333319

Fixed

0.00

0.000000000

3.52000000%

0.000000000

05947URB6

A-2

236,527,000.00

0.00

236,527,000.00

693,812.53

1000.000000000

0.000000000

1000.000000000

3.375000000

Fixed

0.00

0.000000000

4.05000000%

0.000000000

05947URC4

A-3

283,402,000.00

0.00

283,402,000.00

956,481.75

1000.000000000

0.000000000

1000.000000000

3.460833294

Fixed

0.00

0.000000000

4.15300000%

0.000000000

05947URD2

A-4

125,682,000.00

0.00

125,682,000.00

434,964.45

1000.000000000

0.000000000

1000.000000000

3.816666650

Fixed

0.00

0.000000000

4.58000000%

0.000000000

05947URE0

A-5

254,120,181.00

0.00

254,120,181.00

969,892.02

1000.000000000

0.000000000

1000.000000000

3.887499998

4.665000000%

0.00

0.000000000

4.66500000%

0.000000000

05947URG5

27,045,564.00

0.00

27,045,564.00

105,139.63

1000.000000000

0.000000000

1000.000000000

3.921666567

4.706000000%

0.00

0.000000000

4.70600000%

0.000000000

05947URH3

12,811,056.00

0.00

12,811,056.00

50,240.69

1000.000000000

0.000000000

1000.000000000

3.954166557

4.745000000%

0.00

0.000000000

4.74500000%

0.000000000

05947URJ9

24,198,662.00

0.00

24,198,662.00

95,685.54

1000.000000000

0.000000000

1000.000000000

4.036666706

4.844000000%

0.00

0.000000000

4.84400000%

0.000000000

05947URK6

11,387,606.00

0.00

11,387,606.00

45,967.97

1000.000000000

0.000000000

1000.000000000

4.159999928

4.992000000%

0.00

0.000000000

4.99200000%

0.000000000

05947URM2

15,657,957.00

0.00

15,657,957.00

65,137.10

1000.000000000

0.000000000

1000.000000000

4.365833330

5.239000000%

0.00

0.000000000

5.23900000%

0.000000000

05947URN0

9,964,155.00

0.00

9,964,155.00

43,501.84

1000.000000000

0.000000000

1000.000000000

4.397159579

5.276616115%

0.00

0.000000000

5.27659111%

0.000000000

05947URP5

15,657,958.00

0.00

15,657,958.00

68,850.54

1000.000000000

0.000000000

1000.000000000

4.080000899

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URQ3

4,270,352.00

0.00

4,270,352.00

17,423.04

1000.000000000

0.000000000

1000.000000000

4.080000660

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URR1

5,693,803.00

0.00

5,693,803.00

23,230.72

1000.000000000

0.000000000

1000.000000000

4.080000660

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URS9

5,693,803.00

0.00

5,693,803.00

23,230.72

1000.000000000

0.000000000

1000.000000000

4.079999685

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URT7

7,117,253.00

0.00

7,117,253.00

29,038.39

Page 2 of 22

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:

5.355495%

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 721752.1

1000.000000000

0.000000000

1000.000000000

4.080001377

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URU4

2,846,901.00

0.00

2,846,901.00

11,615.36

1000.000000000

0.000000000

1000.000000000

4.080001377

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URV2

2,846,901.00

0.00

2,846,901.00

11,615.36

1000.000000000

0.000000000

1000.000000000

4.079999836

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URW0

17,081,410.00

0.00

17,081,410.00

69,692.15

994.678323932

0.000000000

993.818192362

0.039494518

0.00

0.000000000

0.04764698%

0.000000000

05947URL4

1,138,760,562.00

1,132,700,447.17

0.00

1,131,720,963.26

44,974.80

994.796182406

0.000000000

994.796182406

0.957229848

0.00

0.000000000

1.15468458%

0.000000000

05947URF7

1,104,576,380.00

1,098,828,366.00

0.00

1,098,828,366.00

1,057,333.48

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ3531

R-II

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ3523

R-I

0.00

Total P&I Payment

0.00

1,138,760,562.00

1,132,700,447.10

5,960,148.18

Total

1,131,720,963.19

979,483.91

0.00

4,980,664.27

Page 3 of 22

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:

5.355495%

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust

Statement Date:

ABN AMRO Acct: 721752.1

0.000000000

0.00

0.000000000

N/A

0.000000000

05947URW0

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 22

Banc of America Commercial 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 2004-2

ABN AMRO Acct: 721752.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

3,883,061.63

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,034,590.77

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

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

Other Information

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

4,982,740.88

)

(2,076.62

0.00
0.00
0.00

)

(2,076.62

866,390.31
113,093.60
979,483.91

0.00
0.00
0.00
0.00
0.00
0.00

979,483.91

5,962,224.79

5,960,148.17

1,132,700,447.17

979,483.91

0.00

0.00
0.00

0.00

1,131,720,963.26

143,907.16

1,434,074.61

113,093.60

1,151,529.14

113,093.60

1,151,529.14

51,849.89

0.00
0.00

20,552.60

72,402.50

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(51,849.89

4,980,664.26

Interest Not Advanced (C

urrent Period

)

0.00

1,151,529.14

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,434,074.61

)

(143,907.16

0.00

Excess Liquidation Proceeds Amount

$0.00

Page 5 of 22

Banc of America Commercial 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 2004-2

ABN AMRO Acct: 721752.1

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

A-1

162,836.19

0.00

14.25%

14.34%

30/360

2.764000000%

0.00

A-2

693,812.53

0.00

14.25%

14.34%

30/360

3.520000000%

0.00

A-3

956,481.75

0.00

14.25%

14.34%

30/360

4.050000000%

0.00

A-4

434,964.45

0.00

14.25%

14.34%

30/360

4.153000000%

0.00

A-5

969,892.02

0.00

14.25%

14.34%

30/360

4.580000000%

0.00

105,139.63

0.00

11.88%

11.95%

30/360

4.665000000%

0.00

50,240.69

0.00

10.75%

10.82%

30/360

4.706000000%

0.00

95,685.54

0.00

8.63%

8.68%

30/360

4.745000000%

0.00

45,967.97

0.00

7.63%

7.67%

30/360

4.844000000%

0.00

65,137.10

0.00

6.25%

6.29%

30/360

4.992000000%

0.00

43,501.84

0.00

5.38%

5.41%

30/360

5.239000000%

0.00

68,850.54

0.00

4.00%

4.02%

30/360

5.276591112%

0.00

17,423.04

0.00

3.63%

3.65%

30/360

4.896000000%

0.00

23,230.72

0.00

3.13%

3.14%

30/360

4.896000000%

0.00

23,230.72

0.00

2.63%

2.64%

30/360

4.896000000%

0.00

29,038.39

0.00

2.00%

2.01%

30/360

4.896000000%

0.00

11,615.36

0.00

1.75%

1.76%

30/360

4.896000000%

0.00

11,615.36

0.00

1.50%

1.51%

30/360

4.896000000%

0.00

69,692.15

70,001.88

69,692.15

309.73

0.00%

30/360

4.896000000%

0.00

309.73

0.00

44,974.80

0.00

30/360

0.047646981%

0.00

1,057,333.48

0.00

30/360

1.154684581%

0.00

4,980,664.27

4,980,974.00

4,980,664.27

309.73

0.00

309.73

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 6 of 22

(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 Commercial 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 2004-2

ABN AMRO Acct: 721752.1

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

0.00

0.00

Total Excess Allocated to the Bonds

0.00

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Page 7 of 22

Banc of America Commercial 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 2004-2

ABN AMRO Acct: 721752.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

R-I

9ABSQ3523

A-1

05947URA8

Aaa

AAA

A-2

05947URB6

Aaa

AAA

A-3

05947URC4

Aaa

AAA

A-4

05947URD2

Aaa

AAA

A-5

05947URE0

Aaa

AAA

05947URG5

Aa2

05947URH3

Aa3

AA-

05947URJ9

05947URK6

A-

05947URM2

Baa1

BBB+

05947URN0

Baa2

BBB

05947URP5

Baa3

BBB-

05947URQ3

Ba1

BB+

05947URR1

Ba2

05947URS9

Ba3

BB-

05947URT7

B+

05947URU4

05947URV2

B-

05947URW0

05947URL4

Aaa

AAA

05947URF7

Aaa

AAA

Page 8 of 22

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 Commercial 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 2004-2

ABN AMRO Acct: 721752.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

R-II

9ABSQ3531

05947URW0

Page 9 of 22

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

Banc of America Commercial 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 2004-2

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: 721752.1

0.00%

10-Dec-04

0.00%

10-Nov-04

0.00%

12-Oct-04

0.00%

10-Sep-04

0.00%

10-Aug-04

0.00%

12-Jul-04

0.00%

10-Jun-04

0.00%

10-May-04

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

Page 10 of 22

Banc of America Commercial 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: 721752.1

Series 2004-2

10-Dec-04

100.00%

1,131,720,963

99.38%

0.00%

285

5.36%

5.28%

10-Nov-04

100.00%

1,132,700,447

99.47%

0.00%

287

5.51%

5.43%

12-Oct-04

100.00%

1,133,526,814

99.54%

0.00%

288

5.36%

5.28%

10-Sep-04

100.00%

1,134,468,845

99.62%

0.00%

289

5.51%

5.43%

10-Aug-04

100.00%

1,135,286,976

99.69%

0.00%

290

5.51%

5.43%

12-Jul-04

100.00%

1,136,101,308

99.77%

0.00%

291

5.36%

5.28%

10-Jun-04

100.00%

1,137,031,744

99.85%

0.00%

292

5.51%

5.43%

10-May-04

100.00%

1,137,837,951

99.92%

0.00%

293

5.36%

5.28%

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

Page 11 of 22

Banc of America Commercial 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 2004-2

ABN AMRO Acct: 721752.1

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

51,780.33

0.00

1-Nov-04

56,827.12

0.00

1-Nov-04

60,125.00

0.00

1-Nov-04

68,916.81

0.00

1-Nov-04

38,656.66

0.00

1-Nov-04

24,987.38

0.00

1-Nov-04

21,810.92

0.00

1-Nov-04

16,509.44

0.00

1-Nov-04

186,232.50

0.00

1-Nov-04

74,002.43

0.00

1-Nov-04

62,312.87

0.00

1-Nov-04

58,092.27

0.00

1-Nov-04

160,109.20

0.00

1-Nov-04

157,555.30

0.00

1-Nov-04

104,515.69

0.00

1-Nov-04

55,548.64

0.00

1-Nov-04

15,724.40

0.00

1-Nov-04

32,537.08

0.00

1-Nov-04

18,378.71

0.00

1,264,622.74

Total

Page 12 of 22

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 Commercial 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 2004-2

ABN AMRO Acct: 721752.1

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 13 of 22

Banc of America Commercial 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 2004-2

ABN AMRO Acct: 721752.1

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:

4.84000%

1-Mar-09

Multifamily

0.00

19,787,246

105,417

5.39800%

1-Dec-13

Multifamily

0.00

19,737,466

112,281

5.13100%

1-Mar-11

Multifamily

0.00

12,400,000

53,020

5.79400%

1-Jan-14

Multifamily

0.00

9,654,107

57,230

5.10100%

1-Jan-09

Multifamily

0.00

3,571,667

19,641

5.10100%

1-Jan-09

Multifamily

0.00

2,434,105

13,385

4.90800%

1-Mar-09

Multifamily

0.00

4,165,838

22,364

4.85100%

1-Feb-09

Multifamily

0.00

4,062,512

21,701

5.72900%

1-Jan-14

Multifamily

0.00

4,005,447

23,581

4.85100%

1-Feb-09

Multifamily

0.00

3,933,089

21,010

4.85100%

1-Feb-09

Multifamily

0.00

3,647,567

19,485

5.10100%

1-Jan-09

Multifamily

0.00

3,608,203

19,842

5.14600%

1-Jan-19

Multifamily

0.00

3,453,037

28,743

4.85000%

1-Mar-09

Multifamily

0.00

3,311,469

17,662

4.85000%

1-Mar-09

Multifamily

0.00

1,948,097

10,390

4.85000%

1-Mar-09

Multifamily

0.00

1,137,792

6,068

4.90800%

1-Mar-09

Multifamily

0.00

2,905,202

15,596

4.86300%

1-Mar-09

Multifamily

0.00

2,883,148

15,400

4.85000%

1-Mar-09

Multifamily

0.00

2,206,327

11,768

4.86300%

1-Mar-09

Multifamily

0.00

1,967,941

10,511

5.41000%

1-Dec-13

Multifamily

0.00

1,653,602

9,416

4.67000%

1-Apr-11

Retail

0.00

86,144,788

449,647

3.45200%

1-Apr-09

Retail

0.00

41,477,542

187,475

Page 14 of 22

* 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 Commercial 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 2004-2

ABN AMRO Acct: 721752.1

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:

5.91200%

1-Jan-14

Retail

0.00

25,724,946

154,415

5.12500%

1-Jan-09

Retail

0.00

24,935,076

137,483

4.68400%

1-Nov-08

Retail

0.00

19,577,000

76,416

5.00000%

1-Dec-10

Retail

0.00

18,885,000

78,688

4.90000%

1-Dec-10

Retail

0.00

17,200,000

70,233

5.77000%

1-Nov-13

Retail

0.00

15,695,614

100,851

5.67000%

1-Jan-09

Retail

0.00

13,000,000

61,425

6.07000%

1-Dec-13

Retail

0.00

12,460,336

76,111

6.01000%

1-Feb-14

Retail

0.00

11,886,143

72,023

5.76000%

1-Jan-14

Retail

0.00

11,868,858

70,105

4.94000%

1-Dec-10

Retail

0.00

11,457,000

47,165

4.75700%

1-Feb-11

Retail

0.00

10,355,000

41,049

4.58100%

1-Feb-09

Retail

0.00

9,900,000

37,793

6.08300%

1-Jan-14

Retail

0.00

8,809,267

53,836

4.94000%

1-Dec-10

Retail

0.00

8,600,000

35,403

4.60000%

1-Dec-10

Retail

0.00

7,250,000

27,792

4.75500%

1-Dec-08

Retail

0.00

7,205,000

28,550

5.41000%

1-Mar-14

Retail

0.00

6,933,934

39,351

6.06500%

1-Dec-13

Retail

0.00

6,131,201

37,432

5.13000%

1-Dec-13

Retail

0.00

5,985,000

25,586

4.66000%

1-Dec-10

Retail

0.00

5,765,000

22,387

4.96000%

1-Jan-11

Retail

0.00

5,300,000

21,907

5.04000%

1-Dec-10

Retail

0.00

5,150,000

21,630

Page 15 of 22

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 Commercial 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 2004-2

ABN AMRO Acct: 721752.1

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:

5.19000%

1-Jan-09

Retail

0.00

3,929,529

23,829

5.30000%

1-Mar-14

Retail

0.00

3,882,124

21,768

4.91000%

1-Jan-11

Retail

0.00

3,750,000

15,344

5.95800%

1-Jan-14

Retail

0.00

3,327,774

20,072

5.96000%

1-Feb-14

Retail

0.00

2,971,232

17,909

6.00000%

1-Mar-14

Retail

0.00

2,776,783

16,787

4.74000%

1-Jan-09

Retail

0.00

2,750,000

10,863

5.17000%

1-Oct-10

Retail

0.00

1,100,000

4,739

5.34320%

1-Jan-11

Office

0.00

114,919,054

622,516

4.83600%

1-Mar-09

Office

0.00

46,500,000

187,395

5.68380%

1-Mar-14

Office

0.00

36,175,361

211,472

5.57000%

1-Nov-10

Office

0.00

32,160,103

186,534

5.83000%

1-Jan-14

Office

0.00

27,698,535

164,826

5.79000%

1-Dec-10

Office

0.00

24,458,381

145,064

5.88250%

1-Oct-13

Office

0.00

21,000,000

102,944

5.47000%

1-Sep-08

Office

0.00

18,000,000

82,050

5.87900%

1-Aug-13

Office

0.00

8,979,885

65,271

5.87900%

1-Aug-13

Office

0.00

5,954,054

43,278

5.73000%

1-Mar-14

Office

0.00

14,986,876

88,044

5.75000%

1-Feb-14

Office

0.00

12,770,696

75,281

5.28000%

1-Sep-15

Office

0.00

11,259,958

63,440

5.36000%

1-Feb-14

Office

0.00

10,385,916

58,699

5.77300%

1-Feb-14

Office

0.00

9,900,246

58,503

Page 16 of 22

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 Commercial 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 2004-2

ABN AMRO Acct: 721752.1

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:

5.44600%

1-Nov-13

Office

0.00

9,900,000

44,930

5.77000%

1-Dec-13

Office

0.00

8,399,415

49,712

5.67000%

1-Jan-14

Office

0.00

7,910,887

46,280

6.09000%

1-Apr-16

Office

0.00

6,730,781

41,164

5.39000%

1-Nov-08

Office

0.00

5,422,951

30,850

6.00000%

1-Oct-13

Office

0.00

5,180,702

31,476

5.70000%

1-Nov-13

Office

0.00

3,789,582

22,287

5.65900%

1-Jan-14

Office

0.00

1,463,124

10,453

5.87500%

1-Jan-14

Industrial

0.00

7,271,624

43,478

6.32700%

1-Nov-15

Mobile home park

0.00

30,953,930

163,205

6.32700%

1-Nov-15

Mobile home park

0.00

30,460,183

160,601

5.71500%

1-Nov-10

Mobile home park

0.00

18,273,492

106,345

5.71500%

1-Nov-10

Mobile home park

0.00

9,712,107

56,521

6.12900%

1-Oct-13

Mobile home park

0.00

8,884,621

54,747

6.32700%

1-Nov-15

Mobile home park

0.00

3,040,000

16,028

5.98000%

1-Nov-13

Self storage

0.00

7,160,335

43,374

6.01000%

1-Dec-13

Self storage

0.00

5,450,091

33,083

5.77650%

1-Dec-13

Self storage

0.00

4,755,686

30,526

5.39000%

1-Jan-09

Self storage

0.00

4,423,233

27,339

5.58200%

1-Mar-14

Self storage

0.00

4,161,805

24,064

5.93000%

1-Dec-13

Self storage

0.00

3,760,058

24,481

6.05000%

1-Jan-14

Self storage

0.00

3,068,169

18,686

5.70400%

1-Mar-14

Self storage

0.00

2,171,299

13,779

Page 17 of 22

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 Commercial 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 2004-2

ABN AMRO Acct: 721752.1

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:

5.69800%

1-Mar-14

Self storage

0.00

1,875,187

11,893

6.05000%

1-Feb-14

Self storage

0.00

1,774,852

11,653

6.83600%

1-Jan-14

Lodging

0.00

5,919,775

41,781

1,131,720,963

6,034,627

Page 18 of 22

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 Commercial 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 2004-2

ABN AMRO Acct: 721752.1

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 19 of 22

(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 Commercial 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 2004-2

ABN AMRO Acct: 721752.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 20 of 22

Banc of America Commercial 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 2004-2

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: 721752.1

Page 21 of 22

Banc of America Commercial 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 2004-2

ABN AMRO Acct: 721752.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 22 of 22

Filing Compare · BANC OF AMERICA COMM MORT INC PASS THROU CERTS SERIES 2004 2