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) July 11, 2005

Banc of America Commercial Mortgage Inc. (as depositor under the Pooling and Servicing Agreement, dated as of June 1, 2005, relating to the Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates, Series 2005-2)
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-121643-002
(Commission
File Number)

56-1950039
(IRS Employer
Identification No.)

214 North Tryon Street, NC1-027-22-03, Charlotte, North Carolina
(Address of principal executive offices)

28255
(Zip Code)

Registrant's telephone number, including area code 704-386-8509

(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 2005-2, which was made on July 11, 2005.

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 July 11, 2005.

(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: July 15, 2005

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

Reporting Package Table of Contents

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Administrator:
Michael Dombai 312.904.8847
michael.dombai@abnamro.com

Analyst:
Chris Suh 714.259.6266
chris.k.suh@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

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

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

Page 2-5
Page 6-7
Page 8
Page 9

Page 10-11

Page 12-14
Page 15

Page 16
Page 17

Page 18

Historical Collateral Prepayment

Delinquent Loan Detail
Loan Level Detail
Specially Serviced (Part I) - Loan Detail

Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail
Appraisal Reduction Detail

Page 19

Page 20
Page 21-24
Page 25

Page 26
Page 27
Page 28

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

BACM0502

BACM0502_200507_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

28-Jun-05
11-Jul-05

10-Jul-43

Realized Loss Detail

Page 29

Parties to The Transaction

Depositor: Banc of America Commercial Mortgage Inc.

Underwriter: Banc of America Securities LLC

Master Servicer: Bank of America, N.A.

Special Servicer: Midland Loan Services, Inc.

Rating Agency: Standard & Poor's Ratings Services/Fitch, Inc.

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.bankofamerica.com

www.etrustee.net

Page 1 of 29

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:

5.074550%

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Remic II

Statement Date:

ABN AMRO Acct: 722769.1

1000.000000000

27.171543644

0.000000000

972.828456356

3.367500000

Fixed

0.00

0.000000000

4.0410000000%

0.000000000

05947UL55

A-1

23,600,000.00

641,248.43

0.00

22,958,751.57

79,473.00

23,600,000.00

1000.000000000

0.000000000

1000.000000000

3.539166667

Fixed

0.00

0.000000000

4.2470000000%

0.000000000

05947UL63

A-2

137,100,000.00

0.00

137,100,000.00

485,219.75

137,100,000.00

1000.000000000

0.000000000

1000.000000000

3.842500000

Fixed

0.00

0.000000000

4.6110000000%

0.000000000

05947UL71

A-3

236,800,000.00

0.00

236,800,000.00

909,904.00

236,800,000.00

1000.000000000

0.000000000

1000.000000000

3.985833333

4.7830000000%

0.00

0.000000000

4.7830000000%

0.000000000

05947UL89

A-4

206,700,000.00

0.00

206,700,000.00

823,871.75

206,700,000.00

1000.000000000

0.000000000

1000.000000000

3.951666667

4.7420000000%

0.00

0.000000000

4.7420000000%

0.000000000

05947UL97

A-AB

66,510,000.00

0.00

66,510,000.00

262,825.35

66,510,000.00

1000.000000000

0.000000000

1000.000000000

4.047499995

4.8570000000%

0.00

0.000000000

4.8570000000%

0.000000000

05947UM21

A-5

478,931,000.00

0.00

478,931,000.00

1,938,473.22

478,931,000.00

1000.000000000

0.000000000

1000.000000000

4.094166677

4.9130000000%

0.00

0.000000000

4.9130000000%

0.000000000

05947UM39

A-M

164,234,000.00

0.00

164,234,000.00

672,401.37

164,234,000.00

1000.000000000

0.000000000

1000.000000000

4.127500023

4.9530000000%

0.00

0.000000000

4.9530000000%

0.000000000

05947UM47

A-J

108,805,000.00

0.00

108,805,000.00

449,092.64

108,805,000.00

1000.000000000

0.000000000

999.609553429

0.032299500

0.0421203246%

0.00

0.000000000

0.0387594030%

0.000000000

05947UM96/U05951EA9/05947UP51

1,642,344,323.00

0.00

1,641,703,075.29

53,046.90

1,642,344,323.00

1000.000000000

0.000000000

1000.000000000

0.183255693

0.3586760203%

0.00

0.000000000

0.2199068310%

0.000000000

05947UM54

1,602,012,000.00

0.00

1,602,012,000.00

293,577.82

1,602,012,000.00

1000.000000000

0.000000000

1000.000000000

3.984364083

4.9356256265%

0.00

0.000000000

4.7812368223%

0.000000000

05947UM62

43,111,000.00

0.00

43,111,000.00

171,769.92

43,111,000.00

1000.000000000

0.000000000

1000.000000000

4.009364306

4.9656256265%

0.00

0.000000000

4.8112368223%

0.000000000

05947UM70

16,423,000.00

0.00

16,423,000.00

65,845.79

16,423,000.00

1000.000000000

0.000000000

1000.000000000

4.059363975

5.0256256265%

0.00

0.000000000

4.8712368223%

0.000000000

05947UM88

28,741,000.00

0.00

28,741,000.00

116,670.18

28,741,000.00

1000.000000000

0.000000000

1000.000000000

4.158530719

5.1446256265%

0.00

0.000000000

4.9902368223%

0.000000000

05947UN20/U05951EB7/05947UP69

16,423,000.00

0.00

16,423,000.00

68,295.55

16,423,000.00

1000.000000000

0.000000000

1000.000000000

4.171864101

5.1606256265%

0.00

0.000000000

5.0062368223%

0.000000000

05947UN38/U05951EC5/05947UP77

20,530,000.00

0.00

20,530,000.00

85,648.37

20,530,000.00

Page 2 of 29

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:

5.074550%

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Remic II

Statement Date:

ABN AMRO Acct: 722769.1

1000.000000000

0.000000000

1000.000000000

4.171863939

5.1606256265%

0.00

0.000000000

5.0062368223%

0.000000000

05947U N46/U05951ED3/05947UP85

18,477,000.00

0.00

18,477,000.00

77,083.53

18,477,000.00

1000.000000000

0.000000000

1000.000000000

4.171864040

5.1606256265%

0.00

0.000000000

5.0062368223%

0.000000000

05947UN53/U05951EE1/05947UP93

18,476,000.00

0.00

18,476,000.00

77,079.36

18,476,000.00

1000.000000000

0.000000000

1000.000000000

3.850832927

4.6210000000%

0.00

0.000000000

4.6210000000%

0.000000000

05947UN61/U05951EF8/05947UQ27

8,212,000.00

0.00

8,212,000.00

31,623.04

8,212,000.00

1000.000000000

0.000000000

1000.000000000

3.850832927

4.6210000000%

0.00

0.000000000

4.6210000000%

0.000000000

05947UN79/U05951EG6/05947UQ35

6,159,000.00

0.00

6,159,000.00

23,717.28

6,159,000.00

1000.000000000

0.000000000

1000.000000000

3.850832927

4.6210000000%

0.00

0.000000000

4.6210000000%

0.000000000

05947UN87/U05951EH4/05947UQ43

6,159,000.00

0.00

6,159,000.00

23,717.28

6,159,000.00

1000.000000000

0.000000000

1000.000000000

3.850832927

4.6210000000%

0.00

0.000000000

4.6210000000%

0.000000000

05947UN95/U05951EJ0/05947UQ50

4,106,000.00

0.00

4,106,000.00

15,811.52

4,106,000.00

1000.000000000

0.000000000

1000.000000000

3.850832927

4.6210000000%

0.00

0.000000000

4.6210000000%

0.000000000

05947UP28/U05951EK7/05947UQ68

2,053,000.00

0.00

2,053,000.00

7,905.76

2,053,000.00

1000.000000000

0.000000000

1000.000000000

3.850832927

4.6210000000%

0.00

0.000000000

4.6210000000%

0.000000000

05947UP36/U05951EL5/05947UQ76

10,265,000.00

0.00

10,265,000.00

39,528.80

10,265,000.00

1000.000000000

0.000000000

1000.000000000

3.850833269

4.6210000000%

0.00

0.000000000

4.6210000000%

0.000000000

05947UP44/U05951EM3/05947UQ84

20,529,323.00

0.00

20,529,323.00

79,055.00

20,529,323.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSW113

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSW111

R-II

0.00

Total P&I Payment

0.00

1,642,344,323.00

7,492,885.61

Total

1,641,703,074.57

641,248.43

0.00

6,851,637.18

Page 3 of 29

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:

5.074550%

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Component Mortgage Loan Remic

Statement Date:

ABN AMRO Acct: 722769.1

1000.000000000

0.000000000

1000.000000000

4.311900000

5.3467560000%

0.00

0.000000000

5.1742800000%

0.000000000

CP Senior

33,500,000.00

0.00

33,500,000.00

144,448.65

33,500,000.00

1000.000000000

0.000000000

1000.000000000

6.006666000

7.4482666667%

0.00

0.000000000

7.2080000000%

0.000000000

05947UQ92/U05951EN1

5,000,000.00

0.00

5,000,000.00

30,033.33

5,000,000.00

Total P&I Payment

0.00

38,500,000.00

174,481.98

Total

38,500,000.00

0.00

174,481.98

Page 4 of 29

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:

5.074550%

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust

Statement Date:

ABN AMRO Acct: 722769.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSW110

0.00

Total P&I Payment

0.00

Total

0.00

Page 5 of 29

Banc of America Commercial Mortgage Inc.

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

6,052,240.88

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

6,923,853.67

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

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

6,853,826.98

)

(2,189.79

0.00
0.00
0.00

)

(2,189.79

615,656.38

25,591.77

641,248.15

0.28
0.00
0.00
0.00
0.00
0.28

641,248.43

7,495,075.41

7,492,885.62

1,642,344,323.72

641,248.15

0.28

0.00
0.00

0.00

1,641,703,075.29

0.00

25,591.77

871,612.79

25,591.77

871,612.79

70,026.69

0.00
0.00

12,132.82

82,159.51

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(70,026.69

6,851,637.19

Interest Not Advanced (

Current Period

)

0.00

871,612.79

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 6 of 29

Banc of America Commercial Mortgage Inc.

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

Statement Date:

Cash Reconciliation Summary Component Mortgage Loan Subordinate Piece

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

0.00
0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

30,040.00

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

30,040.00

)

(6.67

0.00
0.00
0.00

)

(6.67

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

30,040.00

30,033.33

5,000,000.00

0.00
0.00

0.00

5,000,000.00

0.00

30,040.00

0.00

30,040.00

0.00
0.00
0.00

250.00

0.00
0.00
0.00
0.00
0.00
0.00

0.00

30,033.33

Interest Not Advanced (

Current Period

)

0.00

30,040.00

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 7 of 29

Banc of America Commercial Mortgage Inc.

Class

Accrued

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Int erest (2)

Payment

Amount

PPIS

Int erest

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)

2.00
2.00

0.00

30,033.33

0.00

30/360

7.208000000%

0.00

A-1

79,473.00

0.00

30.00%

30.01%

30/360

4.041000000%

0.00

A-2

485,219.75

0.00

30.00%

30.01%

30/360

4.247000000%

0.00

A-3

909,904.00

0.00

30.00%

30.01%

30/360

4.611000000%

0.00

A-4

823,871.75

0.00

30.00%

30.01%

30/360

4.783000000%

0.00

A-AB

262,825.35

0.00

30.00%

30.01%

30/360

4.742000000%

0.00

A-5

1,938,473.22

0.00

30.00%

30.01%

30/360

4.857000000%

0.00

A-M

672,401.37

0.00

20.00%

20.01%

30/360

4.913000000%

0.00

A-J

449,092.64

0.00

13.38%

30/360

4.953000000%

0.00

53,046.90

0.00

30/360

0.038759403%

0.00

293,577.82

0.00

30/360

0.219906831%

0.00

171,769.92

0.00

10.75%

30/360

4.781236822%

0.00

65,845.79

0.00

9.75%

30/360

4.811236822%

0.00

116,670.18

0.00

8.00%

30/360

4.871236822%

0.00

68,295.55

0.00

7.00%

30/360

4.990236822%

0.00

85,648.37

0.00

5.75%

30/360

5.006236822%

0.00

77,083.53

0.00

4.63%

30/360

5.006236822%

0.00

77,079.36

0.00

3.50%

30/360

5.006236822%

0.00

31,623.04

0.00

3.00%

30/360

4.621000000%

0.00

23,717.28

0.00

2.63%

30/360

4.621000000%

0.00

23,717.28

0.00

2.25%

30/360

4.621000000%

0.00

15,811.52

0.00

2.00%

30/360

4.621000000%

0.00

7,905.76

0.00

1.88%

30/360

4.621000000%

0.00

39,528.80

0.00

1.25%

30/360

4.621000000%

0.00

79,055.00

0.00

0.00%

30/360

4.621000000%

0.00

0.000000000%

0.00

6,881,670.51

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 8 of 29

(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:

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

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

Interest Income

0.00

Page 9 of 29

Banc of America Commercial Mortgage Inc.

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

05947UQ92

A-1

05947UL55

Aaa

AAA

A-2

05947UL63

Aaa

AAA

A-3

05947UL71

Aaa

AAA

A-4

05947UL89

Aaa

AAA

A-AB

05947UL97

Aaa

AAA

A-5

05947UM21

Aaa

AAA

A-M

05947UM39

Aaa

AAA

A-J

05947UM47

Aaa

AAA

05947UM96

Aaa

AAA

05947UM54

Aaa

AAA

05947UM62

Aa2

05947UM70

Aa3

AA-

05947UM88

05947UN20

A-

05947UN38

Baa1

BBB+

05947U N46

Baa2

BBB

05947UN53

Baa3

BBB-

05947UN61

Ba1

BB+

05947UN79

Ba2

05947UN87

Ba3

BB-

05947UN95

BB+

Page 10 of 29

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:

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

05947UP28

05947UP36

B-

05947UP44

9ABSW110

Page 11 of 29

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

(1)

Banc of America Commercial Mortgage Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722769.1

Series 2005-2

Commercial Mortgage Pass-Through Certificates

30-Jun-05

10-Aug-05

N/A

11-Jul-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 12 of 29

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

115,001,711

6.98

109

5.46

0.00

1,000,000 to

5,000,000

120,928,281

7.34

113

5.34

0.00

5,000,000 to 10,000,000

120,592,507

7.32

112

5.35

0.00

10,000,000 to 15,000,000

156,942,208

9.53

110

5.30

0.00

15,000,000 to 20,000,000

44,340,000

2.69

118

5.41

0.00

20,000,000 to 25,000,000

82,155,000

4.99

4.90

0.00

25,000,000 to 30,000,000

127,444,196

7.74

5.03

0.00

30,000,000 to 35,000,000

0.00

35,000,000 to 40,000,000

88,000,000

5.34

100

4.93

0.00

40,000,000 to 45,000,000

46,699,532

2.84

114

5.58

0.00

45,000,000 to 50,000,000

101,050,573

6.14

118

5.05

0.00

50,000,000 to 55,000,000

56,050,000

3.40

4.27

0.00

55,000,000 to 60,000,000

0.00

60,000,000 to 65,000,000

0.00

65,000,000 to 70,000,000

73,500,000

4.46

118

5.48

0.00

70,000,000 to 75,000,000

77,000,000

4.68

4.59

0.00

75,000,000 to 80,000,000

0.00

80,000,000 to 85,000,000

88,600,000

5.38

4.74

0.00

85,000,000 to 90,000,000

95,000,000

5.77

115

5.94

0.00

90,000,000 to 95,000,000

253,399,068

15.39

4.50

0.00

95,000,000 &

Above

143,399,068

1,982,000

1,646,703,075

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

18,927,622

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

259,086,568

15.73

3.97

0.00

3.400%

4.500%

934,666,159

56.76

102

5.09

0.00

4.500%

5.500%

452,950,348

27.51

116

5.68

0.00

5.500%

Above

1,646,703,075

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

3.719%
7.270%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

120

0.00

121

180

0.00

181

240

0.00

241

Above

0.00

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

143,399,068

8.71

3.72

0.00

230,902,500

14.02

4.49

0.00

1,272,401,507

77.27

111

5.33

0.00

120

0.00

121

180

0.00

181

240

0.00

241

& Above

120

1,646,703,075

Minimum Remaining Term
Maximum Remaining Term

100.00

Banc of America Commercial Mortgage Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722769.1

Series 2005-2

Commercial Mortgage Pass-Through Certificates

30-Jun-05

10-Aug-05

N/A

11-Jul-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 13 of 29

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 & Above

1,646,703,075

100.00

5.07

0.00

Unknown

0.000
0.000

1,646,703,075

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 & Above

1,646,703,075 100.00

5.07

0.00

Unknown

4.410

0.960

1,646,703,075 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

402,963,226

24.47

102

5.11

0.00

New York

234,388,494

14.23

118

5.52

0.00

Nevada

200,572,272

12.18

4.20

0.00

Washington

107,093,263

6.50

105

5.21

0.00

CMBS Certificate

95,000,000

5.77

115

5.94

0.00

Arizona

91,845,382

5.58

4.75

0.00

Texas

81,302,367

4.94

5.41

0.00

Maryland

69,150,573

4.20

117

5.06

0.00

Florida

59,604,412

3.62

116

5.28

0.00

Minnesota

56,050,000

3.40

4.27

0.00

Massachusetts

48,087,830

2.92

119

5.13

0.00

Utah

30,149,000

1.83

4.30

0.00

New Jersey

26,841,766

1.63

118

5.22

0.00

Ontario

25,380,000

1.54

4.30

0.00

Georgia

18,686,607

1.13

117

5.29

0.00

North Carolina

17,108,500

1.04

5.21

0.00

New Mexico

13,300,000

0.81

118

5.22

0.00

Colorado

13,200,000

0.80

116

5.58

0.00

New Hampshire

10,268,824

0.62

119

5.54

0.00

Missouri

10,200,000

0.62

5.20

0.00

Alabama

10,088,656

0.61

117

5.58

0.00

Michigan

8,994,181

0.55

117

5.72

0.00

Ohio

8,285,000

0.50

4.67

0.00

Kansas

3,664,525

0.22

116

5.38

0.00

Virginia

2,386,240

0.14

116

5.74

0.00

Wisconsin

2,091,957

0.13

116

5.81

0.00

100.00

1,646,703,075

Banc of America Commercial Mortgage Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722769.1

Series 2005-2

Commercial Mortgage Pass-Through Certificates

30-Jun-05

10-Aug-05

N/A

11-Jul-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 14 of 29

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

754,437,349

45.82

5.02

0.00

Retail

412,560,790

25.05

4.70

0.00

Multifamily

235,393,990

14.29

112

5.36

0.00

Lodging

128,033,123

7.78

115

5.85

0.00

Self storage

62,864,228

3.82

114

5.41

0.00

Industrial

33,683,596

2.05

117

5.33

0.00

Other

19,730,000

1.20

4.82

0.00

1,646,703,075

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

531,357,086

32.27

4.92

0.00

IO Maturity Balloon

817,354,224

49.64

5.08

0.00

IO/Amortizing/Balloon

297,991,765

18.10

111

5.33

0.00

1,646,703,075

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

1,646,703,075

100.00

0.00

5.07

0.00

108

0.00

109

120

0.00

121

1,646,703,075

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2005

0.00

2006

0.00

2007

143,399,068

8.71

3.72

0.00

2008

77,000,000

4.68

4.59

0.00

2009

153,902,500

9.35

4.43

0.00

2010

38,500,000

2.34

5.50

0.00

2011

171,172,281

10.39

4.89

0.00

2012

0.00

2013

32,800,000

1.99

113

5.00

0.00

2014

1,029,929,226

62.54

117

5.41

0.00

2015

0.00

2016 & Greater

100.00

1,646,703,075

Banc of America Commercial Mortgage Inc.

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

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)

Statement Date:

0.00%

11-Jul-05

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

Page 15 of 29

Banc of America Commercial Mortgage Inc.

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

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:

Component Mortgage Loan Subordinate Piece

ABN AMRO Acct: 722769.1

0.00%

11-Jul-05

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

Page 16 of 29

Banc of America Commercial Mortgage Inc.

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

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:

Amort

100.00%

99.66%

0.00%

176

4.86%

4.80%

1,641,703,075.29

0.00

11-Jul-05

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

Page 17 of 29

Banc of America Commercial Mortgage Inc.

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

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:

Component Mortgage Loan Subordinate Piece

Amort

ABN AMRO Acct: 722769.1

Series 2005-2

11-Jul-05

1.16%

5,000,000

0.30%

0.00%

351

7.27%

7.21%

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

Page 18 of 29

Banc of America Commercial Mortgage Inc.

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

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 19 of 29

Banc of America Commercial Mortgage Inc.

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

Delinquent Loan Detail

Disclosure

Control #

Paid
Thru
Date

Current P&I

Advance

Outst anding

P& I

Advances**

Out. Property

Protection
Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

1-Jun-05

197,459.48

0.00

1-Jun-05

144,493.32

0.00

1-Jun-05

106,463.66

0.00

1-Jun-05

89,623.13

0.00

1-Jun-05

100,868.83

0.00

1-Jun-05

72,113.75

0.00

1-Jun-05

57,658.77

0.00

1-Jun-05

38,448.33

0.00

1-Jun-05

37,521.50

0.00

1-Jun-05

23,629.57

0.00

1-Jun-05

16,740.75

0.00

1-Jun-05

12,183.48

0.00

1-Jun-05

30,040.00

0.00

13B

927,244.56

Total

Page 20 of 29

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:

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

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:

3.72%

1-Jan-08

BACM502A

Retail

0.00

143,399,068

665,665

5.51%

1-May-15

BACM502A

Multifamily

0.00

110,000,000

505,083

5.94%

1-Feb-15

BACM502A

Lodging

0.00

95,000,000

469,973

4.74%

1-Apr-12

BACM502A

Office

0.00

88,600,000

349,681

4.59%

1-Oct-09

BACM502A

Office

0.00

77,000,000

294,397

5.48%

1-May-15

BACM502A

Office

0.00

73,500,000

335,742

4.27%

1-Jan-10

BACM502A

Office

0.00

56,050,000

199,328

5.04%

1-Apr-15

BACM502A

Office

0.00

50,750,573

299,241

5.07%

1-Jul-15

BACM502A

Retail

0.00

50,300,000

212,308

5.58%

1-Jan-15

BACM502A

Office

0.00

46,699,532

269,151

4.78%

1-Apr-12

BACM502A

Office

0.00

44,000,000

175,308

5.07%

1-Jun-15

BACM502A

Retail

0.00

44,000,000

185,900

5.24%

1-Oct-11

BACM502B

Office

0.00

33,500,000

146,168

5.00%

1-Dec-14

BACM502A

Office

0.00

32,800,000

136,694

5.55%

1-May-15

BACM502A

Office

0.00

30,995,196

143,327

4.30%

1-Apr-10

BACM502A

Office

0.00

30,149,000

107,971

5.03%

1-Mar-15

BACM502A

Multifamily

0.00

28,875,000

120,986

4.82%

1-Jun-10

BACM502A

Other

0.00

19,730,000

79,216

4.67%

1-Jun-10

BACM502A

Retail

0.00

8,285,000

32,229

5.31%

1-Mar-12

BACM502A

Multifamily

0.00

27,900,000

123,481

4.30%

1-Mar-10

BACM502A

Office

0.00

25,380,000

90,892

5.19%

1-May-15

BACM502A

Retail

0.00

22,640,000

97,843

5.64%

1-May-15

BACM502A

Office

0.00

21,700,000

101,954

Page 21 of 29

* 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:

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

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:

5.21%

1-May-15

BACM502A

Office

0.00

19,956,582

109,946

5.69%

1-Feb-15

BACM502A

Office

0.00

19,893,298

115,941

5.22%

1-May-15

BACM502A

Multifamily

0.00

17,150,000

74,603

5.41%

1-Apr-15

BACM502A

Office

0.00

16,945,533

95,566

5.24%

1-May-15

BACM502A

Office

0.00

16,120,000

70,324

5.23%

1-Apr-15

BACM502A

Retail

0.00

15,946,795

88,125

5.22%

1-May-15

BACM502A

Multifamily

0.00

15,700,000

68,295

5.69%

1-Jun-15

BACM502A

Retail

0.00

15,500,000

73,535

5.34%

1-May-15

BACM502A

Office

0.00

13,960,000

62,075

5.22%

1-May-15

BACM502A

Retail

0.00

13,300,000

57,844

5.58%

1-Mar-15

BACM502A

Lodging

0.00

13,200,000

61,380

5.19%

1-May-15

BACM502A

Retail

0.00

13,096,000

56,597

5.58%

1-Mar-15

BACM502A

Lodging

0.00

12,853,229

59,768

5.11%

1-Apr-15

BACM502A

Office

0.00

12,400,000

52,772

5.25%

1-May-15

BACM502A

Retail

0.00

11,225,798

62,144

5.54%

1-Jun-15

BACM502A

Office

0.00

10,268,824

58,601

5.20%

1-Jun-10

BACM502A

Office

0.00

10,200,000

44,175

5.58%

1-Apr-15

BACM502A

Multifamily

0.00

10,088,656

57,937

5.38%

1-Apr-15

BACM502A

Industrial

0.00

9,456,017

57,659

5.13%

1-May-15

BACM502A

Industrial

0.00

9,200,000

39,292

5.43%

1-May-15

BACM502A

Retail

0.00

9,100,000

41,140

5.17%

1-Mar-15

BACM502A

Self storage

0.00

4,100,000

17,654

5.08%

1-Mar-15

BACM502A

Self storage

0.00

4,100,000

17,357

Page 22 of 29

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:

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

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:

5.21%

1-Mar-15

BACM502A

Retail

0.00

7,965,119

43,983

5.37%

1-May-15

BACM502A

Office

0.00

7,783,626

43,644

5.40%

1-Feb-15

BACM502A

Self storage

0.00

7,756,083

43,799

5.40%

1-Jun-15

BACM502A

Retail

0.00

7,040,000

31,674

5.70%

1-May-15

BACM502A

Lodging

0.00

6,979,894

43,805

5.26%

1-May-15

BACM502A

Office

0.00

6,885,185

38,153

5.21%

1-May-15

BACM502A

Multifamily

0.00

6,752,000

29,321

5.14%

1-Jun-15

BACM502A

Retail

0.00

6,192,736

33,800

5.20%

1-Apr-15

BACM502A

Industrial

0.00

6,000,000

26,020

5.45%

1-Jan-15

BACM502A

Self storage

0.00

5,600,000

25,443

5.93%

1-Apr-15

BACM502A

Retail

0.00

5,405,739

32,243

5.74%

1-Apr-15

BACM502A

Self storage

0.00

5,343,095

31,224

5.54%

1-Apr-15

BACM502A

Retail

0.00

5,183,788

29,665

5.70%

1-May-15

BACM502A

Self storage

0.00

4,990,235

29,026

5.21%

1-May-15

BACM502A

Multifamily

0.00

4,936,278

21,444

5.28%

1-Jan-15

BACM502A

Self storage

0.00

4,916,474

27,426

5.22%

1-Jan-15

BACM502A

Self storage

0.00

4,866,427

26,967

5.32%

1-Mar-15

BACM502A

Self storage

0.00

4,829,326

26,987

5.22%

1-May-15

BACM502A

Multifamily

0.00

4,708,200

20,481

5.73%

1-Apr-15

BACM502A

Retail

0.00

4,699,855

27,444

5.30%

1-Apr-12

BACM502A

Multifamily

0.00

4,684,610

26,108

5.21%

1-May-15

BACM502A

Multifamily

0.00

4,599,246

19,972

5.50%

1-Apr-15

BACM502A

Industrial

0.00

4,485,846

25,551

Page 23 of 29

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:

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

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:

5.69%

1-Jul-15

BACM502A

Retail

0.00

4,468,340

21,199

5.11%

1-Mar-15

BACM502A

Self storage

0.00

4,250,000

18,098

4.37%

1-Jan-10

BACM502A

Retail

0.00

4,108,500

14,948

5.78%

1-Apr-15

BACM502A

Retail

0.00

4,087,830

24,005

5.58%

1-Mar-12

BACM502A

Office

0.00

3,900,000

18,125

5.26%

1-Jan-15

BACM502A

Retail

0.00

3,900,000

17,098

5.38%

1-Mar-15

BACM502A

Self storage

0.00

3,664,525

20,623

5.40%

1-Apr-15

BACM502A

Retail

0.00

3,588,442

20,215

5.78%

1-Jan-15

BACM502A

Retail

0.00

3,180,344

18,737

5.10%

1-Feb-15

BACM502A

Retail

0.00

2,974,963

17,713

5.59%

1-Jan-15

BACM502A

Retail

0.00

2,972,473

18,579

5.44%

1-Mar-15

BACM502A

Industrial

0.00

2,449,776

13,871

31-Dec-04

5.74%

1-Mar-15

BACM502A

Self storage

0.00

2,386,240

15,077

5.81%

1-Mar-15

BACM502A

Industrial

0.00

2,091,957

12,341

5.60%

1-Mar-12

BACM502A

Self storage

0.00

2,087,671

13,015

5.70%

1-Mar-15

BACM502A

Self storage

0.00

1,992,153

11,613

5.71%

1-Jan-15

BACM502A

Self storage

0.00

1,982,000

12,535

7.27%

1-Oct-11

BACM502C

Office

0.00

5,000,000

30,290

13B

1,646,703,075

7,607,525

Page 24 of 29

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:

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

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 25 of 29

(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:

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 26 of 29

Banc of America Commercial Mortgage Inc.

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 27 of 29

Banc of America Commercial Mortgage Inc.

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

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 28 of 29

Banc of America Commercial Mortgage Inc.

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

11-Jul-05
11-Jul-05

N/A

10-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-2

ABN AMRO Acct: 722769.1

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 29 of 29

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

Banc of America Commercial Mortgage Inc., Series 2005-2 8-K