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~~December 1112, 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~~December 1112, 2005.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

(Exhibit No. Description) 99.1 Monthly distribution report pursuant to section 4.02 of the Pooling and Servicing Agreement for the distribution on ~~July~~December 1112, 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~~December 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-0511-Jul-05 N/A 10-Aug-05 30-Jun-05 Administrator:Michael Dombai 312.904.8847michael.dombai@abnamro.com Analyst:Chris Suh 714.259.6266 chris.k.suh@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryBond Interest ReconciliationShortfall Summary Report Rating Information Mortgage Loan CharacteristicsAsset-Backed Facts ~ 15 Month Loan Status Summary Asset-Backed Facts ~ 15 Month Loan Status SummaryAsset-Backed Facts ~ 15 Month Loan Payoff/Loss SummaryAsset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary Page 2-5Page 6-7Page 8Page 9 Page 10-11 Page 12-14Page 15 Page 16Page 17 Page 18 Historical Collateral Prepayment Delinquent Loan DetailLoan Level DetailSpecially Serviced (Part I) - Loan Detail Specially Serviced (Part II) - Servicer CommentsModified Loan DetailAppraisal Reduction Detail Page 19 Page 20Page 21-24Page 25 Page 26Page 27Page 28 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data FileName: BACM0502 BACM0502_200507_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 28-Jun-0511-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 08-Jul-2005 - 15:01 () (c) 2005 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: 5.074550% 11-Jul-0511-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 96 Remic II Statement Date: ABN AMRO Acct: 722769.1 1000.000000000 27.171543644 0.000000000 972.828456356 3.367500000 Fixed 0.00 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 0.000000000 1000.000000000 3.539166667 Fixed 0.00 0.00 0.000000000 4.2470000000% 0.000000000 05947UL63 A-2 137,100,000.00 0.00 0.00 137,100,000.00 485,219.75 137,100,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.842500000 Fixed 0.00 0.00 0.000000000 4.6110000000% 0.000000000 05947UL71 A-3 236,800,000.00 0.00 0.00 236,800,000.00 909,904.00 236,800,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.985833333 4.7830000000% 0.00 0.00 0.000000000 4.7830000000% 0.000000000 05947UL89 A-4 206,700,000.00 0.00 0.00 206,700,000.00 823,871.75 206,700,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.951666667 4.7420000000% 0.00 0.00 0.000000000 4.7420000000% 0.000000000 05947UL97 A-AB 66,510,000.00 0.00 0.00 66,510,000.00 262,825.35 66,510,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.047499995 4.8570000000% 0.00 0.00 0.000000000 4.8570000000% 0.000000000 05947UM21 A-5 478,931,000.00 0.00 0.00 478,931,000.00 1,938,473.22 478,931,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.094166677 4.9130000000% 0.00 0.00 0.000000000 4.9130000000% 0.000000000 05947UM39 A-M 164,234,000.00 0.00 0.00 164,234,000.00 672,401.37 164,234,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.127500023 4.9530000000% 0.00 0.00 0.000000000 4.9530000000% 0.000000000 05947UM47 A-J 108,805,000.00 0.00 0.00 108,805,000.00 449,092.64 108,805,000.00 1000.000000000 0.000000000 0.000000000 999.609553429 0.032299500 0.0421203246% 0.00 0.00 0.000000000 0.0387594030% 0.000000000 N 05947UM96/U05951EA9/05947UP51 XC 1,642,344,323.00 0.00 0.00 1,641,703,075.29 53,046.90 1,642,344,323.00 1000.000000000 0.000000000 0.000000000 1000.000000000 0.183255693 0.3586760203% 0.00 0.00 0.000000000 0.2199068310% 0.000000000 N 05947UM54 XP 1,602,012,000.00 0.00 0.00 1,602,012,000.00 293,577.82 1,602,012,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.984364083 4.9356256265% 0.00 0.00 0.000000000 4.7812368223% 0.000000000 05947UM62 B 43,111,000.00 0.00 0.00 43,111,000.00 171,769.92 43,111,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.009364306 4.9656256265% 0.00 0.00 0.000000000 4.8112368223% 0.000000000 05947UM70 C 16,423,000.00 0.00 0.00 16,423,000.00 65,845.79 16,423,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.059363975 5.0256256265% 0.00 0.00 0.000000000 4.8712368223% 0.000000000 05947UM88 D 28,741,000.00 0.00 0.00 28,741,000.00 116,670.18 28,741,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.158530719 5.1446256265% 0.00 0.00 0.000000000 4.9902368223% 0.000000000 05947UN20/U05951EB7/05947UP69 E 16,423,000.00 0.00 0.00 16,423,000.00 68,295.55 16,423,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.171864101 5.1606256265% 0.00 0.00 0.000000000 5.0062368223% 0.000000000 05947UN38/U05951EC5/05947UP77 F 20,530,000.00 0.00 0.00 20,530,000.00 85,648.37 20,530,000.00 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. 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 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: 5.074550% 11-Jul-0511-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 96 Remic II Statement Date: ABN AMRO Acct: 722769.1 1000.000000000 0.000000000 0.000000000 1000.000000000 4.171863939 5.1606256265% 0.00 0.00 0.000000000 5.0062368223% 0.000000000 05947U N46/U05951ED3/05947UP85 G 18,477,000.00 0.00 0.00 18,477,000.00 77,083.53 18,477,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.171864040 5.1606256265% 0.00 0.00 0.000000000 5.0062368223% 0.000000000 05947UN53/U05951EE1/05947UP93 H 18,476,000.00 0.00 0.00 18,476,000.00 77,079.36 18,476,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.850832927 4.6210000000% 0.00 0.00 0.000000000 4.6210000000% 0.000000000 05947UN61/U05951EF8/05947UQ27 J 8,212,000.00 0.00 0.00 8,212,000.00 31,623.04 8,212,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.850832927 4.6210000000% 0.00 0.00 0.000000000 4.6210000000% 0.000000000 05947UN79/U05951EG6/05947UQ35 K 6,159,000.00 0.00 0.00 6,159,000.00 23,717.28 6,159,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.850832927 4.6210000000% 0.00 0.00 0.000000000 4.6210000000% 0.000000000 05947UN87/U05951EH4/05947UQ43 L 6,159,000.00 0.00 0.00 6,159,000.00 23,717.28 6,159,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.850832927 4.6210000000% 0.00 0.00 0.000000000 4.6210000000% 0.000000000 05947UN95/U05951EJ0/05947UQ50 M 4,106,000.00 0.00 0.00 4,106,000.00 15,811.52 4,106,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.850832927 4.6210000000% 0.00 0.00 0.000000000 4.6210000000% 0.000000000 05947UP28/U05951EK7/05947UQ68 N 2,053,000.00 0.00 0.00 2,053,000.00 7,905.76 2,053,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.850832927 4.6210000000% 0.00 0.00 0.000000000 4.6210000000% 0.000000000 05947UP36/U05951EL5/05947UQ76 O 10,265,000.00 0.00 0.00 10,265,000.00 39,528.80 10,265,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.850833269 4.6210000000% 0.00 0.00 0.000000000 4.6210000000% 0.000000000 05947UP44/U05951EM3/05947UQ84 P 20,529,323.00 0.00 0.00 20,529,323.00 79,055.00 20,529,323.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSW113 R-I 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 9ABSW111 R-II 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 1,642,344,323.00 1,642,344,323.00 7,492,885.61 Total 1,641,703,074.57 641,248.43 0.00 6,851,637.18 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Page 3 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 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: 5.074550% 11-Jul-0511-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 96 Component Mortgage Loan Remic Statement Date: ABN AMRO Acct: 722769.1 1000.000000000 0.000000000 0.000000000 1000.000000000 4.311900000 5.3467560000% 0.00 0.00 0.000000000 5.1742800000% 0.000000000 CP Senior 33,500,000.00 0.00 0.00 33,500,000.00 144,448.65 33,500,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 6.006666000 7.4482666667% 0.00 0.00 0.000000000 7.2080000000% 0.000000000 05947UQ92/U05951EN1 CP 5,000,000.00 0.00 0.00 5,000,000.00 30,033.33 5,000,000.00 Total P&I Payment 0.00 0.00 38,500,000.00 38,500,000.00 174,481.98 Total 38,500,000.00 0.00 0.00 174,481.98 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Page 4 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 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: 5.074550% 11-Jul-0511-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 96 Grantor Trust Statement Date: ABN AMRO Acct: 722769.1 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSW110 V 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 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Page 5 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 Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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 0.000.00 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 & ExpensesTotal 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:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase 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 PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 6,853,826.98 ) (2,189.79 0.000.000.00 ) (2,189.79 615,656.38 25,591.77 641,248.15 0.280.000.000.000.000.28 641,248.43 7,495,075.41 7,492,885.62 1,642,344,323.72 86 641,248.15 0.28 0 0.000.00 0 0.00 0 1,641,703,075.29 86 0.00 0.00 25,591.77 871,612.79 25,591.77 871,612.79 70,026.69 0.000.00 12,132.82 82,159.51 0.000.000.000.000.000.00 0.00 ) (70,026.69 6,851,637.19 Interest Not Advanced ( Current Period ) 0.00 871,612.79 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Advance Summary (Advance Made by Servicer) 0 Page 6 of 29 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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 0.000.000.00 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 & ExpensesTotal 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:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase 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 PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 30,040.00 ) (6.67 0.000.000.00 ) (6.67 0.000.000.00 0.000.000.000.000.000.000.00 30,040.00 30,033.33 5,000,000.00 1 0.000.00 0 0.000.00 0 0.00 0 5,000,000.00 1 0.00 0.00 0.00 30,040.00 0.00 30,040.00 0.000.000.00 250.00 250.00 0.000.000.000.000.000.00 0.00 0.00 30,033.33 Interest Not Advanced ( Current Period ) 0.00 30,040.00 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Advance Summary (Advance Made by Servicer) 0 Page 7 of 29 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Banc of America Commercial Mortgage Inc. Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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) 2.002.00 0.00 0.00 0.00 0.00 0.00 CP 30 30,033.33 30,033.33 30,033.33 0.00 NA NA 30/360 7.208000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1 30 79,473.00 79,473.00 79,473.00 0.00 30.00% 30.01% 30/360 4.041000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 485,219.75 485,219.75 485,219.75 0.00 30.00% 30.01% 30/360 4.247000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 909,904.00 909,904.00 909,904.00 0.00 30.00% 30.01% 30/360 4.611000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 823,871.75 823,871.75 823,871.75 0.00 30.00% 30.01% 30/360 4.783000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-AB 30 262,825.35 262,825.35 262,825.35 0.00 30.00% 30.01% 30/360 4.742000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-5 30 1,938,473.22 1,938,473.22 1,938,473.22 0.00 30.00% 30.01% 30/360 4.857000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-M 30 672,401.37 672,401.37 672,401.37 0.00 20.00% 20.01% 30/360 4.913000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-J 30 449,092.64 449,092.64 449,092.64 0.00 13.38% 13.38% 30/360 4.953000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 XC 30 53,046.90 53,046.90 53,046.90 0.00 NA NA 30/360 0.038759403% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 XP 30 293,577.82 293,577.82 293,577.82 0.00 NA NA 30/360 0.219906831% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 171,769.92 171,769.92 171,769.92 0.00 10.75% 10.75% 30/360 4.781236822% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 65,845.79 65,845.79 65,845.79 0.00 9.75% 9.75% 30/360 4.811236822% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 116,670.18 116,670.18 116,670.18 0.00 8.00% 8.00% 30/360 4.871236822% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 68,295.55 68,295.55 68,295.55 0.00 7.00% 7.00% 30/360 4.990236822% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 85,648.37 85,648.37 85,648.37 0.00 5.75% 5.75% 30/360 5.006236822% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 77,083.53 77,083.53 77,083.53 0.00 4.63% 4.63% 30/360 5.006236822% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 77,079.36 77,079.36 77,079.36 0.00 3.50% 3.50% 30/360 5.006236822% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 31,623.04 31,623.04 31,623.04 0.00 3.00% 3.00% 30/360 4.621000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 23,717.28 23,717.28 23,717.28 0.00 2.63% 2.63% 30/360 4.621000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 23,717.28 23,717.28 23,717.28 0.00 2.25% 2.25% 30/360 4.621000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 15,811.52 15,811.52 15,811.52 0.00 2.00% 2.00% 30/360 4.621000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 7,905.76 7,905.76 7,905.76 0.00 1.88% 1.88% 30/360 4.621000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 O 30 39,528.80 39,528.80 39,528.80 0.00 1.25% 1.25% 30/360 4.621000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 79,055.00 79,055.00 79,055.00 0.00 0.00% 0.00% 30/360 4.621000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 V 30 0.00 0.00 0.00 0.00 NA NA 0.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,881,670.51 6,881,670.51 6,881,670.51 0.00 0.00 0.00 0.00 (2) Accrued - Deductions + Additions Interest (3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable. 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. 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-0511-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 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 Interest Income 0.00 Page 9 of 29 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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: CP 05947UQ92 NR NR NR A-1 05947UL55 NR Aaa AAA A-2 05947UL63 NR Aaa AAA A-3 05947UL71 NR Aaa AAA A-4 05947UL89 NR Aaa AAA A-AB 05947UL97 NR Aaa AAA A-5 05947UM21 NR Aaa AAA A-M 05947UM39 NR Aaa AAA A-J 05947UM47 NR Aaa AAA XC 05947UM96 NR Aaa AAA XP 05947UM54 NR Aaa AAA B 05947UM62 NR Aa2 AA C 05947UM70 NR Aa3 AA- D 05947UM88 NR A2 A E 05947UN20 NR A3 A- F 05947UN38 NR Baa1 BBB+ G 05947U N46 NR Baa2 BBB H 05947UN53 NR Baa3 BBB- J 05947UN61 NR Ba1 BB+ K 05947UN79 NR Ba2 BB L 05947UN87 NR Ba3 BB- M 05947UN95 NR B1 BB+ Page 10 of 29 08-Jul-2005 - 15:01 () (c) 2005 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 have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore notbeing 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-0511-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: N 05947UP28 NR B2 B O 05947UP36 NR B3 B- P 05947UP44 NR NR NR V 9ABSW110 NR NR NR Page 11 of 29 08-Jul-2005 - 15:01 () (c) 2005 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 have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore notbeing updated on this report, LaSalle recommends that investors obtain current rating information directly from the rating agency. 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 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) 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Page 12 of 29 Current Scheduled Balance # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 30 115,001,711 6.98 109 5.46 0.00 % 1,000,000 to 5,000,000 % 17 120,928,281 7.34 113 5.34 0.00 % 5,000,000 to 10,000,000 % 10 120,592,507 7.32 112 5.35 0.00 % 10,000,000 to 15,000,000 % 9 156,942,208 9.53 110 5.30 0.00 % 15,000,000 to 20,000,000 % 2 44,340,000 2.69 118 5.41 0.00 % 20,000,000 to 25,000,000 % 3 82,155,000 4.99 85 4.90 0.00 % 25,000,000 to 30,000,000 % 4 127,444,196 7.74 91 5.03 0.00 % 30,000,000 to 35,000,000 % 0 0 0.00 0 0.00 0.00 % 35,000,000 to 40,000,000 % 2 88,000,000 5.34 100 4.93 0.00 % 40,000,000 to 45,000,000 % 1 46,699,532 2.84 114 5.58 0.00 % 45,000,000 to 50,000,000 % 2 101,050,573 6.14 118 5.05 0.00 % 50,000,000 to 55,000,000 % 1 56,050,000 3.40 54 4.27 0.00 % 55,000,000 to 60,000,000 % 0 0 0.00 0 0.00 0.00 % 60,000,000 to 65,000,000 % 0 0 0.00 0 0.00 0.00 % 65,000,000 to 70,000,000 % 1 73,500,000 4.46 118 5.48 0.00 % 70,000,000 to 75,000,000 % 1 77,000,000 4.68 51 4.59 0.00 % 75,000,000 to 80,000,000 % 0 0 0.00 0 0.00 0.00 % 80,000,000 to 85,000,000 % 1 88,600,000 5.38 81 4.74 0.00 % 85,000,000 to 90,000,000 % 1 95,000,000 5.77 115 5.94 0.00 % 90,000,000 to 95,000,000 % 2 253,399,068 15.39 68 4.50 0.00 % 95,000,000 & Above % 143,399,068 1,982,000 1,646,703,075 87 100.00 % Average Schedule BalanceMaximum Schedule BalanceMinimum Schedule Balance 18,927,622 Current Mortgage Interest Rate # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 5 259,086,568 15.73 41 3.97 0.00 % 3.400% % to 4.500% 54 934,666,159 56.76 102 5.09 0.00 % 4.500% % to 5.500% 28 452,950,348 27.51 116 5.68 0.00 % 5.500% % & Above 87 1,646,703,075 Minimum Mortgage Interest RateMaximum 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 0 0.00 0 0.00 0.00 % % to 0 60 0 0 0.00 0 0.00 0.00 % % to 61 120 0 0 0.00 0 0.00 0.00 % % to 121 180 0 0 0.00 0 0.00 0.00 % % to 181 240 0 0 0.00 0 0.00 0.00 % % & 241 Above 0 0 0.00 % Balloon Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % % 0 to 12 0 0 0.00 0 0.00 0.00 % % 13 to 24 1 143,399,068 8.71 30 3.72 0.00 % % 25 to 36 8 230,902,500 14.02 54 4.49 0.00 % % 37 to 60 78 1,272,401,507 77.27 111 5.33 0.00 % % 61 to 120 0 0 0.00 0 0.00 0.00 % % 121 to 180 0 0 0.00 0 0.00 0.00 % % 181 to 240 0 0 0.00 0 0.00 0.00 % % 241 & Above 120 30 87 1,646,703,075 Minimum Remaining TermMaximum 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 11-Jul-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Geographic Distribution Distribution of DSCR (PFY) Distribution of DSCR (Cutoff) 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Page 13 of 29 Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % Less than zero 0 0 0.00 0 0.00 0.00 % % 0.001 & Above 87 1,646,703,075 100.00 96 5.07 0.00 % % Unknown 0.0000.000 87 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 0 0.00 0 0.00 0.00 % % Less than zero 0 0 0.00 0 0.00 0.00 % % 0.001 & Above 87 1,646,703,075 100.00 96 5.07 0.00 % % Unknown 4.410 0.960 87 1,646,703,075 100.00 Minimum DSCR Maximum DSCR % Geographic Location # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR California 27 402,963,226 24.47 102 5.11 0.00 % % New York 4 234,388,494 14.23 118 5.52 0.00 % % Nevada 5 200,572,272 12.18 55 4.20 0.00 % % Washington 8 107,093,263 6.50 105 5.21 0.00 % % CMBS Certificate 1 95,000,000 5.77 115 5.94 0.00 % % Arizona 3 91,845,382 5.58 62 4.75 0.00 % % Texas 6 81,302,367 4.94 97 5.41 0.00 % % Maryland 3 69,150,573 4.20 117 5.06 0.00 % % Florida 6 59,604,412 3.62 116 5.28 0.00 % % Minnesota 1 56,050,000 3.40 54 4.27 0.00 % % Massachusetts 2 48,087,830 2.92 119 5.13 0.00 % % Utah 1 30,149,000 1.83 57 4.30 0.00 % % New Jersey 2 26,841,766 1.63 118 5.22 0.00 % % Ontario 1 25,380,000 1.54 56 4.30 0.00 % % Georgia 3 18,686,607 1.13 117 5.29 0.00 % % North Carolina 3 17,108,500 1.04 94 5.21 0.00 % % New Mexico 1 13,300,000 0.81 118 5.22 0.00 % % Colorado 1 13,200,000 0.80 116 5.58 0.00 % % New Hampshire 1 10,268,824 0.62 119 5.54 0.00 % % Missouri 1 10,200,000 0.62 59 5.20 0.00 % % Alabama 1 10,088,656 0.61 117 5.58 0.00 % % Michigan 2 8,994,181 0.55 117 5.72 0.00 % % Ohio 1 8,285,000 0.50 59 4.67 0.00 % % Kansas 1 3,664,525 0.22 116 5.38 0.00 % % Virginia 1 2,386,240 0.14 116 5.74 0.00 % % Wisconsin 1 2,091,957 0.13 116 5.81 0.00 % % 100.00 1,646,703,075 87 % 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 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 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Page 14 of 29 Property Types # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Office 25 754,437,349 45.82 92 5.02 0.00 % % Retail 25 412,560,790 25.05 86 4.70 0.00 % % Multifamily 11 235,393,990 14.29 112 5.36 0.00 % % Lodging 4 128,033,123 7.78 115 5.85 0.00 % % Self storage 15 62,864,228 3.82 114 5.41 0.00 % % Industrial 6 33,683,596 2.05 117 5.33 0.00 % % Other 1 19,730,000 1.20 59 4.82 0.00 % % 1,646,703,075 87 100.00 % Amortization Type # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Amortizing Balloon 40 531,357,086 32.27 93 4.92 0.00 % % IO Maturity Balloon 28 817,354,224 49.64 92 5.08 0.00 % % IO/Amortizing/Balloon 19 297,991,765 18.10 111 5.33 0.00 % % 1,646,703,075 87 100.00 % Number of Months # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 87 1,646,703,075 100.00 96 0.00 % % 5.07 0 to 12 0 0 0.00 0 0.00 % % 0.00 13 to 24 0 0 0.00 0 0.00 % % 0.00 25 to 36 0 0 0.00 0 0.00 % % 0.00 37 to 48 0 0 0.00 0 0.00 % % 0.00 49 to 60 0 0 0.00 0 0.00 % % 0.00 61 to 72 0 0 0.00 0 0.00 % % 0.00 73 to 84 0 0 0.00 0 0.00 % % 0.00 85 to 96 0 0 0.00 0 0.00 % % 0.00 97 to 108 0 0 0.00 0 0.00 % % 0.00 109 to 120 0 0 0.00 0 0.00 % % 0.00 121 or More 87 1,646,703,075 100.00 % Year # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % 2005 0 0 0.00 0 0.00 0.00 % % 2006 0 0 0.00 0 0.00 0.00 % % 2007 1 143,399,068 8.71 30 3.72 0.00 % % 2008 1 77,000,000 4.68 51 4.59 0.00 % % 2009 7 153,902,500 9.35 56 4.43 0.00 % % 2010 2 38,500,000 2.34 75 5.50 0.00 % % 2011 6 171,172,281 10.39 81 4.89 0.00 % % 2012 0 0 0.00 0 0.00 0.00 % % 2013 1 32,800,000 1.99 113 5.00 0.00 % % 2014 69 1,029,929,226 62.54 117 5.41 0.00 % % 2015 0 0 0.00 0 0.00 0.00 % % 2016 & Greater 100.00 1,646,703,075 87 % Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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 # Balance # Balance # Balance # Balance # Balance # Balance # Balance Delinquency Aging Categories Special Event Categories (1) Statement Date: 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% 11-Jul-05 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 15 of 29 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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 # Balance # Balance # Balance # Balance # Balance # Balance # Balance Delinquency Aging Categories Special Event Categories (1) Statement Date: Component Mortgage Loan Subordinate Piece ABN AMRO Acct: 722769.1 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% 11-Jul-05 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 16 of 29 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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 # Balance # Amount # Balance # Balance # Amount Life Coupon Remit Statement Date: Amort 100.00% 99.66% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 96 176 4.86% 4.80% 0 0 86 1,641,703,075.29 0 0.00 0 0.00 0 0.00 0 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 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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 # Balance # Amount # Balance # 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 1.16% 5,000,000 0.30% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 75 351 7.27% 7.21% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 18 of 29 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Page 19 of 29 Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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 # PaidThruDate Current P&I Advance Outst anding P& I Advances** Out. Property ProtectionAdvances Loan Status Code (1) Special Servicer Transfer Date Foreclosure Date Bankruptcy Date REO Date Statement Date: 1-Jun-05 197,459.48 197,459.48 0.00 B 7 1-Jun-05 144,493.32 144,493.32 0.00 B 13 1-Jun-05 106,463.66 106,463.66 0.00 B 16 1-Jun-05 89,623.13 89,623.13 0.00 B 21 1-Jun-05 100,868.83 100,868.83 0.00 B 23 1-Jun-05 72,113.75 72,113.75 0.00 B 31 1-Jun-05 57,658.77 57,658.77 0.00 B 39 1-Jun-05 38,448.33 38,448.33 0.00 B 43 1-Jun-05 37,521.50 37,521.50 0.00 B 52 1-Jun-05 23,629.57 23,629.57 0.00 B 73 1-Jun-05 16,740.75 16,740.75 0.00 B 75 1-Jun-05 12,183.48 12,183.48 0.00 B 83 1-Jun-05 30,040.00 30,040.00 0.00 B 13B 927,244.56 927,244.56 Total 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. 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-0511-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NV 3.72% 1-Jan-08 BACM502A Retail 0.00 143,399,068 665,665 1 NY 5.51% 1-May-15 BACM502A Multifamily 0.00 110,000,000 505,083 2 5.94% 1-Feb-15 BACM502A Lodging 0.00 95,000,000 469,973 3 CA 4.74% 1-Apr-12 BACM502A Office 0.00 88,600,000 349,681 4 AZ 4.59% 1-Oct-09 BACM502A Office 0.00 77,000,000 294,397 5 NY 5.48% 1-May-15 BACM502A Office 0.00 73,500,000 335,742 6 MN 4.27% 1-Jan-10 BACM502A Office 0.00 56,050,000 199,328 B 7 MD 5.04% 1-Apr-15 BACM502A Office 0.00 50,750,573 299,241 8 CA 5.07% 1-Jul-15 BACM502A Retail 0.00 50,300,000 212,308 9 CA 5.58% 1-Jan-15 BACM502A Office 0.00 46,699,532 269,151 10 CA 4.78% 1-Apr-12 BACM502A Office 0.00 44,000,000 175,308 11 MA 5.07% 1-Jun-15 BACM502A Retail 0.00 44,000,000 185,900 12 TX 5.24% 1-Oct-11 BACM502B Office 0.00 33,500,000 146,168 B 13 WA 5.00% 1-Dec-14 BACM502A Office 0.00 32,800,000 136,694 14 NY 5.55% 1-May-15 BACM502A Office 0.00 30,995,196 143,327 15 UT 4.30% 1-Apr-10 BACM502A Office 0.00 30,149,000 107,971 B 16 FL 5.03% 1-Mar-15 BACM502A Multifamily 0.00 28,875,000 120,986 17 CA 4.82% 1-Jun-10 BACM502A Other 0.00 19,730,000 79,216 18 OH 4.67% 1-Jun-10 BACM502A Retail 0.00 8,285,000 32,229 19 WA 5.31% 1-Mar-12 BACM502A Multifamily 0.00 27,900,000 123,481 20 ON 4.30% 1-Mar-10 BACM502A Office 0.00 25,380,000 90,892 B 21 NV 5.19% 1-May-15 BACM502A Retail 0.00 22,640,000 97,843 22 CA 5.64% 1-May-15 BACM502A Office 0.00 21,700,000 101,954 B 23 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. 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 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: 11-Jul-0511-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NJ 5.21% 1-May-15 BACM502A Office 0.00 19,956,582 109,946 24 NY 5.69% 1-Feb-15 BACM502A Office 0.00 19,893,298 115,941 25 TX 5.22% 1-May-15 BACM502A Multifamily 0.00 17,150,000 74,603 26 NV 5.41% 1-Apr-15 BACM502A Office 0.00 16,945,533 95,566 27 CA 5.24% 1-May-15 BACM502A Office 0.00 16,120,000 70,324 28 WA 5.23% 1-Apr-15 BACM502A Retail 0.00 15,946,795 88,125 29 TX 5.22% 1-May-15 BACM502A Multifamily 0.00 15,700,000 68,295 30 NV 5.69% 1-Jun-15 BACM502A Retail 0.00 15,500,000 73,535 B 31 CA 5.34% 1-May-15 BACM502A Office 0.00 13,960,000 62,075 32 NM 5.22% 1-May-15 BACM502A Retail 0.00 13,300,000 57,844 33 CO 5.58% 1-Mar-15 BACM502A Lodging 0.00 13,200,000 61,380 34 CA 5.19% 1-May-15 BACM502A Retail 0.00 13,096,000 56,597 35 AZ 5.58% 1-Mar-15 BACM502A Lodging 0.00 12,853,229 59,768 36 MD 5.11% 1-Apr-15 BACM502A Office 0.00 12,400,000 52,772 37 GA 5.25% 1-May-15 BACM502A Retail 0.00 11,225,798 62,144 38 NH 5.54% 1-Jun-15 BACM502A Office 0.00 10,268,824 58,601 B 39 MO 5.20% 1-Jun-10 BACM502A Office 0.00 10,200,000 44,175 40 AL 5.58% 1-Apr-15 BACM502A Multifamily 0.00 10,088,656 57,937 41 CA 5.38% 1-Apr-15 BACM502A Industrial 0.00 9,456,017 57,659 42 CA 5.13% 1-May-15 BACM502A Industrial 0.00 9,200,000 39,292 B 43 NC 5.43% 1-May-15 BACM502A Retail 0.00 9,100,000 41,140 44 CA 5.17% 1-Mar-15 BACM502A Self storage 0.00 4,100,000 17,654 45 CA 5.08% 1-Mar-15 BACM502A Self storage 0.00 4,100,000 17,357 46 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Page 22 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 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: 11-Jul-0511-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: WA 5.21% 1-Mar-15 BACM502A Retail 0.00 7,965,119 43,983 47 WA 5.37% 1-May-15 BACM502A Office 0.00 7,783,626 43,644 48 FL 5.40% 1-Feb-15 BACM502A Self storage 0.00 7,756,083 43,799 49 FL 5.40% 1-Jun-15 BACM502A Retail 0.00 7,040,000 31,674 50 TX 5.70% 1-May-15 BACM502A Lodging 0.00 6,979,894 43,805 51 NJ 5.26% 1-May-15 BACM502A Office 0.00 6,885,185 38,153 B 52 CA 5.21% 1-May-15 BACM502A Multifamily 0.00 6,752,000 29,321 53 CA 5.14% 1-Jun-15 BACM502A Retail 0.00 6,192,736 33,800 54 MD 5.20% 1-Apr-15 BACM502A Industrial 0.00 6,000,000 26,020 55 FL 5.45% 1-Jan-15 BACM502A Self storage 0.00 5,600,000 25,443 56 MI 5.93% 1-Apr-15 BACM502A Retail 0.00 5,405,739 32,243 57 FL 5.74% 1-Apr-15 BACM502A Self storage 0.00 5,343,095 31,224 58 WA 5.54% 1-Apr-15 BACM502A Retail 0.00 5,183,788 29,665 59 FL 5.70% 1-May-15 BACM502A Self storage 0.00 4,990,235 29,026 60 CA 5.21% 1-May-15 BACM502A Multifamily 0.00 4,936,278 21,444 61 CA 5.28% 1-Jan-15 BACM502A Self storage 0.00 4,916,474 27,426 62 CA 5.22% 1-Jan-15 BACM502A Self storage 0.00 4,866,427 26,967 63 WA 5.32% 1-Mar-15 BACM502A Self storage 0.00 4,829,326 26,987 64 CA 5.22% 1-May-15 BACM502A Multifamily 0.00 4,708,200 20,481 65 CA 5.73% 1-Apr-15 BACM502A Retail 0.00 4,699,855 27,444 66 WA 5.30% 1-Apr-12 BACM502A Multifamily 0.00 4,684,610 26,108 67 CA 5.21% 1-May-15 BACM502A Multifamily 0.00 4,599,246 19,972 68 GA 5.50% 1-Apr-15 BACM502A Industrial 0.00 4,485,846 25,551 69 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Page 23 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 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: 11-Jul-0511-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 5.69% 1-Jul-15 BACM502A Retail 0.00 4,468,340 21,199 70 CA 5.11% 1-Mar-15 BACM502A Self storage 0.00 4,250,000 18,098 71 NC 4.37% 1-Jan-10 BACM502A Retail 0.00 4,108,500 14,948 72 MA 5.78% 1-Apr-15 BACM502A Retail 0.00 4,087,830 24,005 B 73 NC 5.58% 1-Mar-12 BACM502A Office 0.00 3,900,000 18,125 74 CA 5.26% 1-Jan-15 BACM502A Retail 0.00 3,900,000 17,098 B 75 KS 5.38% 1-Mar-15 BACM502A Self storage 0.00 3,664,525 20,623 76 MI 5.40% 1-Apr-15 BACM502A Retail 0.00 3,588,442 20,215 77 CA 5.78% 1-Jan-15 BACM502A Retail 0.00 3,180,344 18,737 78 GA 5.10% 1-Feb-15 BACM502A Retail 0.00 2,974,963 17,713 79 TX 5.59% 1-Jan-15 BACM502A Retail 0.00 2,972,473 18,579 80 CA 5.44% 1-Mar-15 BACM502A Industrial 0.00 2,449,776 13,871 81 31-Dec-04 VA 5.74% 1-Mar-15 BACM502A Self storage 0.00 2,386,240 15,077 82 WI 5.81% 1-Mar-15 BACM502A Industrial 0.00 2,091,957 12,341 B 83 NV 5.60% 1-Mar-12 BACM502A Self storage 0.00 2,087,671 13,015 84 AZ 5.70% 1-Mar-15 BACM502A Self storage 0.00 1,992,153 11,613 85 CA 5.71% 1-Jan-15 BACM502A Self storage 0.00 1,982,000 12,535 86 TX 7.27% 1-Oct-11 BACM502C Office 0.00 5,000,000 30,290 B 13B 1,646,703,075 7,607,525 0 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Page 24 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 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: 11-Jul-0511-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 NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. 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-0511-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: 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Page 26 of 29 Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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: 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Page 27 of 29 Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. Banc of America Commercial Mortgage Inc. Payment Date:Prior Payment:Next Payment:Record Date: 11-Jul-0511-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 08-Jul-2005 - 15:01 () (c) 2005 LaSalle Bank N.A. 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.

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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-05

Administrator:
Thomas Stilling 312.904.6057
thomas.stilling@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
Shortfall Summary Report
Bond Interest Reconciliation

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_200512_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:

5.075073%

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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

862.169610593

30.257151271

0.000000000

831.912459322

2.903356356

Fixed

0.00

0.000000000

4.0410000000%

0.000000000

05947UL55

A-1

23,600,000.00

714,068.77

0.00

19,633,134.04

68,519.21

20,347,202.81

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

998.019418715

0.000000000

997.584632440

0.030721731

0.0486957045%

0.00

0.000000000

0.0369392372%

0.000000000

05947UM96/U05951EA9/05947UP51

1,642,344,323.00

0.00

1,638,377,457.80

50,455.66

1,639,091,526.57

1000.000000000

0.000000000

997.228485180

0.183630179

0.2184579655%

0.00

0.000000000

0.2203562131%

0.000000000

05947UM54

1,602,012,000.00

0.00

1,597,572,000.00

294,177.75

1,602,012,000.00

1000.000000000

0.000000000

1000.000000000

3.984787177

4.7925250018%

0.00

0.000000000

4.7817447341%

0.000000000

05947UM62

43,111,000.00

0.00

43,111,000.00

171,788.16

43,111,000.00

1000.000000000

0.000000000

1000.000000000

4.009787493

4.8225250018%

0.00

0.000000000

4.8117447341%

0.000000000

05947UM70

16,423,000.00

0.00

16,423,000.00

65,852.74

16,423,000.00

1000.000000000

0.000000000

1000.000000000

4.059787412

4.8825250018%

0.00

0.000000000

4.8717447341%

0.000000000

05947UM88

28,741,000.00

0.00

28,741,000.00

116,682.35

28,741,000.00

1000.000000000

0.000000000

1000.000000000

4.158953906

5.0015250018%

0.00

0.000000000

4.9907447341%

0.000000000

05947UN20/U05951EB7/05947UP69

16,423,000.00

0.00

16,423,000.00

68,302.50

16,423,000.00

1000.000000000

0.000000000

1000.000000000

4.172287384

5.0175250018%

0.00

0.000000000

5.0067447341%

0.000000000

05947UN38/U05951EC5/05947UP77

20,530,000.00

0.00

20,530,000.00

85,657.06

20,530,000.00

1000.000000000

0.000000000

1000.000000000

4.172287168

5.0175250018%

0.00

0.000000000

5.0067447341%

0.000000000

05947UN46/U05951ED3/05947UP85

18,477,000.00

0.00

18,477,000.00

77,091.35

18,477,000.00

1000.000000000

0.000000000

1000.000000000

4.172287292

5.0175250018%

0.00

0.000000000

5.0067447341%

0.000000000

05947UN53/U05951EE1/05947UP93

18,476,000.00

0.00

18,476,000.00

77,087.18

18,476,000.00

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:

5.075073%

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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

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

3.845389349

4.6210000000%

0.00

)

(111.76

)

(0.005443920

4.6210000000%

0.000000000

05947UP44/U05951EM3/05947UQ84

20,529,323.00

0.00

20,529,323.00

78,943.24

20,529,323.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSW112

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

)

(111.76

1,642,344,323.00

1,639,091,525.81

7,552,717.73

Total

1,638,377,457.04

714,068.77

0.00

6,838,648.96

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:

5.075073%

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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

5.1742800000%

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/U05951EN1/05947UR26

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:

5.075073%

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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

6,003,551.85

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

6,912,130.99

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

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

)

(111.76

)

(111.76

6,840,834.42

)

(2,185.46

0.00
0.00
0.00

)

(2,185.46

687,814.95

26,253.81

714,068.76

0.01
0.00
0.00
0.00
0.00
0.01

714,068.77

7,554,903.19

7,552,717.73

1,639,091,526.57

714,068.76

0.01

0.00
0.00

0.00

1,638,377,457.80

71,015.55

1,087,639.31

26,253.81

908,579.14

26,253.81

908,579.14

71,184.81

0.00
0.00

10,816.37

82,001.17

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(71,184.81

6,838,648.96

Interest Not Advanced (

Current Period

)

0.00

908,579.14

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,087,639.31

)

(71,015.55

0.00

Advance Summary (Advance Made by Servicer)

0.00

Misc. Fees

Page 6 of 29

Banc of America Commercial Mortgage Inc.

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

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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

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

31,041.33

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

)

(31,041.33

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

0.00

Misc. Fees

Page 7 of 29

Banc of America Commercial Mortgage Inc.

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

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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

111.76

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

111.76

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

)

(111.76

)

(111.76

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 8 of 29

Banc of America Commercial Mortgage Inc.

Class

Accrued

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

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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

68,519.21

0.00

30.00%

30.07%

30/360

4.041000000%

0.00

A-2

485,219.75

0.00

30.00%

30.07%

30/360

4.247000000%

0.00

A-3

909,904.00

0.00

30.00%

30.07%

30/360

4.611000000%

0.00

A-4

823,871.75

0.00

30.00%

30.07%

30/360

4.783000000%

0.00

A-AB

262,825.35

0.00

30.00%

30.07%

30/360

4.742000000%

0.00

A-5

1,938,473.22

0.00

30.00%

30.07%

30/360

4.857000000%

0.00

A-M

672,401.37

0.00

20.00%

20.05%

30/360

4.913000000%

0.00

A-J

449,092.64

0.00

13.38%

13.41%

30/360

4.953000000%

0.00

50,455.66

0.00

30/360

0.036939237%

0.00

294,177.75

0.00

30/360

0.220356213%

0.00

171,788.16

0.00

10.75%

10.78%

30/360

4.781744734%

0.00

65,852.74

0.00

9.75%

9.77%

30/360

4.811744734%

0.00

116,682.35

0.00

8.00%

8.02%

30/360

4.871744734%

0.00

68,302.50

0.00

7.00%

7.02%

30/360

4.990744734%

0.00

85,657.06

0.00

5.75%

5.76%

30/360

5.006744734%

0.00

77,091.35

0.00

4.63%

4.64%

30/360

5.006744734%

0.00

77,087.18

0.00

3.50%

3.51%

30/360

5.006744734%

0.00

31,623.04

0.00

3.00%

3.01%

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%

2.26%

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

79,096.64

78,943.24

153.40

0.00%

30/360

4.621000000%

)

(111.76

41.64

0.00

0.000000000%

0.00

6,868,794.05

6,868,835.69

6,868,682.29

153.40

)

(111.76

41.64

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 9 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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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+

05947UN46

Baa2

BBB

05947UN53

Baa3

BBB-

05947UN61

Ba1

BB+

05947UN79

Ba2

05947UN87

Ba3

BB-

05947UN95

BB+

B+

6/30/05

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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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-Nov-05

10-Jan-06

10-Nov-05

12-Dec-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

114,624,681

6.97

104

5.46

0.11

1,000,000 to

5,000,000

120,529,605

7.33

108

5.34

0.00

5,000,000 to 10,000,000

120,428,904

7.33

107

5.35

0.00

10,000,000 to 15,000,000

156,557,685

9.53

105

5.30

0.00

15,000,000 to 20,000,000

44,340,000

2.70

113

5.41

0.00

20,000,000 to 25,000,000

82,155,000

5.00

4.90

0.00

25,000,000 to 30,000,000

127,444,196

7.76

5.03

0.00

30,000,000 to 35,000,000

0.00

35,000,000 to 40,000,000

88,000,000

5.35

4.93

0.00

40,000,000 to 45,000,000

46,458,571

2.83

109

5.58

0.00

45,000,000 to 50,000,000

100,357,690

6.11

113

5.05

0.00

50,000,000 to 55,000,000

56,050,000

3.41

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

4.47

113

5.48

0.00

70,000,000 to 75,000,000

77,000,000

4.69

4.59

3.48

75,000,000 to 80,000,000

0.00

80,000,000 to 85,000,000

88,600,000

5.39

4.74

0.00

85,000,000 to 90,000,000

95,000,000

5.78

110

5.94

0.00

90,000,000 to 95,000,000

252,331,126

15.35

4.50

0.00

95,000,000 &

Above

142,331,126

1,967,293

1,643,377,458

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

18,889,396

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

258,018,626

15.70

3.97

0.04

3.400%

4.500%

933,153,636

56.78

5.09

0.29

4.500%

5.500%

452,205,196

27.52

111

5.68

0.01

5.500%

Above

1,643,377,458

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

142,331,126

8.66

3.72

0.00

230,902,500

14.05

4.49

1.20

1,270,143,832

77.29

106

5.33

0.00

120

0.00

121

180

0.00

181

240

0.00

241

& Above

115

1,643,377,458

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-Nov-05

10-Jan-06

10-Nov-05

12-Dec-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

2,368,854

0.14

111

5.74

1.34

1.000 1.500

0.00

1.501 2.000

4,108,500

0.25

4.37

2.41

2.001 2.500

0.00

2.501 3.000

77,000,000

4.69

4.59

3.48

3.001 3.500

0.00

3.501 4.000

0.00

4.001 & Above

1,559,900,104

94.92

5.10

0.00

Unknown

3.480
1.340

1,643,377,458

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

709,009,113

43.14

110

5.37

0.00

1.000 1.500

446,205,286

27.15

5.15

0.00

1.501 2.000

402,804,559

24.51

4.58

0.00

2.001 2.500

4,108,500

0.25

4.37

2.41

2.501 3.000

81,250,000

4.94

4.62

3.30

3.001 3.500

0.00

3.501 4.000

0.00

4.001 & Above

3.190

1.200

1,643,377,458 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

402,215,329

24.47

5.11

0.00

New York

234,288,853

14.26

113

5.52

0.00

Nevada

199,399,755

12.13

4.20

0.00

Washington

106,843,621

6.50

5.21

0.00

CMBS Certificate

95,000,000

5.78

110

5.94

0.00

Arizona

91,835,519

5.59

4.75

2.92

Texas

81,229,287

4.94

5.41

0.00

Maryland

68,737,356

4.18

112

5.06

0.00

Florida

59,512,495

3.62

111

5.28

0.00

Minnesota

56,050,000

3.41

4.27

0.00

Massachusetts

48,068,038

2.92

114

5.13

0.00

Utah

30,149,000

1.83

4.30

0.00

New Jersey

26,695,889

1.62

113

5.22

0.00

Ontario

25,380,000

1.54

4.30

0.00

Georgia

18,578,596

1.13

112

5.29

0.00

North Carolina

17,108,500

1.04

5.21

0.58

New Mexico

13,300,000

0.81

113

5.22

0.00

Colorado

13,200,000

0.80

111

5.58

0.00

New Hampshire

10,216,955

0.62

114

5.54

0.00

Missouri

10,200,000

0.62

5.20

0.00

Alabama

10,037,543

0.61

112

5.58

0.00

Michigan

8,949,960

0.54

112

5.72

0.00

Ohio

8,285,000

0.50

4.67

0.00

Kansas

3,645,059

0.22

111

5.38

0.00

Virginia

2,368,854

0.14

111

5.74

1.34

Wisconsin

2,081,850

0.13

111

5.81

0.00

100.00

1,643,377,458

Banc of America Commercial Mortgage Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722769.1

Series 2005-2

Commercial Mortgage Pass-Through Certificates

30-Nov-05

10-Jan-06

10-Nov-05

12-Dec-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

753,355,783

45.84

5.02

0.36

Retail

410,811,458

25.00

4.70

0.02

Multifamily

235,317,698

14.32

107

5.36

0.00

Lodging

127,982,564

7.79

110

5.85

0.00

Self Storage

62,615,159

3.81

109

5.41

0.05

Industrial

33,564,796

2.04

112

5.33

0.00

Other

19,730,000

1.20

4.82

0.00

1,643,377,458

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

528,031,469

32.13

4.92

0.01

IO Maturity Balloon

817,354,224

49.74

5.08

0.34

IO/Amortizing/Balloon

297,991,765

18.13

106

5.33

0.00

1,643,377,458

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

1,527,877,458

92.97

0.01

5.09

115,500,000

7.03

2.32

4.89

0.00

108

0.00

109

120

0.00

121

1,643,377,458

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2005

0.00

2006

0.00

2007

142,331,126

8.66

3.72

0.00

2008

77,000,000

4.69

4.59

3.48

2009

153,902,500

9.37

4.43

0.06

2010

38,500,000

2.34

5.50

0.00

2011

171,131,526

10.41

4.89

0.00

2012

0.00

2013

32,800,000

2.00

108

5.00

0.00

2014

1,027,712,306

62.54

112

5.41

0.00

2015

0.00

2016 & Greater

100.00

1,643,377,458

Banc of America Commercial Mortgage Inc.

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

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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%

12-Dec-05

0.00%

10-Nov-05

0.00%

11-Oct-05

0.00%

12-Sep-05

0.00%

10-Aug-05

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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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%

12/12/2005

0.00

0.00%

11/10/2005

0.00

0.00%

10/11/2005

0.00

0.00%

9/12/2005

0.00

0.00%

8/10/2005

0.00

0.00%

7/11/2005

0.00

(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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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%

99.46%

0.00%

173

4.86%

4.80%

1,638,377,457.80

0.00

12-Dec-05

100.00%

99.50%

0.00%

346

5.01%

4.95%

1,639,091,526.57

0.00

10-Nov-05

100.00%

99.54%

0.00%

174

4.86%

4.80%

1,639,730,436.39

0.00

11-Oct-05

100.00%

99.58%

0.00%

175

5.01%

4.95%

1,640,439,067.99

0.00

12-Sep-05

100.00%

99.62%

0.00%

176

5.01%

4.95%

1,641,072,383.10

0.00

10-Aug-05

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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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

12-Dec-05

1.16%

5,000,000

0.30%

0.00%

346

7.27%

7.21%

10-Nov-05

1.16%

5,000,000

0.30%

0.00%

347

7.51%

7.45%

11-Oct-05

1.16%

5,000,000

0.30%

0.00%

348

7.27%

7.21%

12-Sep-05

1.16%

5,000,000

0.30%

0.00%

349

7.51%

7.45%

10-Aug-05

1.16%

5,000,000

0.30%

0.00%

350

7.51%

7.45%

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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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-Nov-05

197,459.48

0.00

1-Nov-05

144,493.32

0.00

1-Nov-05

106,463.66

0.00

1-Nov-05

122,085.75

0.00

1-Nov-05

89,623.13

0.00

1-Nov-05

100,868.83

0.00

1-Nov-05

114,949.92

0.00

1-Nov-05

38,448.33

0.00

1-Nov-05

20,440.53

0.00

1-Nov-05

30,040.00

0.00

13B

964,872.95

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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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

142,331,126

665,731

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

31-Dec-04

4.59%

1-Oct-09

BACM502A

Office

3.48

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

50,337,356

299,241

5.07%

1-Jul-15

BACM502A

Retail

0.00

50,020,334

272,023

5.58%

1-Jan-15

BACM502A

Office

0.00

46,458,571

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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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

19,847,814

109,946

5.69%

1-Feb-15

BACM502A

Office

0.00

19,793,657

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

16,856,535

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

15,859,680

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

11,165,177

62,144

5.54%

1-Jun-15

BACM502A

Office

0.00

10,216,955

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

10,037,543

57,937

5.38%

1-Apr-15

BACM502A

Industrial

0.00

9,383,287

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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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

7,921,230

43,983

5.37%

1-May-15

BACM502A

Office

0.00

7,742,623

43,644

5.40%

1-Feb-15

BACM502A

Self Storage

0.00

7,714,723

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

6,929,335

43,805

5.26%

1-May-15

BACM502A

Office

0.00

6,848,075

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

6,158,623

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

5,380,405

32,243

5.74%

1-Apr-15

BACM502A

Self Storage

0.00

5,316,965

31,224

5.54%

1-Apr-15

BACM502A

Retail

0.00

5,157,340

29,665

5.70%

1-May-15

BACM502A

Self Storage

0.00

4,965,807

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

4,889,435

27,426

5.22%

1-Jan-15

BACM502A

Self Storage

0.00

4,839,322

26,967

5.32%

1-Mar-15

BACM502A

Self Storage

0.00

4,803,317

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

4,676,835

27,444

5.30%

1-Apr-12

BACM502A

Multifamily

0.00

4,659,432

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

4,462,742

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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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

31-Dec-04

4.37%

1-Jan-10

BACM502A

Retail

2.41

4,108,500

14,948

5.78%

1-Apr-15

BACM502A

Retail

0.00

4,068,038

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

3,645,059

20,623

5.40%

1-Apr-15

BACM502A

Retail

0.00

3,569,555

20,215

5.78%

1-Jan-15

BACM502A

Retail

0.00

3,164,648

18,737

5.10%

1-Feb-15

BACM502A

Retail

0.00

2,950,676

17,713

5.59%

1-Jan-15

BACM502A

Retail

0.00

2,949,952

18,579

5.44%

1-Mar-15

BACM502A

Industrial

0.00

2,436,917

13,871

31-Dec-04

5.74%

1-Mar-15

BACM502A

Self Storage

1.34

2,368,854

15,077

5.81%

1-Mar-15

BACM502A

Industrial

0.00

2,081,850

12,341

5.60%

1-Mar-12

BACM502A

Self Storage

0.00

2,072,094

13,015

5.70%

1-Mar-15

BACM502A

Self Storage

0.00

1,982,290

11,613

5.71%

1-Jan-15

BACM502A

Self Storage

0.00

1,967,293

12,535

7.27%

1-Oct-11

BACM502C

Office

0.00

5,000,000

30,290

13B

1,643,377,458

7,667,306

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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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:

12-Dec-05
12-Dec-05

10-Nov-05

10-Jan-06

30-Nov-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..

Filing Compare · Banc of America Commercial Mortgage Inc., Series 2005-2