~~Class~~UNITED ~~Information~~STATES Current Payment Information ---------------------------------------------------------------------------------------------------------------------------------- Beginning Pass Thru Principal Interest Total Principal Interest Type Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls ---------------------------------------------------------------------------------------------------------------------------------- Senior 1A1 0.00 6.500000% 0.00 0.00 0.00 0.00 0.00 1A2 0.00 6.650000% 0.00 0.00 0.00 0.00 0.00 1A3 0.00 6.500000% 0.00 0.00 0.00 0.00 0.00 1A4 0.00 7.000000% 0.00 0.00 0.00 0.00 0.00 1A5 0.00 6.750000% 0.00 0.00 0.00 0.00 0.00 1A6 467,647.81 9.321665% 467,647.40 3,632.71 471,280.11 0.00 0.00 1A7 0.00 7.000000% 0.00 0.00 0.00 0.00 0.00 1A8 11,020,995.24 7.000000% 11,020,995.24 64,289.14 11,085,284.38 0.00 0.00 1A9 597,820.28 7.000000% 597,820.28 3,487.28 601,307.56 0.00 0.00 2A1 0.00 6.500000% 0.00 0.00 0.00 0.00 0.00 2A2 0.00 6.500000% 0.00 0.00 0.00 0.00 0.00 2A3 0.00 6.500000% 0.00 0.00 0.00 0.00 0.00 2A4 0.00 6.500000% 0.00 0.00 0.00 0.00 0.00 2A5 0.00 6.500000% 0.00 0.00 0.00 0.00 0.00 2A6 12,439,736.45 6.500000% 12,439,736.45 67,381.91 12,507,118.35 0.00 0.00 1X1 0.00 0.052461% 0.00 0.00 0.00 0.00 0.00 1X2 0.00 0.052461% 0.00 0.00 0.00 0.00 0.00 1X3 20,773,992.52 0.052461% 0.00 908.18 908.18 0.00 0.00 1X4 0.00 0.052461% 0.00 0.00 0.00 0.00 0.00 2X 181,708.68 6.500000% 0.00 984.26 984.26 0.00 0.00 2PO 63,721.15 0.000000% 63,721.15 0.00 63,721.15 0.00 0.00 Residual R1 0.00 6.750000% 0.00 0.00 0.00 0.00 0.00 R2 0.00 6.500000% 0.00 0.00 0.00 0.00 0.00 R3 0.00 6.750000% 0.00 0.00 0.00 0.00 0.00 SEG 0.36 0.000000% 0.00 0.00 0.00 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate 1M 5,324,154.88 6.750000% 5,324,153.37 29,948.37 5,354,101.74 1.50 0.00 1B1 2,446,428.00 6.750000% 2,446,427.31 13,761.16 2,460,188.47 0.69 0.00 1B2 1,294,797.01 6.750000% 1,294,796.65 7,283.23 1,302,079.88 0.37 0.00 1B3 1,007,564.58 6.750000% 1,007,564.29 5,667.55 1,013,231.84 0.28 0.00 1B4 719,431.72 6.750000% 719,431.52 4,046.80 723,478.32 0.20 0.00 1B5 702,806.89 6.750000% 702,804.30 3,953.29 706,757.59 2.59 0.00 2M 655,310.44 6.500000% 655,310.27 3,549.60 658,859.87 0.16 0.00 2B1 306,140.72 6.500000% 306,140.65 1,658.26 307,798.91 0.08 0.00 2B2 217,966.55 6.500000% 217,966.50 1,180.65 219,147.15 0.05 0.00 2B3 262,406.33 6.500000% 262,406.27 1,421.37 263,827.63 0.07 0.00 2B4 131,203.17 6.500000% 131,203.13 710.68 131,913.82 0.03 0.00 2B5 174,719.73 6.500000% 174,719.69 946.40 175,666.09 0.04 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - 37,832,850.95 - 37,832,844.46 214,810.84 38,047,655.31 6.06 - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 0.00 0.00 1A2 0.00 0.00 1A3 0.00 0.00 1A4 0.00 0.00 1A5 0.00 0.00 1A6 0.00 0.00 1A7 0.00 0.00 1A8 0.00 0.00 1A9 0.00 0.00 2A1 0.00 0.00 2A2 0.00 0.00 2A3 0.00 0.00 2A4 0.00 0.00 2A5 0.00 0.00 2A6 0.00 0.00 1X1 0.00 0.00 1X2 0.00 0.00 1X3 0.00 0.00 1X4 0.00 0.00 2X 0.00 0.00 2PO 0.00 0.00 Residual R1 0.00 0.00 R2 0.00 0.00 R3 0.00 0.00 SEG 0.00 0.00 -------------------------------------------------------------------------------- Subordinate 1M 0.00 0.00 1B1 0.00 0.00 1B2 0.00 0.00 1B3 0.00 0.00 1B4 0.00 0.00 1B5 0.00 0.00 2M 0.00 0.00 2B1 0.00 0.00 2B2 0.00 0.00 2B3 0.00 0.00 2B4 0.00 0.00 2B5 0.00 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - 0.00 - --------------------------------------------------------------------------------

~~Class~~SECURITIES ~~Information~~AND ~~Current~~EXCHANGE ~~Payment~~COMMISSION Information Factors per $1,000 ------------------------------------------------------------------------------------------------------------------------ Beginning Pass Thru CUSIP Principal Interest Ending Cert./ Type Class Code Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal. ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Senior 1A1 0.00 6.500000% 055240FD2 0.000000 0.000000 0.000000 1A2 0.00 6.650000% 055240FE0 0.000000 0.000000 0.000000 1A3 0.00 6.500000% 055240FF7 0.000000 0.000000 0.000000 1A4 0.00 7.000000% 055240FG5 0.000000 0.000000 0.000000 1A5 0.00 6.750000% 055240FH3 0.000000 0.000000 0.000000 1A6 467,647.81 9.321665% 055240GJ8 10.558126 0.082016 0.000000 1A7 0.00 7.000000% 055240FJ9 0.000000 0.000000 0.000000 1A8 11,020,995.24 7.000000% 055240FK6 331.957688 1.936420 0.000000 1A9 597,820.28 7.000000% 055240FL4 331.957688 1.936420 0.000000 2A1 0.00 6.500000% 055240FX8 0.000000 0.000000 0.000000 2A2 0.00 6.500000% 055240FY6 0.000000 0.000000 0.000000 2A3 0.00 6.500000% 055240FZ3 0.000000 0.000000 0.000000 2A4 0.00 6.500000% 055240GA7 0.000000 0.000000 0.000000 2A5 0.00 6.500000% 055240GB5 0.000000 0.000000 0.000000 2A6 12,439,736.45 6.500000% 055240GC3 517.459919 2.802908 0.000000 1X1 0.00 0.052461% 055240FT7 0.000000 0.000000 0.000000 1X2 0.00 0.052461% 055240FU4 0.000000 0.000000 0.000000 1X3 20,773,992.52 0.052461% 055240FV2 0.000000 0.015978 0.000000 1X4 0.00 0.052461% 055240FW0 0.000000 0.000000 0.000000 2X 181,708.68 6.500000% 055240GH2 0.000000 0.548817 0.000000 2PO 63,721.15 0.000000% 055240GD1 202.505741 0.000000 0.000000 Residual R1 0.00 6.750000% 055240FM2 0.000000 0.000000 0.000000 R2 0.00 6.500000% 055240FN0 0.000000 0.000000 0.000000 R3 0.00 6.750000% 055240FP5 0.000000 0.000000 0.000000 SEG 0.36 0.000000% 0.000000 0.000000 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate 1M 5,324,154.88 6.750000% 055240FQ3 900.414912 5.064835 0.000000 1B1 2,446,428.00 6.750000% 055240FR1 900.414911 5.064835 0.000000 1B2 1,294,797.01 6.750000% 055240FS9 900.414916 5.064835 0.000000 1B3 1,007,564.58 6.750000% 055240GK5 900.414916 5.064835 0.000000 1B4 719,431.72 6.750000% 055240GM1 900.414918 5.064835 0.000000 1B5 702,806.89 6.750000% 055240GP4 878.810135 4.943325 0.000000 2M 655,310.44 6.500000% 055240GE9 705.393191 3.820881 0.000000 2B1 306,140.72 6.500000% 055240GF6 705.393193 3.820881 0.000000 2B2 217,966.55 6.500000% 055240GG4 705.393191 3.820881 0.000000 2B3 262,406.33 6.500000% 055240GR0 705.393187 3.820881 0.000000 2B4 131,203.17 6.500000% 055240GT6 705.393187 3.820881 0.000000 2B5 174,719.73 6.500000% 055240GV1 705.394950 3.820890 0.000000 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - 37,832,850.95 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

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: May 24, 2005

(Date of earliest event reported)

Banc of America Mortgage Securities, Inc.

(Exact name of registrant as specified in its charter)

Delaware

333-118843

36-4514369

(State or other jurisdiction

of incorporation)

(Commission File No.)

(IRS Employer

Identification No.)


201 North Tryon Street, Charlotte, North Carolina		28255
Address of principal executive offices		(Zip Code)

Registrant’s telephone number, including area code (704) 387-8239

(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:

¨	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))

ITEM 8.01. Other Events

Attached as an exhibit are the Computational Materials (as defined in the no-action letter dated May 21, 1994 issued by the Securities and Exchange Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation) prepared by Banc of America Securities LLC, which are hereby filed pursuant to such letter.

-2-

ITEM 9.01 Financial Statements and Exhibits

Item 601(a) of Regulation S-K


Exhibit No.		Description
(99)		Computational Materials prepared by Banc of America Securities LLC in connection with Banc of Mortgage Securities Inc., Mortgage Pass-Through Certificates, Series 2005-5

-3-

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.


	BANC OF AMERICA MORTGAGE SECURITIES, INC.

May 24, 2005

	By:	/s/ Judy Lowman
		Judy Lowman
		Vice President

-4-

INDEX TO EXHIBITS


Exhibit No.	Description	Paper (P) or Electronic (E)
(99)	Computational Materials prepared by Banc of America Securities LLC in connection with Banc of America Mortgage Securities, Inc., Mortgage Pass-Through Certificates, Series 2005-5	E

-5-

Filing Compare · BANK OF AMERICA MORTGAGE SECURITIES INC