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) August 10, 2004

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

Delaware
(State or other jurisdiction
of incorporation)

333-89322-05
(Commission
File Number)

56-1950039
(IRS Employer
Identification No.)

214 North Tryon Street, NC1-027-21-02, Charlotte, North Carolina
(Address of principal executive offices)

28255
(Zip Code)

Registrant's telephone number, including area code 704-386-2400

(Former name or former address, if changed since last report.)

Item 5. Other Events and Regulation FD Disclosure.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates, Series 2004-2, which was made on August 10, 2004.

Item 7. Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on August 10, 2004.
(Exhibit No. Description)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF BANC OF AMERICA COMMERCIAL MORTGAGE INC., REGISTRANT

Date: August 13, 2004

By: /s/ Russell Goldenberg
Russell Goldenberg
Group Senior Vice President

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Reporting Package Table of Contents

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Administrator:
Nick Xeros 312.904.0708
nick.xeros@abnamro.com

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

Statement Date:

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

Statements to Certificateholders
Cash Reconciliation Summary
Bond Interest Reconciliation
Shortfall Summary Report

Rating Information

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

Delinquent Loan Detail
Historical Collateral Prepayment
Loan Level Detail

Page 2-4
Page 5
Page 6
Page 7

Page 8-9

Page 10
Page 11

Page 12-13
Page 14

Page 15-18

Specially Serviced (Part I) - Loan Detail

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

Page 19

Page 20
Page 21
Page 22

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

BACM0402

BACM0402_200408_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

14-Apr-04
10-May-04

10-Nov-38

Parties to The Transaction

Depositor: Banc of America Securities LLC

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

Master Servicer: Bank of America, N.A.

Special Servicer: Midland Loan Services, Inc.

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

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.bankofamerica.com

www.etrustee.net

Page 1 of 22

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.513932%

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 721752.1

965.354440695

10.609349627

0.000000000

954.745091068

2.223533014

Fixed

0.00

0.000000000

2.76400000%

0.000000000

05947URA8

A-1

76,756,000.00

74,096,745.45

814,331.24

0.00

73,282,414.21

170,669.50

1000.000000000

0.000000000

1000.000000000

2.933333319

Fixed

0.00

0.000000000

3.52000000%

0.000000000

05947URB6

A-2

236,527,000.00

0.00

236,527,000.00

693,812.53

1000.000000000

0.000000000

1000.000000000

3.375000000

Fixed

0.00

0.000000000

4.05000000%

0.000000000

05947URC4

A-3

283,402,000.00

0.00

283,402,000.00

956,481.75

1000.000000000

0.000000000

1000.000000000

3.460833294

Fixed

0.00

0.000000000

4.15300000%

0.000000000

05947URD2

A-4

125,682,000.00

0.00

125,682,000.00

434,964.45

1000.000000000

0.000000000

1000.000000000

3.816666650

Fixed

0.00

0.000000000

4.58000000%

0.000000000

05947URE0

A-5

254,120,181.00

0.00

254,120,181.00

969,892.02

1000.000000000

0.000000000

1000.000000000

3.887499998

4.665000000%

0.00

0.000000000

4.66500000%

0.000000000

05947URG5

27,045,564.00

0.00

27,045,564.00

105,139.63

1000.000000000

0.000000000

1000.000000000

3.921666567

4.706000000%

0.00

0.000000000

4.70600000%

0.000000000

05947URH3

12,811,056.00

0.00

12,811,056.00

50,240.69

1000.000000000

0.000000000

1000.000000000

3.954166557

4.745000000%

0.00

0.000000000

4.74500000%

0.000000000

05947URJ9

24,198,662.00

0.00

24,198,662.00

95,685.54

1000.000000000

0.000000000

1000.000000000

4.036666706

4.844000000%

0.00

0.000000000

4.84400000%

0.000000000

05947URK6

11,387,606.00

0.00

11,387,606.00

45,967.97

1000.000000000

0.000000000

1000.000000000

4.159999928

4.992000000%

0.00

0.000000000

4.99200000%

0.000000000

05947URM2

15,657,957.00

0.00

15,657,957.00

65,137.10

1000.000000000

0.000000000

1000.000000000

4.365833330

5.239000000%

0.00

0.000000000

5.23900000%

0.000000000

05947URN0

9,964,155.00

0.00

9,964,155.00

43,501.84

1000.000000000

0.000000000

1000.000000000

4.527137574

5.432594142%

0.00

0.000000000

5.43256495%

0.000000000

05947URP5

15,657,958.00

0.00

15,657,958.00

70,885.73

1000.000000000

0.000000000

1000.000000000

4.080000899

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URQ3

4,270,352.00

0.00

4,270,352.00

17,423.04

1000.000000000

0.000000000

1000.000000000

4.080000660

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URR1

5,693,803.00

0.00

5,693,803.00

23,230.72

1000.000000000

0.000000000

1000.000000000

4.080000660

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URS9

5,693,803.00

0.00

5,693,803.00

23,230.72

1000.000000000

0.000000000

1000.000000000

4.079999685

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URT7

7,117,253.00

0.00

7,117,253.00

29,038.39

Page 2 of 22

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.513932%

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 721752.1

1000.000000000

0.000000000

1000.000000000

4.080001377

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URU4

2,846,901.00

0.00

2,846,901.00

11,615.36

1000.000000000

0.000000000

1000.000000000

4.080001377

4.896000000%

0.00

0.000000000

4.89600000%

0.000000000

05947URV2

2,846,901.00

0.00

2,846,901.00

11,615.36

1000.000000000

0.000000000

1000.000000000

4.078748183

4.896000000%

0.00

)

(21.38

)

(0.001251653

4.89600000%

0.000000000

05947URW0

17,081,410.00

0.00

17,081,410.00

69,670.77

997.664781721

0.000000000

996.949678593

0.038882818

0.00

0.000000000

0.04676860%

0.000000000

05947URL4

1,138,760,562.00

1,136,101,307.52

0.00

1,135,286,976.28

44,278.22

1000.000000000

0.000000000

1000.000000000

1.096152418

0.00

0.000000000

1.31538291%

0.000000000

05947URF7

1,104,576,380.00

0.00

1,104,576,380.00

1,210,784.07

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ353

R-II

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ352

R-I

0.00

Total P&I Payment

0.00

)

(21.38

1,138,760,562.00

1,136,101,307.45

5,957,596.64

Total

1,135,286,976.21

814,331.24

0.00

5,143,265.40

Page 3 of 22

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.513932%

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2004-2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust

Statement Date:

ABN AMRO Acct: 721752.1

0.000000000

0.00

0.000000000

N/A

0.000000000

05947URW0

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 22

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

2,935,894.81

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,187,194.29

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer

Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments

Prepayments in Full
Liquidation Proceeds

Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

Other Information

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled Interest

PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

)

(21.38

)

(21.38

5,145,409.12

)

(2,143.71

0.00
0.00
0.00

)

(2,143.71

561,711.94
252,619.30
814,331.24

0.00
0.00
0.00
0.00
0.00
0.00

814,331.24

5,959,740.36

5,957,596.65

1,136,101,307.52

814,331.24

0.00

0.00
0.00

0.00

1,135,286,976.28

83,844.49

1,165,049.23

252,619.30

2,251,299.48

252,619.30

2,251,299.48

41,763.79

0.00
0.00

33,126.49

74,890.29

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(41,763.79

5,143,265.41

Interest Not Advanced (C

urrent Period

)

0.00

2,251,299.48

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,165,049.23

)

(83,844.49

0.00

Excess Liquidation Proceeds Amount

$0.00

Page 5 of 22

Banc of America Commercial Mortgage Inc.

Class

Accrued

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

0.00

A-1

170,669.50

0.00

14.25%

14.29%

30/360

2.764000000%

0.00

A-2

693,812.53

0.00

14.25%

14.29%

30/360

3.520000000%

0.00

A-3

956,481.75

0.00

14.25%

14.29%

30/360

4.050000000%

0.00

A-4

434,964.45

0.00

14.25%

14.29%

30/360

4.153000000%

0.00

A-5

969,892.02

0.00

14.25%

14.29%

30/360

4.580000000%

0.00

105,139.63

0.00

11.88%

11.91%

30/360

4.665000000%

0.00

50,240.69

0.00

10.75%

10.78%

30/360

4.706000000%

0.00

95,685.54

0.00

8.63%

8.65%

30/360

4.745000000%

0.00

45,967.97

0.00

7.63%

7.65%

30/360

4.844000000%

0.00

65,137.10

0.00

6.25%

6.27%

30/360

4.992000000%

0.00

43,501.84

0.00

5.38%

5.39%

30/360

5.239000000%

0.00

70,885.73

0.00

4.00%

4.01%

30/360

5.432564953%

0.00

17,423.04

0.00

3.63%

3.64%

30/360

4.896000000%

0.00

23,230.72

0.00

3.13%

30/360

4.896000000%

0.00

23,230.72

0.00

2.63%

30/360

4.896000000%

0.00

29,038.39

0.00

2.00%

2.01%

30/360

4.896000000%

0.00

11,615.36

0.00

1.75%

1.76%

30/360

4.896000000%

0.00

11,615.36

0.00

1.50%

30/360

4.896000000%

0.00

69,692.15

69,980.50

69,670.77

309.73

0.00%

30/360

4.896000000%

)

(21.38

288.35

0.00

44,278.22

0.00

30/360

0.046768595%

0.00

1,210,784.07

0.00

30/360

1.315382907%

0.00

5,143,286.78

5,143,575.13

5,143,265.40

309.73

)

(21.38

288.35

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 6 of 22

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

(4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Interest Adjustments Summary

Statement Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

21.38

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

21.38

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

)

(21.38

)

(21.38

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Other Interest Loss

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Page 7 of 22

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

R-I

9ABSQ352

A-1

05947URA8

Aaa

AAA

A-2

05947URB6

Aaa

AAA

A-3

05947URC4

Aaa

AAA

A-4

05947URD2

Aaa

AAA

A-5

05947URE0

Aaa

AAA

05947URG5

Aa2

05947URH3

Aa3

AA-

05947URJ9

05947URK6

A-

05947URM2

Baa1

BBB+

05947URN0

Baa2

BBB

05947URP5

Baa3

BBB-

05947URQ3

Ba1

BB+

05947URR1

Ba2

05947URS9

Ba3

BB-

05947URT7

B+

05947URU4

05947URV2

B-

05947URW0

05947URL4

Aaa

AAA

05947URF7

Aaa

AAA

Page 8 of 22

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

(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be
understood that this transmission will generally have been provided to LaSalle within 30 days of the payment date listed on this statement. Because ratings may have
changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on
this report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

R-II

9ABSQ353

05947URW0

Page 9 of 22

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

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 721752.1

0.00%

10-Aug-04

0.00%

12-Jul-04

0.00%

10-Jun-04

0.00%

10-May-04

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

Page 10 of 22

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 721752.1

Series 2004-2

10-Aug-04

100.00%

1,135,286,976

99.69%

0.00%

290

5.51%

5.43%

12-Jul-04

100.00%

1,136,101,308

99.77%

0.00%

291

5.36%

5.28%

10-Jun-04

100.00%

1,137,031,744

99.85%

0.00%

292

5.51%

5.43%

10-May-04

100.00%

1,137,837,951

99.92%

0.00%

293

5.36%

5.28%

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

Page 11 of 22

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

1-Jul-04

53,506.34

0.00

1-Jul-04

56,812.10

0.00

1-Jul-04

23,199.39

0.00

1-Jul-04

9,244.30

0.00

1-Jul-04

135,971.34

0.00

1-Jul-04

78,215.38

0.00

1-Jul-04

62,129.17

0.00

1-Jul-04

68,872.45

0.00

1-Jul-04

38,630.55

0.00

1-Jul-04

24,987.38

0.00

1-Jul-04

21,810.92

0.00

1-Jul-04

21,364.61

0.00

1-Jul-04

19,928.20

0.00

1-Jul-04

16,499.14

0.00

1-Jul-04

614,509.50

0.00

1-Jul-04

192,440.25

0.00

1-Jul-04

142,523.86

0.00

1-Jul-04

104,205.21

0.00

1-Jul-04

64,880.10

0.00

1-Jul-04

43,018.33

0.00

1-Jul-04

62,270.15

0.00

1-Jul-04

58,069.41

0.00

1-Jul-04

21,893.80

0.00

1-Jul-04

165,446.18

0.00

1-Jul-04

162,807.14

0.00

1-Jul-04

88,132.79

0.00

1-Jul-04

46,841.35

0.00

Page 12 of 22

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advance

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

1-Jul-04

16,248.55

0.00

1-Jul-04

32,516.83

0.00

1-Jul-04

27,032.00

0.00

1-Jul-04

18,367.32

0.00

1-Jul-04

11,544.76

0.00

2,503,918.78

Total

Page 13 of 22

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advance

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 14 of 22

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

4.84000%

1-Mar-09

Multifamily

0.00

19,883,358

105,417

5.39800%

1-Dec-13

Multifamily

0.00

19,824,515

112,281

5.13100%

1-Mar-11

Multifamily

0.00

12,400,000

54,788

5.79400%

1-Jan-14

Multifamily

0.00

9,692,979

57,230

5.10100%

1-Jan-09

Multifamily

0.00

3,588,305

19,641

5.10100%

1-Jan-09

Multifamily

0.00

2,445,444

13,385

4.90800%

1-Mar-09

Multifamily

0.00

4,185,795

22,364

4.85100%

1-Feb-09

Multifamily

0.00

4,082,324

21,701

5.72900%

1-Jan-14

Multifamily

0.00

4,021,802

23,581

4.85100%

1-Feb-09

Multifamily

0.00

3,952,270

21,010

4.85100%

1-Feb-09

Multifamily

0.00

3,665,355

19,485

5.10100%

1-Jan-09

Multifamily

0.00

3,625,011

19,842

5.14600%

1-Jan-19

Multifamily

0.00

3,507,196

28,743

4.85000%

1-Mar-09

Multifamily

0.00

3,327,521

17,662

4.85000%

1-Mar-09

Multifamily

0.00

1,957,541

10,390

4.85000%

1-Mar-09

Multifamily

0.00

1,143,307

6,068

4.90800%

1-Mar-09

Multifamily

0.00

2,919,120

15,596

4.86300%

1-Mar-09

Multifamily

0.00

2,897,087

15,400

4.85000%

1-Mar-09

Multifamily

0.00

2,217,022

11,768

4.86300%

1-Mar-09

Multifamily

0.00

1,977,456

10,511

5.41000%

1-Dec-13

Multifamily

0.00

1,660,864

9,416

4.67000%

1-Apr-11

Retail

0.00

86,575,713

449,647

3.45200%

1-Apr-09

Retail

0.00

41,740,279

187,475

5.91200%

1-Jan-14

Retail

0.00

25,825,912

154,415

5.12500%

1-Jan-09

Retail

0.00

25,050,657

137,483

Page 15 of 22

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

4.68400%

1-Nov-08

Retail

0.00

19,577,000

76,416

5.00000%

1-Dec-10

Retail

0.00

18,885,000

78,688

4.90000%

1-Dec-10

Retail

0.00

17,200,000

70,233

5.77000%

1-Nov-13

Retail

0.00

15,790,923

100,851

5.67000%

1-Jan-09

Retail

0.00

13,000,000

63,473

6.07000%

1-Dec-13

Retail

0.00

12,507,841

76,111

6.01000%

1-Feb-14

Retail

0.00

11,931,557

72,023

5.76000%

1-Jan-14

Retail

0.00

11,916,998

70,105

4.94000%

1-Dec-10

Retail

0.00

11,457,000

47,165

4.75700%

1-Feb-11

Retail

0.00

10,355,000

41,049

4.58100%

1-Feb-09

Retail

0.00

9,900,000

37,793

6.08300%

1-Jan-14

Retail

0.00

8,842,571

53,836

4.94000%

1-Dec-10

Retail

0.00

8,600,000

35,403

4.60000%

1-Dec-10

Retail

0.00

7,250,000

27,792

4.75500%

1-Dec-08

Retail

0.00

7,205,000

28,550

5.41000%

1-Mar-14

Retail

0.00

6,963,862

39,351

6.06500%

1-Dec-13

Retail

0.00

6,154,601

37,432

5.13000%

1-Dec-13

Retail

0.00

5,985,000

25,586

4.66000%

1-Dec-10

Retail

0.00

5,765,000

22,387

4.96000%

1-Jan-11

Retail

0.00

5,300,000

21,907

5.04000%

1-Dec-10

Retail

0.00

5,150,000

21,630

5.19000%

1-Jan-09

Retail

0.00

3,955,440

23,829

5.30000%

1-Mar-14

Retail

0.00

3,899,272

21,768

4.91000%

1-Jan-11

Retail

0.00

3,750,000

15,344

5.95800%

1-Jan-14

Retail

0.00

3,340,704

20,072

Page 16 of 22

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.96000%

1-Feb-14

Retail

0.00

2,982,709

17,909

6.00000%

1-Mar-14

Retail

0.00

2,787,334

16,787

4.74000%

1-Jan-09

Retail

0.00

2,750,000

10,863

5.17000%

1-Oct-10

Retail

0.00

1,100,000

4,739

5.34320%

1-Jan-11

Office

0.00

115,315,727

618,485

4.83600%

1-Mar-09

Office

0.00

46,500,000

193,642

5.68380%

1-Mar-14

Office

0.00

36,322,636

211,472

5.57000%

1-Nov-10

Office

0.00

32,297,526

186,534

5.83000%

1-Jan-14

Office

0.00

27,809,197

164,826

5.79000%

1-Dec-10

Office

0.00

24,557,480

145,064

5.88250%

1-Oct-13

Office

0.00

21,000,000

106,375

5.47000%

1-Sep-08

Office

0.00

18,000,000

84,785

5.87900%

1-Aug-13

Office

0.00

9,061,037

65,271

5.87900%

1-Aug-13

Office

0.00

6,007,861

43,278

5.73000%

1-Mar-14

Office

0.00

15,047,284

88,044

5.75000%

1-Feb-14

Office

0.00

12,822,326

75,281

5.28000%

1-Sep-15

Office

0.00

11,311,653

63,440

5.36000%

1-Feb-14

Office

0.00

10,431,529

58,699

5.77300%

1-Feb-14

Office

0.00

9,940,074

58,503

5.44600%

1-Nov-13

Office

0.00

9,900,000

46,427

5.77000%

1-Dec-13

Office

0.00

8,433,594

49,712

5.67000%

1-Jan-14

Office

0.00

7,943,599

46,280

6.09000%

1-Apr-16

Office

0.00

6,756,189

41,164

5.39000%

1-Nov-08

Office

0.00

5,447,014

30,850

6.00000%

1-Oct-13

Office

0.00

5,201,003

31,476

Page 17 of 22

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.70000%

1-Nov-13

Office

0.00

3,805,335

22,287

5.65900%

1-Jan-14

Office

0.00

1,476,714

10,453

5.87500%

1-Jan-14

Industrial

0.00

7,300,394

43,478

6.32700%

1-Nov-15

Mobile home park

0.00

30,953,930

168,645

6.32700%

1-Nov-15

Mobile home park

0.00

30,460,183

165,955

5.71500%

1-Nov-10

Mobile home park

0.00

18,292,718

90,023

5.71500%

1-Nov-10

Mobile home park

0.00

9,722,325

47,846

6.12900%

1-Oct-13

Mobile home park

0.00

8,918,618

54,747

6.32700%

1-Nov-15

Mobile home park

0.00

3,040,000

16,563

5.98000%

1-Nov-13

Self storage

0.00

7,188,361

43,374

6.01000%

1-Dec-13

Self storage

0.00

5,471,144

33,083

5.77650%

1-Dec-13

Self storage

0.00

4,784,338

30,526

5.39000%

1-Jan-09

Self storage

0.00

4,451,467

27,339

5.58200%

1-Mar-14

Self storage

0.00

4,179,123

24,064

5.93000%

1-Dec-13

Self storage

0.00

3,782,138

24,481

6.05000%

1-Jan-14

Self storage

0.00

3,079,853

18,686

5.70400%

1-Mar-14

Self storage

0.00

2,184,284

13,779

5.69800%

1-Mar-14

Self storage

0.00

1,886,413

11,893

6.05000%

1-Feb-14

Self storage

0.00

1,784,941

11,653

6.83600%

1-Jan-14

Lodging

0.00

5,949,322

41,781

1,135,286,976

6,034,652

Page 18 of 22

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure

Control #

Servicing

Xfer Date

Balance

Note
Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Page 19 of 22

(1) Legend:

A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 20 of 22

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 721752.1

Page 21 of 22

Banc of America Commercial Mortgage Inc.

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-2

ABN AMRO Acct: 721752.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 22 of 22

BANC OF AMERICA COMM MORT INC PASS THROU CERTS SERIES 2004 2 8-K