8-K 1 dms04002_dec.txt DECEMBER 8-K 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): December 27, 2004 DEUTSCHE MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2004-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-100675-04 Pooling and Servicing Agreement) (Commission 54-2144759 (State or other File Number) 54-2144760 jurisdiction 54-2144761 of Incorporation) IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (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)) ITEM 8.01 Other Events On December 27, 2004 a distribution was made to holders of DEUTSCHE MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2004-2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-2 Trust, relating to the December 27, 2004 distribution. 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. DEUTSCHE MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2004-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/2/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-2 Trust, relating to the December 27, 2004 distribution. EX-99.1

Deutsche Mortgage Securities Mortgage Pass-Through Certificates Record Date: 1011/3130/2004 Distribution Date: 1112/2627/2004 ~~DMS~~Deutsche Mortgage Securities Mortgage Pass-Through Certificates Series: 2004-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-1 251563DG4 SEN 2.~~10250~~35063% 4938,~~464~~490,~~037~~133.7435 9277,~~442~~909.7994 10,~~973~~852,~~904~~132.3974 A-2 251563DH2 SEN 3.08000% 28,400,000.00 72,893.33 0.00 A-3 251563DJ8 SEN 3.78000% 48,719,000.00 153,464.85 0.00 A-4 251563DK5 SEN 4.87000% 35,735,000.00 145,024.54 0.00 A-5 251563DL3 SEN 5.66000% 23,878,000.00 112,624.57 0.00 A-6 251563DM1 SEN 4.68000% 27,236,000.00 106,220.40 0.00 A-IO 251563DN9 SEN 4.50000% 0.00 102,135.00 0.00 M-1 251563DP4 SUB 5.09000% 7,217,000.00 30,612.11 0.00 M-2 251563DQ2 SUB 5.54000% 4,766,000.00 22,003.03 0.00 M-3 251563DR0 SUB 6.15000% 2,043,000.00 10,470.38 0.00 CE DMS0402CR SUB 0.00000% 953,253.00 ~~347~~391,~~945~~812.7117 0.00 P DMS0402SP SEN 0.00000% 100.00 5572,~~953~~357.5643 0.00 R DMS0402R1 SEN 0.00000% 0.00 0.00 0.00 Totals ~~228~~217,~~411~~437,~~390~~486.7435 1,~~251~~297,~~790~~527.2775 10,~~973~~852,~~904~~132.3974

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 3827,~~490~~638,~~133~~000.3561 1110,~~066~~930,~~347~~042.1868 0.00 A-2 0.00 28,400,000.00 72,893.33 0.00 A-3 0.00 48,719,000.00 153,464.85 0.00 A-4 0.00 35,735,000.00 145,024.54 0.00 A-5 0.00 23,878,000.00 112,624.57 0.00 A-6 0.00 27,236,000.00 106,220.40 0.00 A-IO 0.00 0.00 102,135.00 0.00 M-1 0.00 7,217,000.00 30,612.11 0.00 M-2 0.00 4,766,000.00 22,003.03 0.00 M-3 0.00 2,043,000.00 10,470.38 0.00 CE 0.00 953,253.00 ~~347~~391,~~945~~812.7117 0.00 P 0.00 100.00 5572,~~953~~357.5643 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~217~~206,~~437~~585,~~486~~353.3561 12,~~225~~149,~~694~~660.6649 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 93,411,000.00 4938,~~464~~490,~~037~~133.7435 0.00 10,~~973~~852,~~904~~132.3974 0.00 0.00 A-2 28,400,000.00 28,400,000.00 0.00 0.00 0.00 0.00 A-3 48,719,000.00 48,719,000.00 0.00 0.00 0.00 0.00 A-4 35,735,000.00 35,735,000.00 0.00 0.00 0.00 0.00 A-5 23,878,000.00 23,878,000.00 0.00 0.00 0.00 0.00 A-6 27,236,000.00 27,236,000.00 0.00 0.00 0.00 0.00 A-IO 0.00 0.00 0.00 0.00 0.00 0.00 M-1 7,217,000.00 7,217,000.00 0.00 0.00 0.00 0.00 M-2 4,766,000.00 4,766,000.00 0.00 0.00 0.00 0.00 M-3 2,043,000.00 2,043,000.00 0.00 0.00 0.00 0.00 CE 953,120.00 953,253.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 272,358,220.00 ~~228~~217,~~411~~437,~~390~~486.7435 0.00 10,~~973~~852,~~904~~132.3974 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1 10,~~973~~852,~~904~~132.3974 3827,~~490~~638,~~133~~000.3561 0.~~41205140~~29587522 10,~~973~~852,~~904~~132.3974 A-2 0.00 28,400,000.00 1.00000000 0.00 A-3 0.00 48,719,000.00 1.00000000 0.00 A-4 0.00 35,735,000.00 1.00000000 0.00 A-5 0.00 23,878,000.00 1.00000000 0.00 A-6 0.00 27,236,000.00 1.00000000 0.00 A-IO 0.00 0.00 0.00000000 0.00 M-1 0.00 7,217,000.00 1.00000000 0.00 M-2 0.00 4,766,000.00 1.00000000 0.00 M-3 0.00 2,043,000.00 1.00000000 0.00 CE 0.00 953,253.00 1.00013954 0.00 P 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 10,~~973~~852,~~904~~132.3974 ~~217~~206,~~437~~585,~~486~~353.3561 0.~~79835111~~75850604 10,~~973~~852,~~904~~132.3974

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 93,411,000.00 ~~529~~412.~~53118733~~05140026 0.00000000 ~~117~~116.~~47978707~~17617561 0.00000000 A-2 28,400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 48,719,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 35,735,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-5 23,878,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 27,236,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M-1 7,217,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 4,766,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 2,043,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 953,120.00 1000.13954172 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 ~~117~~116.~~47978707~~17617561 ~~412~~295.~~05140026~~87522465 0.~~41205140~~29587522 ~~117~~116.~~47978707~~17617561 A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 CE 0.00000000 0.00000000 1,000.13954172 1.00013954 0.00000000 P 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-1 93,411,000.00 2.~~10250~~35063% 4938,~~464~~490,~~037~~133.7435 9277,~~442~~909.7994 0.00 0.00 A-2 28,400,000.00 3.08000% 28,400,000.00 72,893.33 0.00 0.00 A-3 48,719,000.00 3.78000% 48,719,000.00 153,464.85 0.00 0.00 A-4 35,735,000.00 4.87000% 35,735,000.00 145,024.54 0.00 0.00 A-5 23,878,000.00 5.66000% 23,878,000.00 112,624.57 0.00 0.00 A-6 27,236,000.00 4.68000% 27,236,000.00 106,220.40 0.00 0.00 A-IO 0.00 4.50000% 27,236,000.00 102,135.00 0.00 0.00 M-1 7,217,000.00 5.09000% 7,217,000.00 30,612.11 0.00 0.00 M-2 4,766,000.00 5.54000% 4,766,000.00 22,003.03 0.00 0.00 M-3 2,043,000.00 6.15000% 2,043,000.00 10,470.38 0.00 0.00 CE 953,120.00 0.00000% 953,253.00 0.00 0.00 0.00 P 100.00 0.00000% 100.00 0.00 0.00 0.00 R 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 272,358,220.00 ~~847~~833,~~891~~358.0015 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A-1 0.00 0.00 9277,~~442~~909.7994 0.00 3827,~~490~~638,~~133~~000.3561 A-2 0.00 0.00 72,893.33 0.00 28,400,000.00 A-3 0.00 0.00 153,464.85 0.00 48,719,000.00 A-4 0.00 0.00 145,024.54 0.00 35,735,000.00 A-5 0.00 0.00 112,624.57 0.00 23,878,000.00 A-6 0.00 0.00 106,220.40 0.00 27,236,000.00 A-IO 0.00 0.00 102,135.00 0.00 27,236,000.00 M-1 0.00 0.00 30,612.11 0.00 7,217,000.00 M-2 0.00 0.00 22,003.03 0.00 4,766,000.00 M-3 0.00 0.00 10,470.38 0.00 2,043,000.00 CE 0.00 0.00 ~~347~~391,~~945~~812.7117 0.00 953,253.00 P 0.00 0.00 5572,~~953~~357.5643 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~251~~297,~~790~~527.2775 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-1 93,411,000.00 2.~~10250~~35063% ~~529~~412.~~53118733~~05140026 0.~~98963495~~83405530 0.00000000 0.00000000 A-2 28,400,000.00 3.08000% 1000.00000000 2.56666655 0.00000000 0.00000000 A-3 48,719,000.00 3.78000% 1000.00000000 3.15000000 0.00000000 0.00000000 A-4 35,735,000.00 4.87000% 1000.00000000 4.05833329 0.00000000 0.00000000 A-5 23,878,000.00 5.66000% 1000.00000000 4.71666681 0.00000000 0.00000000 A-6 27,236,000.00 4.68000% 1000.00000000 3.90000000 0.00000000 0.00000000 A-IO 0.00 4.50000% 800.00000000 3.00000000 0.00000000 0.00000000 M-1 7,217,000.00 5.09000% 1000.00000000 4.24166690 0.00000000 0.00000000 M-2 4,766,000.00 5.54000% 1000.00000000 4.61666597 0.00000000 0.00000000 M-3 2,043,000.00 6.15000% 1000.00000000 5.12500245 0.00000000 0.00000000 CE 953,120.00 0.00000% 1000.13954172 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-1 0.00000000 0.00000000 0.~~98963495~~83405530 0.00000000 ~~412~~295.~~05140026~~87522465 A-2 0.00000000 0.00000000 2.56666655 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 3.15000000 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 4.05833329 0.00000000 1000.00000000 A-5 0.00000000 0.00000000 4.71666681 0.00000000 1000.00000000 A-6 0.00000000 0.00000000 3.90000000 0.00000000 1000.00000000 A-IO 0.00000000 0.00000000 3.00000000 0.00000000 800.00000000 M-1 0.00000000 0.00000000 4.24166690 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.61666597 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 5.12500245 0.00000000 1000.00000000 CE 0.00000000 0.00000000 ~~365~~411.~~05970917~~08377749 0.00000000 1000.13954172 P 0.00000000 0.00000000 ~~559535~~723574.~~60000000~~30000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 12,~~320~~128,~~306~~663.6370 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 6362,~~628~~550.4018 Realized Loss (Gains, Subsequent Expenses & Recoveries) ~~(97,462~~0.~~70)~~00 Prepayment Penalties 5572,~~953~~357.5643 Total Deposits 12,~~342~~263,~~425~~571.8931 Withdrawals Reimbursement for Servicer Advances 63,~~911~~628.0640 Payment of Service Fee 5250,~~820~~282.1742 Payment of Interest and Principal 12,~~225~~149,~~694~~660.6649 Total Withdrawals (Pool Distribution Amount) 12,~~342~~263,~~425~~571.8931 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0(3,601.0056)

SERVICING FEES Gross Servicing Fee 4745,~~585~~299.7445 Credit Risk Manager Fee: The Murrayhill Company 1,~~903~~811.4498 Master Servicing Fee: Wells Fargo 3,~~330~~170.99 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 5250,~~820~~282.1742

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 1,000.00 1.0918 1.0918 1,000.00

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 01 0 12 ~~306~~305,~~244~~980.2377 0164,787.0060 0.00 ~~306~~470,~~244~~768.2337 30 Days 1620 0 0 0 1620 23,~~439~~260,~~798~~299.9495 0.00 0.00 0.00 23,~~439~~260,~~798~~299.9495 60 Days 3 2 1 2 0 57 ~~495~~333,~~654~~684.6320 99203,~~115~~042.6887 ~~321~~325,~~060~~468.2005 0.00 ~~915~~862,~~830~~195.5112 90 Days 21 0 50 0 71 ~~351~~109,~~942~~900.1044 0.00 ~~725,013~~0.5200 0.00 1109,~~076,955~~900.6244 120 Days 21 0 2 4 0 47 ~~833~~100,~~288~~242.0910 0347,422.0048 ~~572~~629,~~721~~291.7104 0.00 1,~~406~~076,~~009~~955.8062 150 Days 0 10 32 10 52 0.00 ~~396,914~~0.8700 ~~558~~562,~~787~~753.5112 ~~179,841~~0.9900 1562,~~135,544~~753.3712 180+ Days 01 23 6 24 1014 0278,434.0065 ~~219~~616,~~764~~679.9077 1,~~771~~623,~~009~~074.1348 ~~221~~563,~~466~~156.2612 23,~~212~~081,~~240~~345.2902 Totals 2226 58 1815 34 4853 4,~~120~~082,~~683~~561.7634 1,~~022~~473,~~039~~125.6889 3,~~948~~305,~~592~~374.0729 ~~401~~563,~~308~~156.2512 9,~~492~~424,~~623~~217.7664 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.~~087413~~091075% 0.~~000000~~091075% 0.000000% 0.~~087413~~182149% 0.~~140692~~147953% 0.~~000000~~079681% 0.000000% 0.~~140692~~227634% 30 Days 1.~~398601~~821494% 0.000000% 0.000000% 0.000000% 1.~~398601~~821494% 1.~~120872~~576476% 0.000000% 0.000000% 0.000000% 1.~~120872~~576476% 60 Days 0.~~174825~~273224% 0.~~087413~~182149% 0.~~174825~~182149% 0.000000% 0.~~437063~~637523% 0.~~227709~~161349% 0.~~045535~~098179% 0.~~147499~~157376% 0.000000% 0.~~420743~~416903% 90 Days 0.~~174825~~091075% 0.000000% 0.~~437063~~000000% 0.000000% 0.~~611888~~091075% 0.~~161686~~053141% 0.000000% 0.~~333080~~000000% 0.000000% 0.~~494766~~053141% 120 Days 0.~~174825~~091075% 0.~~000000~~182149% 0.~~174825~~364299% 0.000000% 0.~~349650~~637523% 0.~~382822~~048471% 0.~~000000~~167992% 0.~~263115~~304286% 0.000000% 0.~~645937~~520748% 150 Days 0.000000% 0.~~087413~~000000% 0.~~262238~~182149% 0.~~087413~~000000% 0.~~437063~~182149% 0.000000% 0.~~182347~~000000% 0.~~256713~~272112% 0.~~082621~~000000% 0.~~521682~~272112% 180+ Days 0.~~000000~~091075% 0.~~174825~~273224% 0.~~524476~~546448% 0.~~174825~~364299% 01.~~874126~~275046% 0.~~000000~~134633% 0.~~100963~~298187% 0.~~813622~~784817% 0.~~101744~~272307% 1.~~016329~~489944% Totals 12.~~923077~~367942% 0.~~437063~~728597% 1.~~573427~~366120% 0.~~262238~~364299% 4.~~195804~~826958% 1.~~893089~~974070% 0.~~469537~~712311% 1.~~814028~~598271% 0.~~184366~~272307% 4.~~361020~~556958%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 6362,~~628~~550.4018

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 7.~~075408~~042499% Weighted Average Net Coupon 6.~~822073~~788997% Weighted Average Pass-Through Rate 6.~~794574~~761497% Weighted Average Maturity(Stepdown Calculation ) ~~328~~327 Beginning Scheduled Collateral Loan Count 1,~~189~~144 Number Of Loans Paid In Full 4546 Ending Scheduled Collateral Loan Count 1,~~144~~098 Beginning Scheduled Collateral Balance ~~228~~217,~~411~~437,~~390~~486.7435 Ending Scheduled Collateral Balance ~~217~~206,~~437~~585,~~486~~353.3561 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2004 ~~217~~206,~~669~~809,~~802~~397.4160 Monthly P &I Constant 1,~~577~~502,~~834~~919.7024 Special Servicing Fee 0.00 Prepayment Penalties 5572,~~953~~357.5643 Realized Loss Amount ~~97,462~~0.7000 Cumulative Realized Loss 97,462.70 Ending Scheduled Balance for Premium Loans ~~217~~206,~~437~~585,~~486~~353.3561 Scheduled Principal ~~231~~223,~~042~~192.2235 Unscheduled Principal 10,~~742~~628,~~862~~940.1739 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount ~~97,462~~0.7000 Overcollateralized reduction Amount 0.00 Specified O/C Amount 953,253.00 Overcollateralized Amount 953,253.00 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00 Extra principal distribution Amount ~~97,462~~0.7000 Excess Cash Amount ~~347~~391,~~945~~812.7016

Filing Compare · DEUTSCHE MORT SEC INC MORTGAGE LOAN TRUST SERIES 2004 2