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) ~~April~~August 1210, 2004

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-08328-04
(Commission
File Number)

04-3310019
(IRS Employer
Identification No.)

60 Wall Street, New York, New York
(Address of principal executive offices)

10005
(Zip Code)

Registrant's telephone number, including area code 212-250-2500

(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 Deutsche Mortgage & Asset Receiving Corporation Commercial Mortgage Pass-Through Certificates, Series COMM 2004-LNB2, which was made on ~~April~~August 1210, 2004.

Item 7. Financial Statements and Exhibits.

99.1 Monthly distribution reports pursuant to section 4.02 of the Pooling and Servicing Agreement for the distribution on ~~April~~August 1210, 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 BOND ADMINISTRATOR UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION, REGISTRANT

Date: ~~April~~August 13, 2004 By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President

Deutsche Mortgage & Asset Receiving Corporation COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Reporting Package Table of Contents Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 Administrator:Mitchell Brumwell 312.904.6858 mitch.brumwell@abnamro.com Analyst:Dinsmore Sohn 714.238.6758 dinsmore.sohn@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryBond Interest ReconciliationShortfall Summary Report Rating Information Asset-Backed Facts ~ 15 Month Loan Status SummaryAsset-Backed Facts ~ 15 Month Payoff/Loss Summary Defeased LoansDelinquent Loan DetailHistorical Collateral Prepayment Page 2-5Page 6Page 7Page 8 Page 9-10 Page 11Page 12 Page 13Page 14 Page 15 Loan Level Detail Specially Serviced (Part I) ~ Loan DetailSpecially Serviced Loan Detail (Part II) ~ Servicer CommentsHistorical REO Report Modified Loan DetailASER DetailAppraisal Reduction Detail Page 16-19 Page 20Page 21Page 22 Page 23Page 24Page 25 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data FileName: COM4LNB2 COM4LNB2_200404_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 17-Mar-0412-Apr-04 10-Mar-39 Realized Loss Detail Page 26 Parties to The Transaction Depositor: Deutsche Mortgage & Asset Receiving Corporation Underwriter: Deutsche Bank Securities Inc. Master Servicer: GMAC Commercial Mortgage Corporation Special Servicer: Lennar Partners, Inc. Rating Agency: Fitch, Inc./Standard & Poor's Rating Services/Dominion Bond Rating Service Limited 800.246.5761 LaSalle Factor Line LaSalle Web SiteServicer Web Site www.gmaccm.com www.etrustee.net Page 1 of 26 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 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: 5.739963% 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 Deutsche Mortgage & Asset Receiving Corporation COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 108 Upper-Tier REMIC Statement Date: ABN AMRO Acct: 721731.1 1000.000000000 8.577365375 0.000000000 991.422634625 2.470000000 Fixed 0.00 0.00 0.000000000 2.96400000% 0.000000000 20047AAA8 A-1 80,000,000.00 80,000,000.00 686,189.23 0.00 79,313,810.77 197,600.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.000000000 Fixed 0.00 0.00 0.000000000 3.60000000% 0.000000000 20047AAB6 A-2 129,524,000.00 129,524,000.00 0.00 0.00 129,524,000.00 388,572.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.517500000 Fixed 0.00 0.00 0.000000000 4.22100000% 0.000000000 20047AAC4 A-3 157,596,000.00 157,596,000.00 0.00 0.00 157,596,000.00 554,343.93 1000.000000000 0.000000000 0.000000000 1000.000000000 3.929166661 Fixed 0.00 0.00 0.000000000 4.71500000% 0.000000000 20047AAD2 A-4 466,533,000.00 466,533,000.00 0.00 0.00 466,533,000.00 1,833,085.91 1000.000000000 0.000000000 0.000000000 1000.000000000 4.016666535 4.820000000% 0.00 0.00 0.000000000 4.82000000% 0.000000000 20047AAE0 B 25,298,000.00 25,298,000.00 0.00 0.00 25,298,000.00 101,613.63 1000.000000000 0.000000000 0.000000000 1000.000000000 4.057500519 4.869000000% 0.00 0.00 0.000000000 4.86900000% 0.000000000 20047AAF7 C 9,638,000.00 9,638,000.00 0.00 0.00 9,638,000.00 39,106.19 1000.000000000 0.000000000 0.000000000 1000.000000000 4.111666926 4.934000000% 0.00 0.00 0.000000000 4.93400000% 0.000000000 20047AAG5 D 19,275,000.00 19,275,000.00 0.00 0.00 19,275,000.00 79,252.38 1000.000000000 0.000000000 0.000000000 1000.000000000 4.464166963 5.357000000% 0.00 0.00 0.000000000 5.35700000% 0.000000000 20047AAH3 E 8,433,000.00 8,433,000.00 0.00 0.00 8,433,000.00 37,646.32 1000.000000000 0.000000000 0.000000000 1000.000000000 4.616666321 5.540000000% 0.00 0.00 0.000000000 5.54000000% 0.000000000 20047BAC2/U2021QAC4/20047BAS7 F 9,638,000.00 9,638,000.00 0.00 0.00 9,638,000.00 44,495.43 1000.000000000 0.000000000 0.000000000 1000.000000000 4.616666667 5.540000000% 0.00 0.00 0.000000000 5.54000000% 0.000000000 20047BAD0/U2021QAD2/20047BAT5 G 10,842,000.00 10,842,000.00 0.00 0.00 10,842,000.00 50,053.90 1000.000000000 0.000000000 0.000000000 1000.000000000 4.751138166 5.543003492% 0.00 0.00 0.000000000 5.70136594% 0.000000000 20047BAE8/U2021QAE0/20047BAU2 H 10,842,000.00 10,842,000.00 0.00 0.00 10,842,000.00 51,511.84 1000.000000000 0.000000000 0.000000000 1000.000000000 4.164166840 4.997000000% 0.00 0.00 0.000000000 4.99700000% 0.000000000 20047BAF5/U2021QAF7/20047BAV0 J 4,819,000.00 4,819,000.00 0.00 0.00 4,819,000.00 20,067.12 1000.000000000 0.000000000 0.000000000 1000.000000000 4.164166667 4.997000000% 0.00 0.00 0.000000000 4.99700000% 0.000000000 20047BAG3/U2021QAG5/20047BAW8 K 6,024,000.00 6,024,000.00 0.00 0.00 6,024,000.00 25,084.94 1000.000000000 0.000000000 0.000000000 1000.000000000 4.164167128 4.997000000% 0.00 0.00 0.000000000 4.99700000% 0.000000000 20047BAH1/U2021QAH3/20047BAX6 L 3,614,000.00 3,614,000.00 0.00 0.00 3,614,000.00 15,049.30 1000.000000000 0.000000000 0.000000000 1000.000000000 4.164166840 4.997000000% 0.00 0.00 0.000000000 4.99700000% 0.000000000 20047BAJ7/U2021QAJ9/20047BAY4 M 4,819,000.00 4,819,000.00 0.00 0.00 4,819,000.00 20,067.12 1000.000000000 0.000000000 0.000000000 1000.000000000 4.164167704 4.997000000% 0.00 0.00 0.000000000 4.99700000% 0.000000000 20047BAK4/U2021QAK6/20047BAZ1 N 2,409,000.00 2,409,000.00 0.00 0.00 2,409,000.00 10,031.48 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 2 of 26 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: 5.739963% 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 Deutsche Mortgage & Asset Receiving Corporation COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 108 Upper-Tier REMIC Statement Date: ABN AMRO Acct: 721731.1 1000.000000000 0.000000000 0.000000000 1000.000000000 4.164165975 4.997000000% 0.00 0.00 0.000000000 4.99700000% 0.000000000 20047BAL2/U2021QAL4/20047BBA5 O 1,205,000.00 1,205,000.00 0.00 0.00 1,205,000.00 5,017.82 1000.000000000 0.000000000 0.000000000 1000.000000000 4.164166528 4.997000000% 0.00 0.00 0.000000000 4.99700000% 0.000000000 20047BAM0/U2021QAM2/20047BBB3 P 13,251,934.00 13,251,934.00 0.00 0.00 13,251,934.00 55,183.26 1000.000000000 0.000000000 0.000000000 999.288008877 0.090304023 0.067744683% 0.00 26,458.69 0.027453582 0.07542054% 0.000000000 N 20047BAA6/U2021QAA8/20047BAQ1 X-1 963,760,934.00 963,760,934.00 0.00 0.00 963,074,744.77 87,031.49 1000.000000000 0.000000000 0.000000000 1000.000000000 1.063782644 1.120579412% 0.00 0.00 0.000000000 1.27653917% 0.000000000 N 20047BAB4/U2021QAB6/20047BAR9 X-2 931,211,000.00 931,211,000.00 0.00 0.00 931,211,000.00 990,606.10 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 20047BAN8 R 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 20047BAP3 LR 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 26,458.69 963,760,934.00 963,760,934.00 5,291,609.39 Total 963,074,744.77 686,189.23 0.00 4,605,420.16 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 3 of 26 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 $ 0 Per $ 0 Per $ 0 Per $ 0 Per $ 0 Per $ 0 Per $ 0 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.739963% 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 Deutsche Mortgage & Asset Receiving Corporation COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 108 Loan REMIC Statement Date: ABN AMRO Acct: 721731.1 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 26,458.69 0.000000000 5.63891033% 0.000000000 AFR-BOA 85,000,000.00 85,000,000.00 182,681.95 0.00 84,817,318.05 425,881.51 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 LR 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 26,458.69 85,000,000.00 85,000,000.00 608,563.46 Total 84,817,318.05 182,681.95 0.00 425,881.51 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 4 of 26 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 $ 0 Per $ 0 Per $ 0 Per $ 0 Per $ 0 Per $ 0 Per $ 0 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.739963% 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 Deutsche Mortgage & Asset Receiving Corporation COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 108 Grantor Trust Statement Date: ABN AMRO Acct: 721731.1 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 20047BAP3 LR 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-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 5 of 26 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 Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 4,609,959.88 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 4,609,959.88 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 26,458.69 Other Interest Proceeds 0.00 Total 26,458.69 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 4,607,151.12 ) (1,186.94 ) (544.01 0.000.00 ) (1,730.95 503,507.28 0.00 503,507.28 182,681.95 0.000.000.000.00 182,681.95686,189.23 5,293,340.35 5,291,609.39 963,760,934.95 90 503,507.28182,681.95 0 0.000.00 0 0.00 0 963,074,745.72 90 0.00 0.00 0.00 0.00 0.00 0.00 29,267.45 0.000.000.00 29,267.45 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (29,267.45 4,605,420.16 Interest Not Advanced ( Current Period ) 0.00 0.00 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Page 6 of 26 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Deutsche Mortgage & Asset Receiving Corporation Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 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 0.00 0.00 0.00 0.00 A-1 30 197,600.00 197,600.00 197,600.00 0.00 26.17% 26.20% 30/360 2.964000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 388,572.00 388,572.00 388,572.00 0.00 26.17% 26.20% 30/360 3.600000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 554,343.93 554,343.93 554,343.93 0.00 26.17% 26.20% 30/360 4.221000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 1,833,085.91 1,833,085.91 1,833,085.91 0.00 26.17% 26.20% 30/360 4.715000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 101,613.63 101,613.63 101,613.63 0.00 21.08% 21.11% 30/360 4.820000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 39,106.19 39,106.19 39,106.19 0.00 19.14% 19.17% 30/360 4.869000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 79,252.38 79,252.38 79,252.38 0.00 15.26% 15.29% 30/360 4.934000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 37,646.32 37,646.32 37,646.32 0.00 13.57% 13.59% 30/360 5.357000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 44,495.43 44,495.43 44,495.43 0.00 11.63% 11.65% 30/360 5.540000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 50,053.90 50,053.90 50,053.90 0.00 9.45% 9.46% 30/360 5.540000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 51,511.84 51,511.84 51,511.84 0.00 7.27% 7.28% 30/360 5.701365937% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 20,067.12 20,067.12 20,067.12 0.00 6.30% 6.31% 30/360 4.997000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 25,084.94 25,084.94 25,084.94 0.00 5.09% 5.10% 30/360 4.997000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 15,049.30 15,049.30 15,049.30 0.00 4.36% 4.37% 30/360 4.997000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 20,067.12 20,067.12 20,067.12 0.00 3.39% 3.40% 30/360 4.997000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 10,031.48 10,031.48 10,031.48 0.00 2.91% 2.91% 30/360 4.997000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 O 30 5,017.82 5,017.82 5,017.82 0.00 2.67% 2.67% 30/360 4.997000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 55,183.26 55,183.26 55,183.26 0.00 0.00% 0.00% 30/360 4.997000000% 0.00 0.00 0.00 0.00 26,458.69 0.00 0.00 0.00 X-1 30 60,572.80 87,031.49 87,031.49 0.00 NA NA 30/360 0.075420536% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-2 30 990,606.10 990,606.10 990,606.10 0.00 NA NA 30/360 1.276539170% 0.00 0.00 0.00 0.00 0.00 0.00 26,458.69 0.00 4,578,961.47 4,605,420.16 4,605,420.16 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-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 7 of 26 (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). Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Interest Adjustments Summary Statement Date: 0.00 0.00 0.00 0.00 Net Prepayment Interest Shortfalls Allocated to the Bonds 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 0.00 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 26,458.69 26,458.69 Total Excess Allocated to the Bonds 26,458.69 0.00 Aggregate Interest Adjustment Allocated to the Bonds 26,458.69 0.00 0.00 0.00 Prepayment Interest Excess Due the Bonds 0.00 ARD Excess Interest 0.00 Other Interest Loss 0.00 Page 8 of 26 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: LR 20047BAP3 NR NR NR A-1 20047AAA8 AAA NR AAA A-2 20047AAB6 AAA NR AAA A-3 20047AAC4 AAA NR AAA A-4 20047AAD2 AAA NR AAA B 20047AAE0 AA NR AA C 20047AAF7 AA- NR AA- D 20047AAG5 A NR A E 20047AAH3 A- NR A- F 20047BAC2 BBB+ NR BBB+ G 20047BAD0 BBB NR BBB H 20047BAE8 BBB- NR BBB- J 20047BAF5 BB+ NR BB+ K 20047BAG3 BB NR BB L 20047BAH1 BB- NR BB- M 20047BAJ7 B+ NR B+ N 20047BAK4 B NR B O 20047BAL2 B- NR B- P 20047BAM0 NR NR NR X-1 20047BAA6 AAA NR AAA X-2 20047BAB4 AAA NR AAA R 20047BAN8 NR NR NR Page 9 of 26 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 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 havechanged during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated onthis report, LaSalle recommends that investors obtain current rating information directly from the rating agency. Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: LR 20047BAP3 NR NR NR Page 10 of 26 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 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 havechanged during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated onthis report, LaSalle recommends that investors obtain current rating information directly from the rating agency. Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates 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: ABN AMRO Acct: 721731.1 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% 12-Apr-04 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 11 of 26 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 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 ABN AMRO Acct: 721731.1 Commercial Mortgage Pass-Through Certificates 12-Apr-04 90 100.00% 963,074,746 99.93% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 108 351 5.74% 5.70% 1 26,459 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 12 of 26 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Defeased Loans Statement Date: DisclosureControl # 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 13 of 26 Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Delinquent Loan Detail Disclosure Control # Paid ThruDate 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: Total 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 14 of 26 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 Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Historical Collateral Level Prepayment Report Disclosure Control # PayoffPeriod Initial Balance Type Payoff Amount Penalty Amount Prepayment Date Maturity Date Property Type Geographic Location Statement Date: Cumulative Current 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 15 of 26 Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 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: VA 5.22400% 1-Mar-14 COM4LNBC Retail 0.00 147,500,000 642,117 1 5.48911% 1-Dec-13 COM4LNBB Office 0.00 84,817,318 401,772 182,682 2 DC 6.12450% 1-Dec-18 COM4LNBA Office 0.00 68,500,000 361,260 3 NV 5.45282% 1-Aug-13 COM4LNBA Retail 0.00 55,531,774 316,306 4 UT 5.24000% 1-Feb-11 COM4LNBA Multifamily 0.00 35,000,000 157,928 5 NY 5.91000% 1-Jan-14 COM4LNBA Office 0.00 30,000,000 152,675 6 WA 5.54000% 1-Nov-10 COM4LNBA Retail 0.00 26,000,000 124,034 7 IL 5.30500% 1-Nov-08 COM4LNBA Retail 0.00 25,948,322 144,960 8 NY 4.96000% 1-Nov-08 COM4LNBA Multifamily 0.00 23,885,045 128,385 9 TX 5.60000% 1-Jan-09 COM4LNBA Office 0.00 23,527,280 135,483 10 FL 5.98000% 1-Jan-14 COM4LNBA Multifamily 0.00 22,435,961 134,610 11 UT 5.44000% 1-Dec-08 COM4LNBA Office 0.00 20,912,778 118,446 12 MI 5.36000% 1-Feb-14 COM4LNBA Retail 0.00 19,957,413 109,329 13 CO 4.93000% 1-Feb-09 COM4LNBA Multifamily 0.00 17,000,000 72,170 14 PA 5.75000% 1-Mar-14 COM4LNBA Office 0.00 15,286,470 89,287 15 LA 5.52000% 1-Jan-11 COM4LNBA Multifamily 0.00 14,354,891 81,942 16 TX 5.17000% 1-Dec-08 COM4LNBA Multifamily 0.00 13,600,000 60,546 17 CA 5.95000% 1-Mar-14 COM4LNBA Office 0.00 13,488,663 80,506 18 NC 5.96000% 1-Mar-19 COM4LNBA Multifamily 0.00 13,009,095 77,727 19 DC 5.70000% 1-Nov-13 COM4LNBA Office 0.00 12,300,000 60,373 20 NY 5.94000% 1-Nov-13 COM4LNBA Office 0.00 12,142,021 72,675 21 PA 5.98000% 1-Dec-13 COM4LNBA Office 0.00 11,158,649 67,006 22 FL 5.71100% 1-Jan-14 COM4LNBA Multifamily 0.00 9,969,887 58,110 23 NC 5.46000% 1-Jul-10 COM4LNBA Multifamily 0.00 9,958,643 56,528 24 GA 5.93000% 1-Jan-14 COM4LNBA Office 0.00 5,623,777 33,561 25 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 16 of 26 * 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 Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 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: GA 5.93000% 1-Jan-14 COM4LNBA Office 0.00 4,187,919 24,992 26 MD 5.60000% 1-Mar-14 COM4LNBA Multifamily 0.00 9,191,549 52,815 27 MS 5.57400% 1-Dec-13 COM4LNBA Multifamily 0.00 8,664,890 49,802 28 CA 5.19000% 1-Jan-09 COM4LNBA Office 0.00 8,480,000 37,899 29 TX 6.08500% 1-Dec-13 COM4LNBA Multifamily 0.00 8,304,915 54,234 30 NC 5.16000% 1-Dec-08 COM4LNBA Office 0.00 7,452,662 44,546 31 GA 5.50000% 1-Feb-14 COM4LNBA Multifamily 0.00 7,184,196 40,881 32 NC 5.60000% 1-Dec-10 COM4LNBA Office 0.00 6,998,705 43,653 33 TX 6.05000% 1-Feb-14 COM4LNBA Multifamily 0.00 2,919,214 17,631 34 TX 6.25000% 1-Feb-14 COM4LNBA Multifamily 0.00 2,495,241 15,393 35 TX 6.18100% 1-Feb-14 COM4LNBA Multifamily 0.00 1,497,106 9,169 36 KS 6.27000% 1-Feb-14 COM4LNBA Mobile home park 0.00 5,883,618 38,993 37 VA 5.83000% 1-Jan-14 COM4LNBA Mobile home park 0.00 5,882,669 34,731 38 NC 5.67000% 1-Jan-14 COM4LNBA Multifamily 0.00 5,600,000 27,342 39 UT 5.75300% 1-Mar-14 COM4LNBA Mixed use 0.00 5,495,140 32,107 40 IL 5.36000% 1-Jan-09 COM4LNBA Office 0.00 5,457,278 30,607 41 AL 6.19000% 1-Jan-14 COM4LNBA Multifamily 0.00 5,378,113 35,422 42 MO 5.28600% 1-Jan-09 COM4LNBA Retail 0.00 5,282,585 29,385 43 CA 6.18400% 1-Sep-13 COM4LNBA Industrial 0.00 5,067,820 31,183 44 NC 5.39000% 1-Nov-08 COM4LNBA Office 0.00 5,011,172 30,681 45 CA 5.93000% 1-Jan-14 COM4LNBA Mixed use 0.00 4,935,762 29,455 46 WI 5.85000% 1-Dec-10 COM4LNBA Mobile home park 0.00 4,622,369 27,373 47 NC 5.88000% 1-Jan-19 COM4LNBA Multifamily 0.00 4,616,542 27,403 48 FL 5.97100% 1-Feb-14 COM4LNBA Retail 0.00 4,590,763 27,494 49 MI 5.66000% 1-Oct-13 COM4LNBA Multifamily 0.00 4,572,537 26,582 50 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 17 of 26 * 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 Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 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: FL 5.31000% 1-Nov-10 COM4LNBA Retail 0.00 4,207,053 23,516 51 NC 5.48000% 1-Jan-09 COM4LNBA Mobile home park 0.00 4,186,735 23,794 52 MS 6.25000% 1-Jan-14 COM4LNBA Multifamily 0.00 3,829,682 23,644 53 TX 5.87000% 1-Jan-14 COM4LNBA Retail 0.00 3,689,222 21,875 54 MI 5.75000% 1-Jan-14 COM4LNBA Mobile home park 0.00 3,489,546 20,425 55 WA 5.68000% 1-Dec-10 COM4LNBA Office 0.00 3,416,472 19,864 56 NE 5.35000% 1-Jan-11 COM4LNBA Mobile home park 0.00 3,388,972 18,986 57 NC 5.98000% 1-Jan-14 COM4LNBA Retail 0.00 3,335,939 21,543 58 NJ 5.73000% 1-Nov-10 COM4LNBA Industrial 0.00 3,223,898 18,867 59 FL 5.88100% 1-Feb-14 COM4LNBA Multifamily 0.00 2,993,872 17,758 60 GA 6.00000% 1-Feb-14 COM4LNBA Retail 0.00 2,794,408 16,787 61 TX 6.78000% 1-Apr-28 COM4LNBA Retail 0.00 2,731,523 19,398 62 TN 6.25000% 1-Jan-14 COM4LNBA Multifamily 0.00 2,712,691 16,748 63 TN 6.25000% 1-Jan-14 COM4LNBA Multifamily 0.00 2,712,691 16,748 64 OH 5.76000% 1-Feb-14 COM4LNBA Multifamily 0.00 2,622,104 16,561 65 VA 5.83000% 1-Jan-14 COM4LNBA Mobile home park 0.00 2,592,363 15,305 66 NC 5.71200% 1-Jan-14 COM4LNBA Multifamily 0.00 2,489,033 15,670 67 FL 5.07000% 1-Oct-08 COM4LNBA Mobile home park 0.00 2,321,381 13,799 68 MI 5.94000% 1-Dec-13 COM4LNBA Mobile home park 0.00 2,241,619 13,403 69 OH 5.81000% 1-Feb-14 COM4LNBA Multifamily 0.00 2,073,802 13,161 70 TN 6.25000% 1-Jan-14 COM4LNBA Multifamily 0.00 2,074,411 12,807 71 VA 5.83000% 1-Jan-14 COM4LNBA Mobile home park 0.00 1,994,125 11,773 72 TX 6.25000% 1-Feb-14 COM4LNBA Mobile home park 0.00 1,926,326 11,883 73 NC 6.25000% 1-Jan-14 COM4LNBA Multifamily 0.00 1,795,163 11,083 74 FL 6.12000% 1-Jan-14 COM4LNBA Multifamily 0.00 1,742,824 11,404 75 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 18 of 26 * 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 Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 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: OK 5.93000% 1-Jan-14 COM4LNBA Mobile home park 0.00 1,742,594 11,201 76 CA 5.98000% 1-Jan-14 COM4LNBA Mobile home park 0.00 1,695,162 10,171 77 MI 5.80000% 1-Jan-14 COM4LNBA Multifamily 0.00 1,593,082 10,114 78 AZ 5.43000% 1-Jan-09 COM4LNBA Mobile home park 0.00 1,515,150 8,564 79 OR 5.89000% 1-Jan-14 COM4LNBA Mobile home park 0.00 1,445,794 8,591 80 OH 5.81000% 1-Feb-14 COM4LNBA Multifamily 0.00 1,435,709 9,111 81 NY 6.25000% 1-Dec-13 COM4LNBA Multifamily 0.00 1,417,524 9,400 82 TX 6.05000% 1-Feb-14 COM4LNBA Multifamily 0.00 1,415,921 9,193 83 IL 5.33500% 1-Aug-13 COM4LNBA Multifamily 0.00 1,360,239 7,649 84 TX 5.99000% 1-Feb-14 COM4LNBA Multifamily 0.00 1,354,063 8,741 85 FL 6.04500% 1-Feb-14 COM4LNBA Mobile home park 0.00 1,322,377 7,982 86 AL 6.25000% 1-Jan-14 COM4LNBA Multifamily 0.00 1,171,843 7,235 87 AL 6.25000% 1-Jan-14 COM4LNBA Multifamily 0.00 1,171,843 7,235 88 TX 6.04000% 1-Jan-14 COM4LNBA Mobile home park 0.00 1,171,113 7,606 89 FL 5.87000% 1-Jan-14 COM4LNBA Mobile home park 0.00 995,726 6,364 90 963,074,746 5,113,467 182,682 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 19 of 26 * 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 Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Specially Serviced (Part I) ~ Loan Detail (End of Period) Disclosure Control # Servicing Xfer Date Balance NoteRate Maturity Date Remaining Property Type Geo. Location NOI DSCR NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 20 of 26 (1) Legend: A. P&I Adv - in Grace PeriodB. P&I Adv - < one month delinq 1. P&I Adv - delinquent 1 month2. P&I Adv - delinquent 2 months 3. P&I Adv - delinquent 3+ months4. Mat. Balloon/Assumed P&I 7. Foreclosure 9. REO 5. Non Performing Mat. Balloon Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Statement Date: 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 21 of 26 Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates 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: 721731.1 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 22 of 26 Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 23 of 26 Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 ASER Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled Balance ASER Prin Balance ASER Prin ADV Reduction Amount Current Appraisal Reduction Date Current Appraisal Reduction Amount Cumulative ASER Amount Statement Date: ASER Int ADV Reduction Amount 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 24 of 26 Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Appraisal Reduction Detail Disclosure Control# AppraisalRed. Date Scheduled Balance ASER NoteRate Maturity Date Property Type Geographic Location Appraisal Value Date DSCR Statement Date: Remaining Term Life ARA Amount Current P&I Advance Page 25 of 26 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Deutsche Mortgage & Asset Receiving Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Apr-0412-Apr-04 N/A 10-May-04 31-Mar-04 COMM 2004-LNB2 Commercial Mortgage Pass-Through Certificates ABN AMRO Acct: 721731.1 Realized Loss Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled 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 TotalCumulative 08-Apr-2004 - 13:07 (P923 - P969) (c) 2004 LaSalle Bank N.A. Page 26 of 26 * Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Deutsche Mortgage & Asset Receiving Corporation

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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:

Mitchell Brumwell 312.904.6858
mitch.brumwell@abnamro.com

Analyst:

Luis Clemente 714.259.6268
Luis.Clemente@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

Defeased Loans
Delinquent Loan Detail
Historical Collateral Prepayment

Page 2-5
Page 6
Page 7
Page 8

Page 9-10

Page 11
Page 12

Page 13
Page 14-15

Page 16

Loan Level Detail

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

Modified Loan Detail
Appraisal Reduction Detail
Appraisal Reduction Detail

Page 17-20

Page 21
Page 22
Page 23

Page 24
Page 25
Page 26

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

COM4LNB2

COM4LNB2_200408_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

17-Mar-04
12-Apr-04

10-Mar-39

Realized Loss Detail

Page 27

Parties to The Transaction

Depositor: Deutsche Mortgage & Asset Receiving Corporation

Underwriter: Deutsche Bank Securities Inc.

Master Servicer: GMAC Commercial Mortgage Corporation

Special Servicer: Lennar Partners, Inc.

Rating Agency: Fitch, Inc./Standard & Poor's/Dominion Bond Rating Service Limited

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.gmaccm.com

www.etrustee.net

Page 1 of 27

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:

5.740307%

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Deutsche Mortgage & Asset Receiving Corporation

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

104

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 721731.1

871.030275500

7.894117875

0.000000000

863.136157625

2.151444750

Fixed

0.00

0.000000000

2.96400000%

0.000000000

20047AAA8

A-1

80,000,000.00

69,682,422.04

631,529.43

0.00

69,050,892.61

172,115.58

1000.000000000

0.000000000

1000.000000000

3.000000000

Fixed

0.00

0.000000000

3.60000000%

0.000000000

20047AAB6

A-2

129,524,000.00

0.00

129,524,000.00

388,572.00

1000.000000000

0.000000000

1000.000000000

3.517500000

Fixed

0.00

0.000000000

4.22100000%

0.000000000

20047AAC4

A-3

157,596,000.00

0.00

157,596,000.00

554,343.93

1000.000000000

0.000000000

1000.000000000

3.929166661

Fixed

0.00

0.000000000

4.71500000%

0.000000000

20047AAD2

A-4

466,533,000.00

0.00

466,533,000.00

1,833,085.91

1000.000000000

0.000000000

1000.000000000

4.016666535

4.820000000%

0.00

0.000000000

4.82000000%

0.000000000

20047AAE0

25,298,000.00

0.00

25,298,000.00

101,613.63

1000.000000000

0.000000000

1000.000000000

4.057500519

4.869000000%

0.00

0.000000000

4.86900000%

0.000000000

20047AAF7

9,638,000.00

0.00

9,638,000.00

39,106.19

1000.000000000

0.000000000

1000.000000000

4.111666926

4.934000000%

0.00

0.000000000

4.93400000%

0.000000000

20047AAG5

19,275,000.00

0.00

19,275,000.00

79,252.38

1000.000000000

0.000000000

1000.000000000

4.464166963

5.357000000%

0.00

0.000000000

5.35700000%

0.000000000

20047AAH3

8,433,000.00

0.00

8,433,000.00

37,646.32

1000.000000000

0.000000000

1000.000000000

4.616666321

5.540000000%

0.00

0.000000000

5.54000000%

0.000000000

20047BAC2/U2021QAC4/20047BAS7

9,638,000.00

0.00

9,638,000.00

44,495.43

1000.000000000

0.000000000

1000.000000000

4.616666667

5.540000000%

0.00

0.000000000

5.54000000%

0.000000000

20047BAD0/U2021QAD2/20047BAT5

10,842,000.00

0.00

10,842,000.00

50,053.90

1000.000000000

0.000000000

1000.000000000

4.751389043

5.701622333%

0.00

0.000000000

5.70166739%

0.000000000

20047BAE8/U2021QAE0/20047BAU2

10,842,000.00

0.00

10,842,000.00

51,514.56

1000.000000000

0.000000000

1000.000000000

4.164166840

4.997000000%

0.00

0.000000000

4.99700000%

0.000000000

20047BAF5/U2021QAF7/20047BAV0

4,819,000.00

0.00

4,819,000.00

20,067.12

1000.000000000

0.000000000

1000.000000000

4.164166667

4.997000000%

0.00

0.000000000

4.99700000%

0.000000000

20047BAG3/U2021QAG5/20047BAW8

6,024,000.00

0.00

6,024,000.00

25,084.94

1000.000000000

0.000000000

1000.000000000

4.164167128

4.997000000%

0.00

0.000000000

4.99700000%

0.000000000

20047BAH1/U2021QAH3/20047BAX6

3,614,000.00

0.00

3,614,000.00

15,049.30

1000.000000000

0.000000000

1000.000000000

4.164166840

4.997000000%

0.00

0.000000000

4.99700000%

0.000000000

20047BAJ7/U2021QAJ9/20047BAY4

4,819,000.00

0.00

4,819,000.00

20,067.12

1000.000000000

0.000000000

1000.000000000

4.164167704

4.997000000%

0.00

0.000000000

4.99700000%

0.000000000

20047BAK4/U2021QAK6/20047BAZ1

2,409,000.00

0.00

2,409,000.00

10,031.48

Page 2 of 27

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:

5.740307%

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Deutsche Mortgage & Asset Receiving Corporation

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

104

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 721731.1

1000.000000000

0.000000000

1000.000000000

4.164165975

4.997000000%

0.00

0.000000000

4.99700000%

0.000000000

20047BAL2/U2021QAL4/20047BBA5

1,205,000.00

0.00

1,205,000.00

5,017.82

1000.000000000

0.000000000

1000.000000000

4.151552521

4.997000000%

0.00

)

(167.16

)

(0.012614008

4.99700000%

0.000000000

20047BAM0/U2021QAM2/20047BBB3

13,251,934.00

0.00

13,251,934.00

55,016.10

989.294463392

0.000000000

988.639187371

0.049611131

0.045614000%

0.00

10,386.10

0.010776635

0.04710568%

0.000000000

20047BAA6/U2021QAA8/20047BAQ1

X-1

963,760,934.00

953,443,356.04

0.00

952,811,826.61

47,813.27

1000.000000000

0.000000000

999.909679557

1.063617913

1.276113424%

0.00

0.000000000

1.27634150%

0.000000000

20047BAB4/U2021QAB6/20047BAR9

X-2

931,211,000.00

0.00

931,126,892.61

990,452.70

0.000000000

0.00

0.000000000

N/A

0.000000000

20047BAN8

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

20047BAP3

0.00

Total P&I Payment

0.00

10,218.94

963,760,934.00

953,443,356.04

5,171,929.11

Total

952,811,826.61

631,529.43

0.00

4,540,399.68

Page 3 of 27

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 0

Next Rate(3)

WAC:
WAMM:

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

5.740307%

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Deutsche Mortgage & Asset Receiving Corporation

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

104

Loan REMIC

Statement Date:

ABN AMRO Acct: 721731.1

0.000000000

0.00

10,386.10

0.000000000

5.63891033%

0.000000000

AFR-BOA

85,000,000.00

76,883,701.71

114,828.66

0.00

76,768,873.05

371,669.68

0.000000000

0.00

0.000000000

N/A

0.000000000

0.00

Total P&I Payment

0.00

10,386.10

85,000,000.00

76,883,701.71

486,498.34

Total

76,768,873.05

114,828.66

0.00

371,669.68

Page 4 of 27

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:

5.740307%

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Deutsche Mortgage & Asset Receiving Corporation

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

104

Grantor Trust

Statement Date:

ABN AMRO Acct: 721731.1

0.000000000

0.00

0.000000000

N/A

0.000000000

20047BAP3

0.00

Total P&I Payment

0.00

Total

0.00

Page 5 of 27

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

2,854,053.81

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,551,033.97

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

10,386.10

Other Interest Proceeds

0.00

Total

10,386.10

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Recoup of Prior Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

)

(2,246.57

0.00

0.00
0.00

)

(167.17

)

(167.17

4,542,111.99

)

(1,174.16

)

(538.15

0.00
0.00

)

(1,712.31

249,656.59
267,044.18
516,700.77

114,828.66

0.00
0.00
0.00
0.00

114,828.66
631,529.43

5,173,641.42

5,171,929.10

953,443,356.99

516,700.77
114,828.66

0.00
0.00

0.00

952,811,827.56

222,877.58

1,452,603.10

267,044.18

1,696,980.16

267,044.18

1,696,980.16

16,894.35

0.00
0.00

9,847.58

26,741.93

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(16,894.35

4,540,399.67

Interest Not Advanced (

Current Period

)

0.00

1,696,980.16

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,452,603.10

)

(222,877.58

0.00

Page 6 of 27

Deutsche Mortgage & Asset Receiving Corporation

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

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1
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

172,115.58

0.00

13.50%

13.66%

30/360

2.964000000%

0.00

A-2

388,572.00

0.00

13.50%

13.66%

30/360

3.600000000%

0.00

A-3

554,343.93

0.00

13.50%

13.66%

30/360

4.221000000%

0.00

A-4

1,833,085.91

0.00

13.50%

13.66%

30/360

4.715000000%

0.00

101,613.63

0.00

10.88%

11.00%

30/360

4.820000000%

0.00

39,106.19

0.00

9.88%

9.99%

30/360

4.869000000%

0.00

79,252.38

0.00

7.88%

7.97%

30/360

4.934000000%

0.00

37,646.32

0.00

7.00%

7.08%

30/360

5.357000000%

0.00

44,495.43

0.00

6.00%

6.07%

30/360

5.540000000%

0.00

50,053.90

0.00

4.88%

4.93%

30/360

5.540000000%

0.00

51,514.56

0.00

3.75%

3.79%

30/360

5.701667387%

0.00

20,067.12

0.00

3.25%

3.29%

30/360

4.997000000%

0.00

25,084.94

0.00

2.63%

2.66%

30/360

4.997000000%

0.00

15,049.30

0.00

2.25%

2.28%

30/360

4.997000000%

0.00

20,067.12

0.00

1.75%

1.77%

30/360

4.997000000%

0.00

10,031.48

0.00

1.50%

1.52%

30/360

4.997000000%

0.00

5,017.82

0.00

1.38%

1.39%

30/360

4.997000000%

0.00

55,183.26

55,744.27

55,016.10

728.18

0.00%

30/360

4.997000000%

)

(167.17

561.01

0.00

10,386.10

0.00

X-1

37,427.17

47,813.27

0.00

30/360

0.047105683%

0.00

X-2

990,452.70

0.00

30/360

1.276341498%

0.00

10,386.10

0.00

4,530,180.74

4,541,127.85

4,540,399.68

728.18

)

(167.17

561.01

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 7 of 27

(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).

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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

167.17

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

167.17

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

10,386.10

10,386.10

Total Excess Allocated to the Bonds

10,218.93

)

(167.17

Aggregate Interest Adjustment Allocated to the Bonds

10,386.10

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 8 of 27

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

20047BAP3

A-1

20047AAA8

AAA

A-2

20047AAB6

AAA

A-3

20047AAC4

AAA

A-4

20047AAD2

AAA

20047AAE0

20047AAF7

AA-

20047AAG5

20047AAH3

A-

20047BAC2

BBB+

20047BAD0

BBB

20047BAE8

BBB-

20047BAF5

BB+

20047BAG3

20047BAH1

BB-

20047BAJ7

B+

20047BAK4

20047BAL2

B-

20047BAM0

X-1

20047BAA6

AAA

X-2

20047BAB4

AAA

20047BAN8

Page 9 of 27

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.

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

20047BAP3

Page 10 of 27

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

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

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: 721731.1

0.00%

10-Aug-04

1.11%

0.26%

0.00%

12-Jul-04

2,477,907

0.00%

10-Jun-04

0.00%

10-May-04

0.00%

12-Apr-04

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

Page 11 of 27

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

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: 721731.1

Commercial Mortgage Pass-Through Certificates

10-Aug-04

100.00%

952,811,828

98.86%

0.00%

104

347

5.74%

5.70%

10,386

12-Jul-04

100.00%

953,443,357

98.93%

0.00%

105

348

5.58%

5.54%

563,609

10-Jun-04

100.00%

961,449,605

99.76%

0.00%

106

349

5.74%

5.70%

10-May-04

100.00%

961,960,934

99.81%

0.00%

107

350

5.58%

5.54%

50,050

12-Apr-04

100.00%

963,074,746

99.93%

0.00%

108

351

5.74%

5.70%

26,459

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

Page 12 of 27

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 13 of 27

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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

315,844.92

0.00

1-Jul-04

157,023.61

0.00

1-Jul-04

151,900.00

0.00

1-Jul-04

144,291.93

0.00

1-Jul-04

134,270.87

0.00

1-Jul-04

117,907.86

0.00

1-Jul-04

71,291.39

0.00

1-Jul-04

60,195.11

0.00

1-Jul-04

77,391.85

0.00

1-Jul-04

56,271.76

0.00

1-Jul-04

49,132.93

0.00

1-Jul-04

54,020.22

0.00

1-Jul-04

44,354.66

0.00

1-Jul-04

43,473.21

0.00

1-Jul-04

17,555.79

0.00

1-Jul-04

15,328.64

0.00

1-Jul-04

9,129.98

0.00

1-Jul-04

27,197.33

0.00

1-Jul-04

35,283.77

0.00

1-Jul-04

30,551.71

0.00

1-Jul-04

27,254.21

0.00

1-Jul-04

27,284.09

0.00

1-Jul-04

23,686.65

0.00

1-Jul-04

23,544.88

0.00

1-Jul-04

19,776.29

0.00

1-Jul-04

18,783.60

0.00

1-Jul-04

16,677.63

0.00

Page 14 of 27

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

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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

16,677.63

0.00

1-Jul-04

16,493.97

0.00

1-Jul-04

15,478.26

0.00

1-Jul-04

13,345.48

0.00

1-Jul-04

13,107.59

0.00

1-Jul-04

12,753.47

0.00

1-Jul-04

11,036.66

0.00

1-Jul-04

11,155.69

0.00

1-Jul-04

10,126.84

0.00

1-Jul-04

8,524.73

0.00

1-Jul-04

9,074.49

0.00

1-Jul-04

9,363.82

0.00

1-Jul-04

9,156.10

0.00

1-Jul-04

7,613.61

0.00

1-Jul-04

8,706.48

0.00

1-Jul-04

7,204.49

0.00

1-Jul-04

7,204.49

0.00

1-Jul-04

7,575.64

0.00

1,964,024.34

Total

Page 15 of 27

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

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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 16 of 27

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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:

5.22400%

1-Mar-14

COM4LNBC

Retail

0.00

147,500,000

642,117

5.48911%

1-Dec-13

COM4LNBB

Office

0.00

76,768,873

363,409

114,829

6.12450%

1-Dec-18

COM4LNBA

Office

0.00

68,500,000

361,260

5.45282%

1-Aug-13

COM4LNBA

Retail

0.00

55,291,010

316,306

5.24000%

1-Feb-11

COM4LNBA

Multifamily

0.00

35,000,000

157,928

5.91000%

1-Jan-14

COM4LNBA

Office

0.00

30,000,000

152,675

5.54000%

1-Nov-10

COM4LNBA

Retail

0.00

26,000,000

124,034

5.30500%

1-Nov-08

COM4LNBA

Retail

0.00

25,834,195

144,960

4.96000%

1-Nov-08

COM4LNBA

Multifamily

0.00

23,772,261

128,385

5.60000%

1-Jan-09

COM4LNBA

Office

0.00

23,431,143

135,483

5.98000%

1-Jan-14

COM4LNBA

Multifamily

0.00

22,351,538

134,610

5.44000%

1-Dec-08

COM4LNBA

Office

0.00

20,823,901

118,446

5.36000%

1-Feb-14

COM4LNBA

Retail

0.00

19,869,580

111,807

4.93000%

1-Feb-09

COM4LNBA

Multifamily

0.00

17,000,000

72,170

5.75000%

1-Mar-14

COM4LNBA

Office

0.00

15,226,748

89,287

5.52000%

1-Jan-11

COM4LNBA

Multifamily

0.00

14,295,224

81,942

5.17000%

1-Dec-08

COM4LNBA

Multifamily

0.00

13,600,000

60,546

5.95000%

1-Mar-14

COM4LNBA

Office

0.00

13,438,230

80,506

5.96000%

1-Mar-19

COM4LNBA

Multifamily

0.00

12,960,562

77,727

5.70000%

1-Nov-13

COM4LNBA

Office

0.00

12,300,000

60,373

5.94000%

1-Nov-13

COM4LNBA

Office

0.00

12,095,376

72,675

5.98000%

1-Dec-13

COM4LNBA

Office

0.00

11,116,432

67,006

5.71100%

1-Jan-14

COM4LNBA

Multifamily

0.00

9,930,108

58,110

5.46000%

1-Jul-10

COM4LNBA

Multifamily

0.00

9,916,498

56,528

5.93000%

1-Jan-14

COM4LNBA

Office

0.00

5,602,382

33,561

Page 17 of 27

* 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

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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:

5.93000%

1-Jan-14

COM4LNBA

Office

0.00

4,171,987

24,992

5.60000%

1-Mar-14

COM4LNBA

Multifamily

0.00

9,154,452

52,815

5.57400%

1-Dec-13

COM4LNBA

Multifamily

0.00

8,629,098

49,802

5.19000%

1-Jan-09

COM4LNBA

Office

0.00

8,480,000

37,899

6.08500%

1-Dec-13

COM4LNBA

Multifamily

0.00

8,258,875

54,234

5.16000%

1-Dec-08

COM4LNBA

Office

0.00

7,404,478

44,546

5.50000%

1-Feb-14

COM4LNBA

Multifamily

0.00

7,154,364

40,881

5.60000%

1-Dec-10

COM4LNBA

Office

0.00

6,956,606

43,653

6.05000%

1-Feb-14

COM4LNBA

Multifamily

0.00

2,908,457

17,631

6.25000%

1-Feb-14

COM4LNBA

Multifamily

0.00

2,486,447

15,393

6.18100%

1-Feb-14

COM4LNBA

Multifamily

0.00

1,491,748

9,169

6.27000%

1-Feb-14

COM4LNBA

Mobile home park

0.00

5,852,407

38,993

5.83000%

1-Jan-14

COM4LNBA

Mobile home park

0.00

5,859,795

34,731

5.67000%

1-Jan-14

COM4LNBA

Multifamily

0.00

5,600,000

27,342

5.75300%

1-Mar-14

COM4LNBA

Mixed use

0.00

5,473,685

32,107

5.36000%

1-Jan-09

COM4LNBA

Office

0.00

5,433,814

30,607

6.19000%

1-Jan-14

COM4LNBA

Multifamily

0.00

5,349,008

35,422

5.28600%

1-Jan-09

COM4LNBA

Retail

0.00

5,259,516

29,385

6.18400%

1-Sep-13

COM4LNBA

Industrial

0.00

5,049,142

31,183

5.39000%

1-Nov-08

COM4LNBA

Office

0.00

4,979,765

30,681

5.93000%

1-Jan-14

COM4LNBA

Mixed use

0.00

4,916,984

29,455

5.85000%

1-Dec-10

COM4LNBA

Mobile home park

0.00

4,604,376

27,373

5.88000%

1-Jan-19

COM4LNBA

Multifamily

0.00

4,598,785

27,403

5.97100%

1-Feb-14

COM4LNBA

Retail

0.00

4,573,548

27,494

5.66000%

1-Oct-13

COM4LNBA

Multifamily

0.00

4,553,777

26,582

Page 18 of 27

(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

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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:

5.31000%

1-Nov-10

COM4LNBA

Retail

0.00

4,188,569

23,516

5.48000%

1-Jan-09

COM4LNBA

Mobile home park

0.00

4,169,184

23,794

6.25000%

1-Jan-14

COM4LNBA

Multifamily

0.00

3,816,111

23,644

5.87000%

1-Jan-14

COM4LNBA

Retail

0.00

3,675,002

21,875

5.75000%

1-Jan-14

COM4LNBA

Mobile home park

0.00

3,475,739

20,425

5.68000%

1-Dec-10

COM4LNBA

Office

0.00

3,402,676

19,864

5.35000%

1-Jan-11

COM4LNBA

Mobile home park

0.00

3,374,370

18,986

5.98000%

1-Jan-14

COM4LNBA

Retail

0.00

3,317,226

21,543

5.73000%

1-Nov-10

COM4LNBA

Industrial

0.00

3,210,937

18,867

5.88100%

1-Feb-14

COM4LNBA

Multifamily

0.00

2,982,421

17,758

6.00000%

1-Feb-14

COM4LNBA

Retail

0.00

2,783,996

16,787

6.78000%

1-Apr-28

COM4LNBA

Retail

0.00

2,716,560

19,398

6.25000%

1-Jan-14

COM4LNBA

Multifamily

0.00

2,703,079

16,748

6.25000%

1-Jan-14

COM4LNBA

Multifamily

0.00

2,703,079

16,748

5.76000%

1-Feb-14

COM4LNBA

Multifamily

0.00

2,606,928

16,561

5.83000%

1-Jan-14

COM4LNBA

Mobile home park

0.00

2,582,283

15,305

5.71200%

1-Jan-14

COM4LNBA

Multifamily

0.00

2,474,425

15,670

5.07000%

1-Oct-08

COM4LNBA

Mobile home park

0.00

2,305,971

13,799

5.94000%

1-Dec-13

COM4LNBA

Mobile home park

0.00

2,233,063

13,403

5.81000%

1-Feb-14

COM4LNBA

Multifamily

0.00

2,061,901

13,161

6.25000%

1-Jan-14

COM4LNBA

Multifamily

0.00

2,067,060

12,807

5.83000%

1-Jan-14

COM4LNBA

Mobile home park

0.00

1,986,371

11,773

6.25000%

1-Feb-14

COM4LNBA

Mobile home park

0.00

1,919,537

11,883

6.25000%

1-Jan-14

COM4LNBA

Multifamily

0.00

1,788,802

11,083

6.12000%

1-Jan-14

COM4LNBA

Multifamily

0.00

1,733,278

11,404

Page 19 of 27

(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

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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:

5.93000%

1-Jan-14

COM4LNBA

Mobile home park

0.00

1,732,735

11,201

5.98000%

1-Jan-14

COM4LNBA

Mobile home park

0.00

1,688,783

10,171

5.80000%

1-Jan-14

COM4LNBA

Multifamily

0.00

1,583,869

10,114

5.43000%

1-Jan-09

COM4LNBA

Mobile home park

0.00

1,508,731

8,564

5.89000%

1-Jan-14

COM4LNBA

Mobile home park

0.00

1,440,245

8,591

5.81000%

1-Feb-14

COM4LNBA

Multifamily

0.00

1,427,470

9,111

6.25000%

1-Dec-13

COM4LNBA

Multifamily

0.00

1,409,884

9,400

6.05000%

1-Feb-14

COM4LNBA

Multifamily

0.00

1,408,120

9,193

5.33500%

1-Aug-13

COM4LNBA

Multifamily

0.00

1,354,195

7,649

5.99000%

1-Feb-14

COM4LNBA

Multifamily

0.00

1,346,526

8,741

6.04500%

1-Feb-14

COM4LNBA

Mobile home park

0.00

1,317,498

7,982

6.25000%

1-Jan-14

COM4LNBA

Multifamily

0.00

1,167,690

7,235

6.25000%

1-Jan-14

COM4LNBA

Multifamily

0.00

1,167,690

7,235

6.04000%

1-Jan-14

COM4LNBA

Mobile home park

0.00

1,164,610

7,606

5.87000%

1-Jan-14

COM4LNBA

Mobile home park

0.00

990,035

6,364

952,811,828

5,077,582

114,829

Page 20 of 27

(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

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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)

Not Available

Not Avail

Not Avail Not Avail

Page 21 of 27

(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

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 22 of 27

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

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: 721731.1

Page 23 of 27

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Not Avail.

Page 24 of 27

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

ASER Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

ASER

Prin

Balance

ASER Prin

ADV Reduction

Amount

Current Appraisal

Reduction Date

Current Appraisal

Reduction

Amount

Cumulative

ASER

Amount

Statement Date:

ASER Int

ADV Reduction

Amount

Page 25 of 27

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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 26 of 27

Deutsche Mortgage & Asset Receiving Corporation

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

10-Aug-04
10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

COMM 2004-LNB2

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 721731.1

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:

Not Avail.

Current Total
Cumulative

Page 27 of 27

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

Filing Compare · DEUTSCHE COMMERCIAL MORTGAGE PASS THR CERTS 2004-LNB2