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) ~~October~~December 1210, 2004

GE Commercial Mortgage Corporation
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-102644-04
(Commission
File Number)

02-0666931
(IRS Employer
Identification No.)

292 Long Ridge Road, Stamford, Connecticut
(Address of principal executive offices)

06927
(Zip Code)

Registrant's telephone number, including area code 203-357-4000

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

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of GE Commercial Mortgage Corporation, Commercial Mortgage Pass-Through Certificates, Series 2004-C2, which was made on ~~October~~December 1210, 2004.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on ~~October~~December 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 TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF GE COMMERCIAL MORTGAGE CORPORATION, REGISTRANT

By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President Date: ~~October~~December 15, 2004

GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Reporting Package Table of Contents Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Administrator:Ann Kelly 312.904.1487 ann.kelly@abnamro.com Analyst:Clifford Song 714.259.6244 Clifford.Song@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 Loan Payoff/Loss Summary Loan Level DetailHistorical Collateral Prepayment Page 2-5Page 6-10Page 11-12Page 13 Page 14-15 Page 16-18Page 19-21 Page 22-26 Page 27 Delinquent Loan Detail Realized Loss DetailHistorical REO ReportDefeased Loans Appraisal Reduction DetailSpecially Serviced (Part I) - Loan DetailSpecially Serviced (Part II) - Servicer Comments Page 28-29 Page 30Page 31Page 32 Page 33Page 34Page 35 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data FileName: GECM04C2 GECM04C2_200410_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 22-Apr-0410-May-04 12-Mar-40 Modified Loan Detail Page 36 Parties to The Transaction Depositor: GE Capital Real Estate Underwriter: Banc of America Securities LLC Master Servicer: Wachovia Bank, National Association Special Servicer: Lennar Partners, Inc. Rating Agency: Moody's Investors Service, Inc./Fitch, Inc. 800.246.5761 LaSalle Factor Line LaSalle Web Site Servicer Web Site www.wachovia.com www.etrustee.net Page 1 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (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: 5.492044% 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2004-C2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 102 Upper-Tier REMIC Statement Date: ABN AMRO Acct: 721765.1 926.394970477 10.928897678 0.000000000 915.466072799 2.401678958 Fixed 0.00 0.00 0.000000000 3.11100000% 0.000000000 36828QHF6 A-1 80,276,000.00 74,367,282.65 877,328.19 0.00 73,489,954.46 192,797.18 1000.000000000 0.000000000 0.000000000 1000.000000000 3.432499980 Fixed 0.00 0.00 0.000000000 4.11900000% 0.000000000 36828QHG4 A-2 125,753,000.00 125,753,000.00 0.00 0.00 125,753,000.00 431,647.17 1000.000000000 0.000000000 0.000000000 1000.000000000 3.867500000 Fixed 0.00 0.00 0.000000000 4.64100000% 0.000000000 36828QHH2 A-3 73,388,000.00 73,388,000.00 0.00 0.00 73,388,000.00 283,828.09 1000.000000000 0.000000000 0.000000000 1000.000000000 4.077500004 Fixed 0.00 0.00 0.000000000 4.89300000% 0.000000000 36828QHJ8 A-4 574,549,000.00 574,549,000.00 0.00 0.00 574,549,000.00 2,342,723.55 995.230217149 1.038575657 0.000000000 994.191641491 3.755335348 Fixed 0.00 0.00 0.000000000 4.52800000% 0.000000000 36828QFP6 A-1A 309,097,000.00 307,622,674.43 321,020.62 0.00 307,301,653.81 1,160,762.89 1000.000000000 0.000000000 0.000000000 1000.000000000 4.152499939 4.983000000% 0.00 0.00 0.000000000 4.98300000% 0.000000000 36828QHK5 B 41,293,000.00 41,293,000.00 0.00 0.00 41,293,000.00 171,469.18 1000.000000000 0.000000000 0.000000000 1000.000000000 4.185000291 5.022000000% 0.00 0.00 0.000000000 5.02200000% 0.000000000 36828QHL3 C 17,205,000.00 17,205,000.00 0.00 0.00 17,205,000.00 72,002.93 1000.000000000 0.000000000 0.000000000 1000.000000000 4.218333398 5.062000000% 0.00 0.00 0.000000000 5.06200000% 0.000000000 36828QHM1 D 25,807,000.00 25,807,000.00 0.00 0.00 25,807,000.00 108,862.53 1000.000000000 0.000000000 0.000000000 1000.000000000 4.275833387 5.131000000% 0.00 0.00 0.000000000 5.13100000% 0.000000000 36828QHN9 E 15,485,000.00 15,485,000.00 0.00 0.00 15,485,000.00 66,211.28 1000.000000000 0.000000000 0.000000000 1000.000000000 4.379166755 5.255000000% 0.00 0.00 0.000000000 5.25500000% 0.000000000 36828QFV3 F 18,926,000.00 18,926,000.00 0.00 0.00 18,926,000.00 82,880.11 1000.000000000 0.000000000 0.000000000 1000.000000000 4.438333624 5.326000000% 0.00 0.00 0.000000000 5.32600000% 0.000000000 36828QFX9 G 17,205,000.00 17,205,000.00 0.00 0.00 17,205,000.00 76,361.53 1000.000000000 0.000000000 0.000000000 1000.000000000 4.495636988 5.613343025% 0.00 0.00 0.000000000 5.39476451% 0.000000000 36828QFZ4 H 18,925,000.00 18,925,000.00 0.00 0.00 18,925,000.00 85,079.93 1000.000000000 0.000000000 0.000000000 1000.000000000 4.314166424 5.177000000% 0.00 0.00 0.000000000 5.17700000% 0.000000000 36828QGB6 J 10,323,000.00 10,323,000.00 0.00 0.00 10,323,000.00 44,535.14 1000.000000000 0.000000000 0.000000000 1000.000000000 4.314167151 5.177000000% 0.00 0.00 0.000000000 5.17700000% 0.000000000 36828QGD2 K 8,603,000.00 8,603,000.00 0.00 0.00 8,603,000.00 37,114.78 1000.000000000 0.000000000 0.000000000 1000.000000000 4.314167393 5.177000000% 0.00 0.00 0.000000000 5.17700000% 0.000000000 36828QGF7 L 6,882,000.00 6,882,000.00 0.00 0.00 6,882,000.00 29,690.10 1000.000000000 0.000000000 0.000000000 1000.000000000 4.314165859 5.177000000% 0.00 0.00 0.000000000 5.17700000% 0.000000000 36828QGH3 M 5,161,000.00 5,161,000.00 0.00 0.00 5,161,000.00 22,265.41 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 2 of 36 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: 5.492044% 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2004-C2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 102 Upper-Tier REMIC Statement Date: ABN AMRO Acct: 721765.1 1000.000000000 0.000000000 0.000000000 1000.000000000 4.314166990 5.177000000% 0.00 0.00 0.000000000 5.17700000% 0.000000000 36828QGK6 N 5,162,000.00 5,162,000.00 0.00 0.00 5,162,000.00 22,269.73 1000.000000000 0.000000000 0.000000000 1000.000000000 4.314167393 5.177000000% 0.00 0.00 0.000000000 5.17700000% 0.000000000 36828QGM2 O 3,441,000.00 3,441,000.00 0.00 0.00 3,441,000.00 14,845.05 1000.000000000 0.000000000 0.000000000 1000.000000000 4.314166763 5.177000000% 0.00 0.00 0.000000000 5.17700000% 0.000000000 36828QGP5 P 18,926,095.00 18,926,095.00 0.00 0.00 18,926,095.00 81,650.33 994.636003442 0.000000000 0.000000000 993.765367992 0.035092547 0.045405886% 0.00 0.00 0.000000000 0.04233816% 0.000000000 N 36828QFR2 X-1 1,376,407,095.00 1,369,024,052.08 0.00 0.00 1,367,825,703.27 48,301.63 1000.000000000 0.000000000 0.000000000 1000.000000000 0.585926540 0.870002989% 0.00 0.00 0.000000000 0.70311184% 0.000000000 N 36828QFT8 X-2 1,330,093,000.00 1,330,093,000.00 0.00 0.00 1,330,093,000.00 779,336.79 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSQ390 LR 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 9ABSQ391 R 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 1,376,407,095.00 1,369,024,052.08 7,352,984.14 Total 1,367,825,703.27 1,198,348.81 0.00 6,154,635.33 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 3 of 36 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: 5.492044% 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2004-C2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 102 PPL Component Mortgage Loan REMIC Statement Date: ABN AMRO Acct: 721765.1 1000.000000000 0.000000000 0.000000000 1000.000000000 4.340000000 5.381600000% 0.00 0.00 0.000000000 5.20800000% 0.000000000 36828QGT7 PPL-1 3,249,000.00 3,249,000.00 0.00 0.00 3,249,000.00 14,100.66 1000.000000000 0.000000000 0.000000000 1000.000000000 5.042500751 6.252700000% 0.00 0.00 0.000000000 6.05100000% 0.000000000 36828QGV2 PPL-2 3,331,000.00 3,331,000.00 0.00 0.00 3,331,000.00 16,796.57 1000.000000000 0.000000000 0.000000000 1000.000000000 5.433332665 6.737333333% 0.00 0.00 0.000000000 6.52000000% 0.000000000 36828QGX8 PPL-3 4,990,000.00 4,990,000.00 0.00 0.00 4,990,000.00 27,112.33 1000.000000000 0.000000000 0.000000000 1000.000000000 6.795000000 8.425800000% 0.00 0.00 0.000000000 8.15400000% 0.000000000 36828QGZ3 PPL-4 6,400,000.00 6,400,000.00 0.00 0.00 6,400,000.00 43,488.00 1000.000000000 0.000000000 0.000000000 1000.000000000 7.954165837 9.863166667% 0.00 0.00 0.000000000 9.54500000% 0.000000000 36828QHB5 PPL-5 4,016,000.00 4,016,000.00 0.00 0.00 4,016,000.00 31,943.93 1000.000000000 0.000000000 0.000000000 1000.000000000 8.722500000 10.815900000% 0.00 0.00 0.000000000 10.46700000% 0.000000000 36828QHD1 PPL-6 4,864,000.00 4,864,000.00 0.00 0.00 4,864,000.00 42,426.24 Total P&I Payment 0.00 0.00 26,850,000.00 26,850,000.00 175,867.73 Total 26,850,000.00 0.00 0.00 175,867.73 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 4 of 36 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: 5.492044% 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2004-C2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 102 Grantor Trust Statement Date: ABN AMRO Acct: 721765.1 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSQ389 S 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 9ABSQ390 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 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 5 of 36 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 GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 4,382,627.36 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 6,191,608.99 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & 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 Principal Advanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal: Curtailments Prepayments in Full Liquidation ProceedsRepurchase Proceeds Other Principal Proceeds Total 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 ) (150.53 0.00 0.000.00 0.00 0.00 6,156,574.76 ) (1,939.45 0.000.000.00 ) (1,939.45 886,304.22312,044.59 1,198,348.81 0.000.000.000.00 0.00 0.00 1,198,348.81 7,354,923.57 7,352,984.12 1,369,024,052.78 119 1,198,348.81 0.00 0 0.000.00 0 0.00 0 1,367,825,703.97 119 256,372.18 1,643,414.13 312,044.59 1,808,981.63 312,044.59 1,899,937.69 34,883.70 0.000.00 20,091.85 54,975.56 0.000.000.000.000.000.00 0.00 ) (34,883.70 6,154,635.31 Interest Not Advanced ( Current Period ) 0.00 1,808,981.63 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (1,552,458.07 ) (256,372.18 0.00 0.00 0.00 Excess Liq Proceeds 0.00 Total Advance Summary Page 6 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Statement Date: Cash Reconciliation Summary Loan Group 1 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 3,489,747.81 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 4,841,372.49 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal: Current Scheduled Principal Advanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal: Curtailments Prepayments in Full Liquidation ProceedsRepurchase Proceeds Other Principal Proceeds Total 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 ) (150.53 0.00 0.000.00 0.00 0.00 4,813,206.58 ) (1,503.65 0.000.000.00 ) (1,503.65 671,283.15206,045.04 877,328.19 0.000.000.000.00 0.00 0.00 877,328.19 5,690,534.77 5,689,031.12 1,061,400,900.35 86 877,328.19 0.00 0 0.000.00 0 0.00 0 1,060,523,572.16 86 224,021.19 1,530,045.49 206,045.04 1,351,624.68 206,045.04 1,442,580.74 28,015.38 0.000.00 12,799.14 40,814.52 0.000.000.000.000.000.00 0.00 ) (28,015.38 4,811,702.93 Interest Not Advanced ( Current Period ) 0.00 1,351,624.68 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (1,439,089.44 ) (224,021.19 0.00 0.00 0.00 Excess Liq Proceeds 0.00 Total Advance Summary Page 7 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Statement Date: Cash Reconciliation Summary Loan Group 2 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 892,879.56 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 1,350,236.50 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal: Current Scheduled Principal Advanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal: Curtailments Prepayments in Full Liquidation ProceedsRepurchase Proceeds Other Principal Proceeds Total 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 1,343,368.18 ) (435.80 0.000.000.00 ) (435.80 215,021.07105,999.55 321,020.62 0.000.000.000.00 0.00 0.00 321,020.62 1,664,388.80 1,663,953.00 307,623,152.43 33 321,020.62 0.00 0 0.000.00 0 0.00 0 307,302,131.81 33 32,350.99 113,368.64 105,999.55 457,356.95 105,999.55 457,356.95 6,868.32 0.000.00 7,292.72 14,161.04 0.000.000.000.000.000.00 0.00 ) (6,868.32 1,342,932.38 Interest Not Advanced ( Current Period ) 0.00 457,356.95 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (113,368.64 ) (32,350.99 0.00 0.00 0.00 Excess Liq Proceeds 0.00 Total Advance Summary Page 8 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Statement Date: Cash Reconciliation Summary PPL Component Mortgage Loan Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 486,385.08 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 486,385.08 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal: Current Scheduled Principal Advanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal: Curtailments Prepayments in Full Liquidation ProceedsRepurchase Proceeds Other Principal Proceeds Total 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 0.00 482,631.75 ) (159.52 0.000.000.00 ) (159.52 0.000.00 0.00 0.000.000.000.00 0.00 0.000.00 482,631.75 482,472.23 112,600,000.00 2 0.000.00 0 0.000.00 0 0.00 0 112,600,000.00 2 0.00 181,769.30 0.00 0.00 0.00 0.00 3,753.33 0.000.000.00 3,753.33 0.000.000.000.000.000.00 0.00 ) (3,753.33 482,472.23 Interest Not Advanced ( Current Period ) 0.00 0.00 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (181,769.30 0.000.00 0.00 0.00 Excess Liq Proceeds 0.00 Total Advance Summary Page 9 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Statement Date: Cash Reconciliation Summary PPL Subordinate Component Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 176,800.77 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 176,800.77 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal: Current Scheduled Principal Advanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal: Curtailments Prepayments in Full Liquidation ProceedsRepurchase Proceeds Other Principal Proceeds Total 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 0.00 175,905.77 ) (38.04 0.000.000.00 ) (38.04 0.000.00 0.00 0.000.000.000.00 0.00 0.000.00 175,905.77 175,867.73 26,850,000.00 1 0.000.00 0 0.000.00 0 0.00 0 26,850,000.00 1 0.00 181,769.30 0.00 0.00 0.00 0.00 895.00 0.000.000.00 895.00 0.000.000.000.000.000.00 0.00 ) (895.00 175,867.73 Interest Not Advanced ( Current Period ) 0.00 0.00 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (181,769.30 0.000.00 0.00 0.00 Excess Liq Proceeds 0.00 Total Advance Summary Page 10 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Bond Interest Reconciliation Deductions Allocable Deferred & Prior Additions Interest Credit Support Original Current(4) Accrual Int. Short- falls Due Payment Amount PPIS Interest Certificate Accretion Interest Loss/Exp Interest Interest Shortfalls Rate PassThru Method Days Outstanding Remaining Statement Date: Current (Shortfall)/ Recovery Recovery Loss Realized Loss Cumulative Current Distributable Interest Proceeds Other Interest Proceeds Prepayment Penalties 0.00 0.00 0.00 0.00 0.00 A-1 30 192,797.18 192,797.18 192,797.18 0.00 30/360 3.11% 0.00 0.00 0.00 15.50% 15.60% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 431,647.17 431,647.17 431,647.17 0.00 30/360 4.12% 0.00 0.00 0.00 15.50% 15.60% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 283,828.09 283,828.09 283,828.09 0.00 30/360 4.64% 0.00 0.00 0.00 15.50% 15.60% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 2,342,723.55 2,342,723.55 2,342,723.55 0.00 30/360 4.89% 0.00 0.00 0.00 15.50% 15.60% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1A 30 1,160,762.89 1,160,762.89 1,160,762.89 0.00 30/360 4.53% 0.00 0.00 0.00 15.50% 15.60% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 171,469.18 171,469.18 171,469.18 0.00 30/360 4.98% 0.00 0.00 0.00 12.50% 12.58% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 72,002.93 72,002.93 72,002.93 0.00 30/360 5.02% 0.00 0.00 0.00 11.25% 11.32% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 108,862.53 108,862.53 108,862.53 0.00 30/360 5.06% 0.00 0.00 0.00 9.38% 9.43% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 66,211.28 66,211.28 66,211.28 0.00 30/360 5.13% 0.00 0.00 0.00 8.25% 8.30% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 82,880.11 82,880.11 82,880.11 0.00 30/360 5.26% 0.00 0.00 0.00 6.88% 6.92% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 76,361.53 76,361.53 76,361.53 0.00 30/360 5.33% 0.00 0.00 0.00 5.63% 5.66% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 85,079.93 85,079.93 85,079.93 0.00 30/360 5.39% 0.00 0.00 0.00 4.25% 4.28% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 44,535.14 44,535.14 44,535.14 0.00 30/360 5.18% 0.00 0.00 0.00 3.50% 3.52% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 37,114.78 37,114.78 37,114.78 0.00 30/360 5.18% 0.00 0.00 0.00 2.88% 2.89% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 29,690.10 29,690.10 29,690.10 0.00 30/360 5.18% 0.00 0.00 0.00 2.38% 2.39% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 22,265.41 22,265.41 22,265.41 0.00 30/360 5.18% 0.00 0.00 0.00 2.00% 2.01% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 22,269.73 22,269.73 22,269.73 0.00 30/360 5.18% 0.00 0.00 0.00 1.63% 1.64% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 O 30 14,845.05 14,845.05 14,845.05 0.00 30/360 5.18% 0.00 0.00 0.00 1.38% 1.38% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 81,650.33 81,650.33 81,650.33 0.00 30/360 5.18% 0.00 0.00 0.00 0.00% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-1 30 48,301.63 48,301.63 48,301.63 0.00 30/360 0.04% 0.00 0.00 0.00 NA NA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-2 30 779,336.79 779,336.79 779,336.79 0.00 30/360 0.70% 0.00 0.00 0.00 NA NA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 S 30 0.00 0.00 0.00 0.00 30/360 0.00% 0.00 0.00 0.00 NA NA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 LR 30 0.00 0.00 0.00 0.00 30/360 0.00% 0.00 0.00 0.00 NA NA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PPL-1 30 14,100.66 14,100.66 14,100.66 0.00 30/360 5.21% 0.00 0.00 0.00 20.96% 20.96% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PPL-2 30 16,796.57 16,796.57 16,796.57 0.00 30/360 6.05% 0.00 0.00 0.00 18.00% 18.00% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PPL-3 30 27,112.33 27,112.33 27,112.33 0.00 30/360 6.52% 0.00 0.00 0.00 13.57% 13.57% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PPL-4 30 43,488.00 43,488.00 43,488.00 0.00 30/360 8.15% 0.00 0.00 0.00 7.89% 7.89% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PPL-5 30 31,943.93 31,943.93 31,943.93 0.00 30/360 9.55% 0.00 0.00 0.00 4.32% 4.32% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PPL-6 30 42,426.24 42,426.24 42,426.24 0.00 30/360 10.47% 0.00 0.00 0.00 0.00% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 Note 30 0.00 0.00 0.00 0.00 30/360 0.00% 0.00 0.00 0.00 NA NA 0.00 0.00 (2) Accrued - Deductions + Additions Interest (3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable. 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 11 of 36 (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). GE Commercial Mortgage Corporation Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Bond Interest Reconciliation Deductions Allocable Deferred & Prior Additions Interest Credit Support Original Current(4) Accrual Int. Short- falls Due Payment Amount PPIS Interest Certificate Accretion Interest Loss/Exp Interest Interest Shortfalls Rate PassThru Method Days Outstanding Remaining Statement Date: Current (Shortfall)/ Recovery Recovery Loss Realized Loss Cumulative Current Distributable Interest Proceeds Other Interest Proceeds Prepayment Penalties 0.00 0.00 0.00 0.00 0.00 A-6 Note 30 0.00 0.00 0.00 0.00 30/360 0.00% 0.00 0.00 0.00 NA NA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,330,503.06 6,330,503.06 6,330,503.06 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. 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 12 of 36 (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). GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-0410-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Interest Adjustments Summary Statement Date: 0.00 0.00 0.00 0.00 Special Servicing Fees Workout Fees Liquidation Fees Legal Fees 0.00 0.00 Misc. Fees & Expenses Paid by/to Servicer Interest Paid to Servicer on Outstanding Advances 0.00 0.00 ASER Interest Advance Reduction Interest Not Advanced (Current Period) Recoup of Prior Advances by Servicer 0.00 0.00 Servicing Fees Paid Servicer on Loans Not Advanced Misc. Fees & Expenses Paid by Trust 0.00 0.00 0.00 Shortfall Due to Rate Modification Total Shortfall Allocated to the Bonds Total Interest Adjustment to the Bonds 0.00 Shortfall Allocated to the Bonds: Excess Allocated to the Bonds: Other Interest Proceeds Due the Bonds Yield Maintenance Penalties Due the Bonds Prepayment Penalties Due the Bonds Recovered ASER Interest Due the Bonds Recovered Interest Due the Bonds Less Total Shortfall Allocated to the Bonds Total Excess Allocated to the Bonds 0.00 0.00 Total Excess Allocated to the Bonds 0.00 0.00 Aggregate Interest Adjustment Allocated to the Bonds 0.00 0.00 0.00 0.00 Prepayment Interest Excess Due the Bonds 0.00 ARD Excess Interest 0.00 0.00 0.00 Net Prepayment Int. Shortfalls Allocated to the Bonds Other Interest Loss Page 13 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: LR 9ABSQ390 NR NR NR A-1 36828QHF6 AAA Aaa NR A-2 36828QHG4 AAA Aaa NR A-3 36828QHH2 AAA Aaa NR A-4 36828QHJ8 AAA Aaa NR A-1A 36828QFP6 AAA Aaa NR B 36828QHK5 AA Aa2 NR C 36828QHL3 AA- Aa3 NR D 36828QHM1 A A2 NR E 36828QHN9 A- A3 NR F 36828QFV3 BBB+ Baa1 NR G 36828QFX9 BBB Baa2 NR H 36828QFZ4 BBB- Baa3 NR J 36828QGB6 BB+ Ba1 NR K 36828QGD2 BB Ba2 NR L 36828QGF7 BB- Ba3 NR M 36828QGH3 B+ B1 NR N 36828QGK6 NR B2 NR O 36828QGM2 NR B3 NR P 36828QGP5 NR NR NR X-1 36828QFR2 AAA Aaa NR X-2 36828QFT8 AAA Aaa NR Page 14 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (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. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: R 9ABSQ391 NR NR NR S 9ABSQ389 NR NR NR LR 9ABSQ390 NR NR NR PPL-1 36828QGT7 BBB- Baa3 NR PPL-2 36828QGV2 BBB- Ba1 NR PPL-3 36828QGX8 BB+ Ba2 NR PPL-4 36828QGZ3 BB- Ba3 NR PPL-5 36828QHB5 B+ B1 NR PPL-6 36828QHD1 B B2 NR A-4 NoteA-6 Note AFR-LR Page 15 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (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. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 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: 721765.1 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-Oct-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 10-Sep-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 10-Aug-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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-Jul-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 10-Jun-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 10-May-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 26-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 16 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 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: Loan Group 1 ABN AMRO Acct: 721765.1 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-Oct-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 10-Sep-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 10-Aug-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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-Jul-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 10-Jun-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 10-May-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 26-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 17 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 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: Loan Group 2 ABN AMRO Acct: 721765.1 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-Oct-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 10-Sep-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 10-Aug-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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-Jul-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 10-Jun-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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% 10-May-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 18 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary Distribution Date Ending Pool (1) Payoffs(2) Penalties Appraisal Reduct. (2) Liquidations (2) Realized Losses (2) Remaining Term Curr Weighted Avg. # Balance # Balance # Amount # Balance # Balance # Amount Life Coupon Remit Statement Date: Amort ABN AMRO Acct: 721765.1 Series 2004-C2 12-Oct-04 119 98.35% 1,367,825,704 97.48% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 105 336 5.44% 5.39% 0 0 0 0 10-Sep-04 119 98.35% 1,369,024,053 97.56% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 106 337 5.61% 5.56% 0 0 0 0 10-Aug-04 119 98.35% 1,370,073,797 97.64% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 107 338 5.61% 5.56% 1 2,444 0 0 12-Jul-04 119 98.35% 1,371,145,616 97.71% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 108 339 5.44% 5.39% 1 132,614 0 0 10-Jun-04 119 98.35% 1,374,072,867 97.92% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 109 340 5.61% 5.56% 1 11,776 0 0 10-May-04 119 98.35% 1,375,229,976 98.00% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 110 341 5.45% 5.40% 1 566 0 0 26-Apr-04 0 0.00% 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 19 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary Distribution Date Ending Pool (1) Payoffs(2) Penalties Appraisal Reduct. (2) Liquidations (2) Realized Losses (2) Remaining Term Curr Weighted Avg. # Balance # Balance # Amount # Balance # Balance # Amount Life Coupon Remit Statement Date: Loan Group 1 Amort ABN AMRO Acct: 721765.1 Series 2004-C2 12-Oct-04 86 71.07% 1,060,523,572 75.58% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 109 333 5.49% 5.44% 0 0 0 0 10-Sep-04 86 71.07% 1,061,400,900 75.64% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 110 334 5.66% 5.61% 0 0 0 0 10-Aug-04 86 71.07% 1,062,167,965 75.69% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 111 335 5.66% 5.61% 1 2,444 0 0 12-Jul-04 86 71.07% 1,062,958,393 75.75% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 112 336 5.49% 5.44% 1 132,614 0 0 10-Jun-04 86 71.07% 1,065,568,531 75.94% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 113 337 5.66% 5.61% 1 11,776 0 0 10-May-04 86 71.07% 1,066,446,980 76.00% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 114 338 5.49% 5.44% 1 566 0 0 26-Apr-04 0 0.00% 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 20 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary Distribution Date Ending Pool (1) Payoffs(2) Penalties Appraisal Reduct. (2) Liquidations (2) Realized Losses (2) Remaining Term Curr Weighted Avg. # Balance # Balance # Amount # Balance # Balance # Amount Life Coupon Remit Statement Date: Loan Group 2 Amort ABN AMRO Acct: 721765.1 Series 2004-C2 12-Oct-04 33 27.27% 307,302,132 21.90% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 90 345 5.30% 5.24% 0 0 0 0 10-Sep-04 33 27.27% 307,623,152 21.92% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 91 346 5.47% 5.42% 0 0 0 0 10-Aug-04 33 27.27% 307,905,832 21.94% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 92 347 5.47% 5.42% 0 0 0 0 12-Jul-04 33 27.27% 308,187,223 21.96% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 93 348 5.30% 5.24% 0 0 0 0 10-Jun-04 33 27.27% 308,504,335 21.98% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 94 349 5.47% 5.42% 0 0 0 0 10-May-04 33 27.27% 308,782,996 22.00% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 95 350 5.30% 5.24% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 21 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 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 GECM4C2A Retail 0.00 95,000,000 413,567 A 1 CA 4.33238% 1-Mar-14 GECM4C2C Mixed use 0.00 85,750,000 309,584 2 NY 5.83000% 1-Jan-14 GECM4C2A Office 0.00 71,863,394 426,782 3 NJ 6.02000% 1-Jan-14 GECM4C2A Office 0.00 55,230,000 277,071 4 CA 5.71000% 1-Oct-10 GECM4C2A Retail 0.00 38,940,436 229,079 A 5 TX 5.60000% 1-Nov-13 GECM4C2A Retail 0.00 31,400,964 182,327 6 TX 5.80000% 1-Mar-14 GECM4C2A Retail 0.00 31,388,525 185,414 A 7 OH 5.75000% 1-Mar-14 GECM4C2A Office 0.00 27,313,904 160,483 8 NJ 4.70000% 1-Apr-09 GECM4C2A Self storage 0.00 26,733,284 153,213 9 NY 4.75000% 1-Apr-14 GECM4C2A Retail 0.00 27,000,000 106,875 10 TX 5.96000% 1-Nov-13 GECM4C2A Retail 0.00 26,100,000 129,630 11 MD 5.22800% 1-Apr-11 GECM4C2B Multifamily 0.00 21,855,957 121,185 12 NC 4.55000% 28-Feb-09 GECM4C2B Multifamily 0.00 21,509,544 110,591 A 13 4.70000% 1-Apr-09 GECM4C2A Self storage 0.00 20,168,239 115,588 14 OH 5.66800% 1-Feb-14 GECM4C2A Other 0.00 19,995,000 94,443 15 5.48912% 1-Dec-13 GECM4C2E Office 0.00 18,063,264 82,626 16 NC 5.45000% 1-Apr-14 GECM4C2A Retail 0.00 19,149,613 108,809 A 17 TX 4.67400% 1-Apr-09 GECM4C2B Multifamily 0.00 18,500,000 72,058 A 18 TX 6.35000% 1-Jan-14 GECM4C2A Mixed use 0.00 18,335,120 114,989 A 19 VA 5.46000% 1-Feb-14 GECM4C2B Multifamily 0.00 18,020,373 102,740 20 IL 5.51000% 1-Mar-14 GECM4C2A Industrial 0.00 17,400,000 79,895 21 NJ 6.01000% 1-Nov-13 GECM4C2A Industrial 0.00 16,823,921 102,033 A 22 NC 5.31000% 1-Mar-14 GECM4C2B Multifamily 0.00 16,800,000 74,340 23 VA 5.67770% 1-Mar-14 GECM4C2A Other 0.00 16,446,128 95,880 A 24 CA 4.15000% 1-Sep-13 GECM4C2A Multifamily 0.00 16,318,257 80,771 25 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 22 of 36 * 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 GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 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: NY 5.87000% 1-Apr-14 GECM4C2A Office 0.00 16,107,580 95,777 A 26 VA 5.50000% 1-Apr-14 GECM4C2B Multifamily 0.00 16,000,485 91,414 27 MN 5.46000% 1-Mar-14 GECM4C2A Retail 0.00 14,593,985 83,096 28 IL 5.71500% 1-Nov-10 GECM4C2B Other 0.00 14,592,788 69,498 A 29 MD 5.67000% 1-Feb-14 GECM4C2A Retail 0.00 13,903,568 80,990 30 AR 5.48000% 1-Nov-13 GECM4C2B Multifamily 0.00 13,738,866 78,748 31 VA 5.58000% 1-Dec-13 GECM4C2B Multifamily 0.00 13,540,163 78,362 32 CA 5.71000% 1-Jan-14 GECM4C2A Retail 0.00 13,081,093 76,697 33 FL 5.72000% 1-Jan-14 GECM4C2A Retail 0.00 12,784,041 75,035 34 FL 5.35000% 1-Nov-08 GECM4C2B Other 0.00 12,563,401 71,001 A 35 CA 5.88000% 1-Apr-11 GECM4C2A Retail 0.00 12,339,486 88,691 36 IL 5.44000% 1-Feb-14 GECM4C2A Office 0.00 11,632,700 81,114 37 GA 5.67000% 1-Mar-14 GECM4C2A Retail 0.00 7,423,956 46,821 38 GA 5.67000% 1-Mar-14 GECM4C2A Retail 0.00 3,860,457 24,347 39 MT 6.02000% 1-Nov-13 GECM4C2A Other 0.00 11,040,000 55,384 A 40 NC 4.55000% 28-Feb-09 GECM4C2B Multifamily 0.00 10,830,017 55,682 41 TX 6.03000% 1-Mar-14 GECM4C2A Retail 0.00 10,805,893 65,411 42 NV 5.35000% 1-Nov-08 GECM4C2A Other 0.00 10,671,377 60,309 A 43 CA 4.15000% 1-Sep-13 GECM4C2A Multifamily 0.00 10,472,911 51,838 44 CA 5.33000% 1-Jan-11 GECM4C2B Other 0.00 10,100,507 56,831 45 FL 5.64000% 1-Jan-14 GECM4C2A Retail 0.00 10,027,477 58,352 46 FL 6.03000% 1-Jan-14 GECM4C2B Multifamily 0.00 10,008,114 60,707 A 47 TX 5.80000% 1-Dec-13 GECM4C2A Retail 0.00 9,902,504 58,675 48 CA 5.47000% 1-Mar-14 GECM4C2A Industrial 0.00 9,729,476 55,459 49 OH 4.98900% 1-Feb-09 GECM4C2B Other 0.00 9,162,461 49,588 50 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 23 of 36 * 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 GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NJ 5.45000% 1-Jan-14 GECM4C2A Retail 0.00 8,914,371 50,819 51 IL 5.52100% 1-Mar-14 GECM4C2B Multifamily 0.00 8,260,788 47,350 A 52 NJ 5.49000% 1-Feb-14 GECM4C2B Multifamily 0.00 7,668,484 45,921 53 CA 5.81000% 1-Apr-14 GECM4C2A Office 0.00 4,075,000 19,730 54 CA 5.81000% 1-Apr-14 GECM4C2A Office 0.00 3,600,000 17,430 55 GA 5.35000% 1-Apr-14 GECM4C2B Multifamily 0.00 7,440,482 43,802 56 NY 5.70000% 1-Apr-14 GECM4C2A Office 0.00 7,455,596 43,530 A 57 VA 5.52000% 1-Feb-14 GECM4C2B Multifamily 0.00 7,436,973 42,678 58 NJ 5.47000% 1-Jan-14 GECM4C2B Multifamily 0.00 7,410,641 44,350 59 AZ 5.10000% 1-Dec-08 GECM4C2B Multifamily 0.00 7,120,000 30,260 60 GA 5.74000% 1-Jan-14 GECM4C2B Multifamily 0.00 6,976,985 41,039 61 TX 5.81000% 1-Oct-13 GECM4C2A Retail 0.00 6,947,850 41,881 62 CO 5.94000% 1-Jan-14 GECM4C2A Office 0.00 6,840,827 41,103 63 FL 5.25000% 1-Apr-11 GECM4C2A Retail 0.00 6,725,748 42,484 64 CA 5.76000% 1-Mar-14 GECM4C2A Retail 0.00 6,750,000 32,400 65 TX 5.78300% 1-Jun-15 GECM4C2A Office 0.00 6,525,865 38,479 66 CO 6.21000% 1-Dec-13 GECM4C2A Industrial 0.00 6,405,912 41,946 67 TX 5.38600% 1-Feb-14 GECM4C2B Multifamily 0.00 6,344,721 35,882 A 68 FL 6.11000% 1-Dec-13 GECM4C2A Retail 0.00 6,066,031 40,039 69 NY 5.50000% 1-Mar-14 GECM4C2B Multifamily 0.00 6,056,388 34,635 70 WI 6.04000% 1-Mar-14 GECM4C2A Lodging 0.00 6,041,975 39,452 71 CA 5.77000% 1-Jan-14 GECM4C2A Self storage 0.00 6,020,289 38,449 72 MA 4.99000% 1-Apr-09 GECM4C2A Other 0.00 5,941,333 35,040 73 NH 5.52000% 1-Jan-14 GECM4C2B Multifamily 0.00 5,646,556 32,436 74 MA 4.84000% 1-Apr-11 GECM4C2B Multifamily 0.00 5,639,703 29,938 75 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 24 of 36 * 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 GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 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: CO 5.47000% 1-Mar-11 GECM4C2A Retail 0.00 5,550,000 25,299 76 FL 5.40700% 1-Aug-12 GECM4C2A Retail 0.00 5,465,324 30,908 77 MO 5.73000% 1-Jan-14 GECM4C2A Multifamily 0.00 5,351,562 31,444 78 NV 5.34000% 1-Aug-13 GECM4C2A Self storage 0.00 5,232,632 32,344 A 79 NY 5.21000% 1-Mar-14 GECM4C2A Retail 0.00 4,961,949 27,486 80 TX 5.80000% 1-Dec-13 GECM4C2A Office 0.00 4,852,227 28,751 81 VA 5.61000% 1-Jan-14 GECM4C2B Multifamily 0.00 4,636,941 29,172 82 NY 5.68000% 1-Feb-19 GECM4C2B Multifamily 0.00 4,567,131 38,853 A 83 IN 6.05000% 1-Feb-14 GECM4C2A Office 0.00 4,449,806 29,131 84 CA 5.90000% 1-Jan-14 GECM4C2A Office 0.00 4,180,442 28,780 85 NM 5.92000% 1-Jan-14 GECM4C2A Retail 0.00 4,015,118 24,074 86 CT 5.55000% 1-Feb-14 GECM4C2B Multifamily 0.00 3,966,593 22,837 A 87 VA 4.93000% 1-Jan-09 GECM4C2A Multifamily 0.00 3,957,665 21,302 88 AZ 5.99000% 1-Jan-14 GECM4C2A Retail 0.00 3,957,081 24,934 89 TX 5.84000% 1-Jan-09 GECM4C2A Retail 0.00 3,849,626 24,748 90 TX 6.22000% 1-Jan-14 GECM4C2A Self storage 0.00 3,655,166 24,339 91 CA 6.25000% 1-Jan-14 GECM4C2A Self storage 0.00 3,640,574 24,309 92 MD 5.99000% 1-Nov-13 GECM4C2A Self storage 0.00 3,593,587 23,495 93 CA 5.75000% 1-Apr-14 GECM4C2A Self storage 0.00 3,561,029 22,598 94 FL 5.95000% 1-Jan-14 GECM4C2A Retail 0.00 3,236,239 23,547 95 TX 5.90000% 1-Feb-14 GECM4C2A Retail 0.00 3,163,316 20,818 96 OK 5.95000% 1-Jan-14 GECM4C2A Retail 0.00 3,073,472 18,487 97 TX 5.95000% 1-Apr-14 GECM4C2A Retail 0.00 1,690,471 10,138 98 TX 5.95000% 1-Apr-14 GECM4C2A Retail 0.00 1,322,545 7,931 A 99 AL 6.06000% 1-Jan-14 GECM4C2A Retail 0.00 2,974,933 18,102 100 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 25 of 36 * 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 GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 5.66000% 1-Jan-14 GECM4C2A Retail 0.00 2,972,688 17,336 A 101 TX 6.29000% 1-Jan-14 GECM4C2A Self storage 0.00 2,766,473 18,540 102 CA 5.45000% 1-Mar-14 GECM4C2A Retail 0.00 2,750,000 12,490 103 GA 6.05000% 1-Jan-14 GECM4C2A Retail 0.00 1,481,294 9,710 104 TN 6.05000% 1-Jan-14 GECM4C2A Retail 0.00 1,234,412 8,092 105 CA 5.75000% 1-Apr-14 GECM4C2A Self storage 0.00 2,698,530 17,124 106 IA 5.62000% 1-Feb-14 GECM4C2A Retail 0.00 2,667,685 16,774 107 WI 5.12100% 1-Jan-09 GECM4C2B Multifamily 0.00 2,613,120 14,368 A 108 MA 4.84000% 1-Apr-11 GECM4C2B Multifamily 0.00 2,482,264 13,177 109 NY 5.68000% 1-Feb-19 GECM4C2B Multifamily 0.00 2,234,979 19,013 A 110 IL 6.10000% 1-Nov-13 GECM4C2A Retail 0.00 2,087,833 13,789 111 WA 5.47000% 1-Feb-14 GECM4C2B Multifamily 0.00 2,032,595 11,601 112 LA 5.80000% 1-Nov-13 GECM4C2A Retail 0.00 1,968,096 12,643 113 VA 5.93000% 1-Jan-14 GECM4C2A Industrial 0.00 1,887,713 13,714 114 MS 5.80000% 1-Dec-13 GECM4C2A Retail 0.00 1,742,841 10,327 115 VA 6.04000% 1-Jan-14 GECM4C2A Retail 0.00 1,685,733 10,236 116 FL 5.78000% 1-Mar-14 GECM4C2A Retail 0.00 1,668,707 9,836 117 WI 5.12100% 1-Jan-09 GECM4C2B Multifamily 0.00 1,544,116 8,490 A 118 MS 6.47000% 1-Feb-14 GECM4C2A Self storage 0.00 1,069,451 8,085 A 119 CA 7.90171% 1-Mar-14 GECM4C2D Mixed use 0.00 26,850,000 176,801 120 1,394,675,704 7,586,850 0 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 26 of 36 * 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 GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 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 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 27 of 36 GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 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-Sep-04 411,191.67 411,191.67 0.00 A 1 1-Sep-04 226,155.68 226,155.68 0.00 A 5 1-Sep-04 184,628.40 184,628.40 0.00 A 7 1-Sep-04 110,052.55 110,052.55 0.00 A 13 1-Sep-04 108,329.91 108,329.91 0.00 A 17 1-Sep-04 70,207.50 70,207.50 0.00 A 18 1-Sep-04 114,530.34 114,530.34 0.00 A 19 1-Sep-04 101,611.87 101,611.87 0.00 A 22 1-Sep-04 94,234.01 94,234.01 0.00 A 24 1-Sep-04 95,374.25 95,374.25 0.00 A 26 1-Sep-04 68,038.87 68,038.87 0.00 A 29 1-Sep-04 69,743.52 69,743.52 0.00 A 35 1-Sep-04 54,280.00 54,280.00 0.00 A 40 1-Sep-04 59,240.27 59,240.27 0.00 A 43 1-Sep-04 60,456.98 60,456.98 0.00 A 47 1-Sep-04 46,522.72 46,522.72 0.00 A 52 1-Sep-04 43,156.84 43,156.84 0.00 A 57 1-Sep-04 35,458.59 35,458.59 0.00 A 68 1-Sep-04 31,995.01 31,995.01 0.00 A 79 1-Sep-04 38,738.71 38,738.71 0.00 A 83 1-Sep-04 22,737.92 22,737.92 0.00 A 87 1-Sep-04 7,898.22 7,898.22 0.00 A 99 1-Sep-04 17,038.44 17,038.44 0.00 A 101 1-Sep-04 14,106.32 14,106.32 0.00 A 108 1-Sep-04 18,957.25 18,957.25 0.00 A 110 1-Sep-04 8,335.56 8,335.56 0.00 A 118 1-Sep-04 8,004.81 8,004.81 0.00 A 119 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 28 of 36 A. In Grace Period 1. Delinq. 1 month 2. Delinq. 2 months 3. Delinquent 3 + months 4. Performing Matured Balloon ** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances. 7. Foreclosure 9. REO B. Late Payment but < 1 month delinq. 5. Non Performing Matured Balloon GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 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: 2,121,026.22 2,121,026.22 Total 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 29 of 36 A. In Grace Period 1. Delinq. 1 month 2. Delinq. 2 months 3. Delinquent 3 + months 4. Performing Matured Balloon ** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances. 7. Foreclosure 9. REO B. Late Payment but < 1 month delinq. 5. Non Performing Matured Balloon GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 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 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 30 of 36 * Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc.. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 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: 721765.1 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 31 of 36 GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Defeased Loans Statement Date: DisclosureControl # 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 32 of 36 GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 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 33 of 36 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 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) 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 34 of 36 (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 GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-0410-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Statement Date: 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 35 of 36 GE Commercial Mortgage Corporation Payment Date:Prior Payment:Next Payment:Record Date: 12-Oct-0412-Oct-04 10-Sep-04 10-Nov-04 30-Sep-04 Commercial Mortgage Pass-Through Certificates Series 2004-C2 ABN AMRO Acct: 721765.1 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: 07-Oct-2004 - 16:06 (Q362-Q391) (c) 2004 LaSalle Bank N.A. Page 36 of 36

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Reporting Package Table of Contents

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Administrator:
Ann Kelly 312.904.1487
ann.kelly@abnamro.com

Analyst:
Clifford Song 714.259.6244
Clifford.Song@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

Loan Level Detail
Historical Collateral Prepayment

Page 2-5
Page 6-10
Page 11-12
Page 13

Page 14-15

Page 16-18
Page 19-21

Page 22-27

Page 28

Delinquent Loan Detail

Realized Loss Detail
Historical REO Report
Defeased Loans

Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments

Page 29

Page 30
Page 31
Page 32

Page 24
Page 25
Page 26

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

GECM04C2

GECM04C2_200412_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

22-Apr-04
10-May-04

12-Mar-40

Modified Loan Detail

Page 36

Parties to The Transaction

Depositor: GE Capital Real Estate

Underwriter: Banc of America Securities LLC

Master Servicer: Wachovia Bank, National Association

Special Servicer: Lennar Partners, Inc.

Rating Agency: Moody's Investors Service, Inc./Fitch, Inc.

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wachovia.com

www.etrustee.net

Page 1 of 36

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:

5.492030%

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

100

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 721765.1

905.812557925

11.024365688

0.000000000

894.788192237

2.348319049

Fixed

0.00

0.000000000

3.11100000%

0.000000000

36828QHF6

A-1

80,276,000.00

72,715,008.90

884,991.98

0.00

71,830,016.92

188,513.66

1000.000000000

0.000000000

1000.000000000

3.432499980

Fixed

0.00

0.000000000

4.11900000%

0.000000000

36828QHG4

A-2

125,753,000.00

0.00

125,753,000.00

431,647.17

1000.000000000

0.000000000

1000.000000000

3.867500000

Fixed

0.00

0.000000000

4.64100000%

0.000000000

36828QHH2

A-3

73,388,000.00

0.00

73,388,000.00

283,828.09

1000.000000000

0.000000000

1000.000000000

4.077500004

Fixed

0.00

0.000000000

4.89300000%

0.000000000

36828QHJ8

A-4

574,549,000.00

0.00

574,549,000.00

2,342,723.55

993.268156372

1.096897414

0.000000000

992.171258958

3.747931847

Fixed

0.00

0.000000000

4.52800000%

0.000000000

36828QFP6

A-1A

309,097,000.00

307,016,207.33

339,047.70

0.00

306,677,159.63

1,158,474.49

1000.000000000

0.000000000

1000.000000000

4.152499939

4.983000000%

0.00

0.000000000

4.98300000%

0.000000000

36828QHK5

41,293,000.00

0.00

41,293,000.00

171,469.18

1000.000000000

0.000000000

1000.000000000

4.185000291

5.022000000%

0.00

0.000000000

5.02200000%

0.000000000

36828QHL3

17,205,000.00

0.00

17,205,000.00

72,002.93

1000.000000000

0.000000000

1000.000000000

4.218333398

5.062000000%

0.00

0.000000000

5.06200000%

0.000000000

36828QHM1

25,807,000.00

0.00

25,807,000.00

108,862.53

1000.000000000

0.000000000

1000.000000000

4.275833387

5.131000000%

0.00

0.000000000

5.13100000%

0.000000000

36828QHN9

15,485,000.00

0.00

15,485,000.00

66,211.28

1000.000000000

0.000000000

1000.000000000

4.379166755

5.255000000%

0.00

0.000000000

5.25500000%

0.000000000

36828QFV3

18,926,000.00

0.00

18,926,000.00

82,880.11

1000.000000000

0.000000000

1000.000000000

4.438333624

5.326000000%

0.00

0.000000000

5.32600000%

0.000000000

36828QFX9

17,205,000.00

0.00

17,205,000.00

76,361.53

1000.000000000

0.000000000

1000.000000000

4.495558256

5.443658268%

0.00

0.000000000

5.39466985%

0.000000000

36828QFZ4

18,925,000.00

0.00

18,925,000.00

85,078.44

1000.000000000

0.000000000

1000.000000000

4.314166424

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGB6

10,323,000.00

0.00

10,323,000.00

44,535.14

1000.000000000

0.000000000

1000.000000000

4.314167151

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGD2

8,603,000.00

0.00

8,603,000.00

37,114.78

1000.000000000

0.000000000

1000.000000000

4.314167393

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGF7

6,882,000.00

0.00

6,882,000.00

29,690.10

1000.000000000

0.000000000

1000.000000000

4.314165859

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGH3

5,161,000.00

0.00

5,161,000.00

22,265.41

Page 2 of 36

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:

5.492030%

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

100

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 721765.1

1000.000000000

0.000000000

1000.000000000

4.314166990

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGK6

5,162,000.00

0.00

5,162,000.00

22,269.73

1000.000000000

0.000000000

1000.000000000

4.314167393

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGM2

3,441,000.00

0.00

3,441,000.00

14,845.05

1000.000000000

0.000000000

1000.000000000

4.314166763

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGP5

18,926,095.00

0.00

18,926,095.00

81,650.33

992.994962170

0.000000000

992.105661552

0.032491848

0.037616420%

0.00

0.000000000

0.03926527%

0.000000000

36828QFR2

X-1

1,376,407,095.00

1,366,765,311.23

0.00

1,365,541,271.55

44,722.01

1000.000000000

0.000000000

1000.000000000

0.585844388

0.704491925%

0.00

0.000000000

0.70301327%

0.000000000

36828QFT8

X-2

1,330,093,000.00

0.00

1,330,093,000.00

779,227.52

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ390

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ391

0.00

Total P&I Payment

0.00

1,376,407,095.00

1,366,765,311.23

7,368,412.71

Total

1,365,541,271.55

1,224,039.68

0.00

6,144,373.03

Page 3 of 36

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:

5.492030%

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

100

PPL Component Mortgage Loan REMIC

Statement Date:

ABN AMRO Acct: 721765.1

1000.000000000

0.000000000

1000.000000000

4.340000000

5.208000000%

0.00

0.000000000

5.20800000%

0.000000000

36828QGT7

PPL-1

3,249,000.00

0.00

3,249,000.00

14,100.66

1000.000000000

0.000000000

1000.000000000

5.042500751

6.051000000%

0.00

0.000000000

6.05100000%

0.000000000

36828QGV2

PPL-2

3,331,000.00

0.00

3,331,000.00

16,796.57

1000.000000000

0.000000000

1000.000000000

5.433332665

6.520000000%

0.00

0.000000000

6.52000000%

0.000000000

36828QGX8

PPL-3

4,990,000.00

0.00

4,990,000.00

27,112.33

1000.000000000

0.000000000

1000.000000000

6.795000000

8.154000000%

0.00

0.000000000

8.15400000%

0.000000000

36828QGZ3

PPL-4

6,400,000.00

0.00

6,400,000.00

43,488.00

1000.000000000

0.000000000

1000.000000000

7.954165837

9.545000000%

0.00

0.000000000

9.54500000%

0.000000000

36828QHB5

PPL-5

4,016,000.00

0.00

4,016,000.00

31,943.93

1000.000000000

0.000000000

1000.000000000

8.722500000

10.467000000%

0.00

0.000000000

10.46700000%

0.000000000

36828QHD1

PPL-6

4,864,000.00

0.00

4,864,000.00

42,426.24

Total P&I Payment

0.00

26,850,000.00

175,867.73

Total

26,850,000.00

0.00

175,867.73

Page 4 of 36

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:

5.492030%

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

100

Grantor Trust

Statement Date:

ABN AMRO Acct: 721765.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ389

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ390

0.00

Total P&I Payment

0.00

Total

0.00

Page 5 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

5,083,873.70

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

6,192,319.37

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current Scheduled Principal

Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:

Curtailments

Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

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

)

(150.53

0.00

0.00
0.00

0.00

6,146,309.27

)

(1,936.25

0.00
0.00
0.00

)

(1,936.25

1,116,779.45

107,260.23

1,224,039.68

0.00
0.00
0.00
0.00

0.00

1,224,039.68

7,370,348.95

7,368,412.69

1,366,765,311.93

119

1,224,039.68

0.00

0.00
0.00

0.00

1,365,541,272.25

119

889,356.54

4,741,002.41

107,260.23

1,108,445.67

107,260.23

1,108,445.66

45,859.58

0.00
0.00

9,027.75

54,887.33

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(45,859.58

6,144,373.01

Interest Not Advanced (

Current Period

)

0.00

1,108,445.67

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(4,741,002.41

)

(889,356.54

0.00

Excess Liq Proceeds

0.00

Page 6 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Statement Date:

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

3,866,182.65

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,839,257.65

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current Scheduled Principal

Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:

Curtailments

Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

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

)

(150.53

0.00

0.00
0.00

0.00

4,805,606.76

)

(1,501.31

0.00
0.00
0.00

)

(1,501.31

821,382.33

63,609.65

884,991.98

0.00
0.00
0.00
0.00

0.00

884,991.98

5,690,598.74

5,689,097.43

1,059,748,626.60

884,991.98

0.00

0.00
0.00

0.00

1,058,863,634.62

613,265.01

3,398,096.03

63,609.65

973,075.01

63,609.65

973,075.01

33,500.36

0.00
0.00

7,250.13

40,750.49

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(33,500.36

4,804,105.45

Interest Not Advanced (

Current Period

)

0.00

973,075.01

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(3,398,096.03

)

(613,265.01

0.00

Excess Liq Proceeds

0.00

Page 7 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Statement Date:

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,217,691.06

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,353,061.72

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current Scheduled Principal

Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:

Curtailments

Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

1,340,702.50

)

(434.94

0.00
0.00
0.00

)

(434.94

295,397.12

43,650.58

339,047.70

0.00
0.00
0.00
0.00

0.00

339,047.70

1,679,750.20

1,679,315.26

307,016,685.33

339,047.70

0.00

0.00
0.00

0.00

306,677,637.63

276,091.53

1,342,906.38

43,650.58

135,370.66

43,650.58

135,370.66

12,359.21

0.00
0.00

1,777.62

14,136.84

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(12,359.21

1,340,267.56

Interest Not Advanced (

Current Period

)

0.00

135,370.66

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,342,906.38

)

(276,091.53

0.00

Excess Liq Proceeds

0.00

Page 8 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Statement Date:

Cash Reconciliation Summary PPL Component Mortgage Loan

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

486,385.08

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

486,385.08

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current Scheduled Principal

Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:

Curtailments

Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

482,631.75

)

(159.52

0.00
0.00
0.00

)

(159.52

0.00
0.00

0.00

0.00
0.00
0.00
0.00

0.00

0.00
0.00

482,631.75

482,472.23

112,600,000.00

0.00
0.00

0.00

112,600,000.00

0.00

3,753.33

0.00
0.00
0.00

3,753.33

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(3,753.33

482,472.23

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Excess Liq Proceeds

0.00

Page 9 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Statement Date:

Cash Reconciliation Summary PPL Subordinate Component

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

176,800.77

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

176,800.77

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current Scheduled Principal

Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:

Curtailments

Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

175,905.77

)

(38.04

0.00
0.00
0.00

)

(38.04

0.00
0.00

0.00

0.00
0.00
0.00
0.00

0.00

0.00
0.00

175,905.77

175,867.73

26,850,000.00

0.00
0.00

0.00

26,850,000.00

0.00

895.00

0.00
0.00
0.00

895.00

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(895.00

175,867.73

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Excess Liq Proceeds

0.00

Page 10 of 36

GE Commercial Mortgage Corporation

Class

Accrued

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred

Prior

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Shortfalls

Rate

Pass
Thru

Method Days

Outstanding

Remaining

Statement Date:

Current

(Shortfall)/

Recovery

Loss

Realized Loss

Cumulative

Current

Distributable

Interest

Proceeds

Other

Interest

Proceeds

Prepayment

Penalties

0.00

A-1

188,513.66

0.00

30/360

3.11%

0.00

15.50%

15.62%

0.00

A-2

431,647.17

0.00

30/360

4.12%

0.00

15.50%

15.62%

0.00

A-3

283,828.09

0.00

30/360

4.64%

0.00

15.50%

15.62%

0.00

A-4

2,342,723.55

2,342,723.55 2,342,723.55

0.00

30/360

4.89%

0.00

15.50%

15.62%

0.00

A-1A

1,158,474.49

1,158,474.49 1,158,474.49

0.00

30/360

4.53%

0.00

15.50%

15.62%

0.00

171,469.18

0.00

30/360

4.98%

0.00

12.50%

12.60%

0.00

72,002.93

0.00

30/360

5.02%

0.00

11.25%

11.34%

0.00

108,862.53

0.00

30/360

5.06%

0.00

9.38%

9.45%

0.00

66,211.28

0.00

30/360

5.13%

0.00

8.25%

8.32%

0.00

82,880.11

0.00

30/360

5.26%

0.00

6.88%

6.93%

0.00

76,361.53

0.00

30/360

5.33%

0.00

5.63%

5.67%

0.00

85,078.44

0.00

30/360

5.39%

0.00

4.25%

4.28%

0.00

44,535.14

0.00

30/360

5.18%

0.00

3.50%

3.53%

0.00

37,114.78

0.00

30/360

5.18%

0.00

2.88%

2.90%

0.00

29,690.10

0.00

30/360

5.18%

0.00

2.38%

2.39%

0.00

22,265.41

0.00

30/360

5.18%

0.00

2.00%

2.02%

0.00

22,269.73

0.00

30/360

5.18%

0.00

1.63%

1.64%

0.00

14,845.05

0.00

30/360

5.18%

0.00

1.38%

1.39%

0.00

81,650.33

0.00

30/360

5.18%

0.00

0.00%

0.00

X-1

44,722.01

0.00

30/360

0.04%

0.00

X-2

779,227.52

0.00

30/360

0.70%

0.00

30/360

0.00%

0.00

30/360

0.00%

0.00

PPL-1

14,100.66

0.00

30/360

5.21%

0.00

20.96%

0.00

PPL-2

16,796.57

0.00

30/360

6.05%

0.00

18.00%

0.00

PPL-3

27,112.33

0.00

30/360

6.52%

0.00

13.57%

0.00

PPL-4

43,488.00

0.00

30/360

8.15%

0.00

7.89%

0.00

PPL-5

31,943.93

0.00

30/360

9.55%

0.00

4.32%

0.00

PPL-6

42,426.24

0.00

30/360

10.47%

0.00

0.00%

0.00

A-4 Note

0.00

30/360

0.00%

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 11 of 36

(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).

GE Commercial Mortgage Corporation

Class

Accrued

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred

Prior

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Shortfalls

Rate

Pass
Thru

Method Days

Outstanding

Remaining

Statement Date:

Current

(Shortfall)/

Recovery

Loss

Realized Loss

Cumulative

Current

Distributable

Interest

Proceeds

Other

Interest

Proceeds

Prepayment

Penalties

0.00

A-6 Note

0.00

30/360

0.00%

0.00

6,320,240.76

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 12 of 36

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

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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

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

0.00

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

0.00

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Page 13 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

9ABSQ390

A-1

36828QHF6

AAA

Aaa

A-2

36828QHG4

AAA

Aaa

A-3

36828QHH2

AAA

Aaa

A-4

36828QHJ8

AAA

Aaa

A-1A

36828QFP6

AAA

Aaa

36828QHK5

Aa2

36828QHL3

AA-

Aa3

36828QHM1

36828QHN9

A-

36828QFV3

BBB+

Baa1

36828QFX9

BBB

Baa2

36828QFZ4

BBB-

Baa3

36828QGB6

BB+

Ba1

36828QGD2

Ba2

36828QGF7

BB-

Ba3

36828QGH3

B+

36828QGK6

36828QGM2

36828QGP5

X-1

36828QFR2

AAA

Aaa

X-2

36828QFT8

AAA

Aaa

Page 14 of 36

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.

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

9ABSQ391

9ABSQ389

9ABSQ390

PPL-1

36828QGT7

BBB-

Baa3

PPL-2

36828QGV2

BBB-

Ba1

PPL-3

36828QGX8

BB+

Ba2

PPL-4

36828QGZ3

BB-

Ba3

PPL-5

36828QHB5

B+

PPL-6

36828QHD1

A-4 Note
A-6 Note

AFR-LR

Page 15 of 36

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

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

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: 721765.1

0.00%

10-Dec-04

0.00%

10-Nov-04

0.00%

12-Oct-04

0.00%

10-Sep-04

0.00%

10-Aug-04

0.00%

12-Jul-04

0.00%

10-Jun-04

0.00%

10-May-04

26-Apr-04

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

Page 16 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

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:

Loan Group 1

ABN AMRO Acct: 721765.1

0.00%

10-Dec-04

0.00%

10-Nov-04

0.00%

12-Oct-04

0.00%

10-Sep-04

0.00%

10-Aug-04

0.00%

12-Jul-04

0.00%

10-Jun-04

0.00%

10-May-04

26-Apr-04

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

Page 17 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

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:

Loan Group 2

ABN AMRO Acct: 721765.1

0.00%

10-Dec-04

0.00%

10-Nov-04

0.00%

12-Oct-04

0.00%

10-Sep-04

0.00%

10-Aug-04

0.00%

12-Jul-04

0.00%

10-Jun-04

0.00%

10-May-04

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

Page 18 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 721765.1

Series 2004-C2

10-Dec-04

119

98.35%

1,365,541,272

97.31%

0.00%

103

334

5.44%

5.39%

10-Nov-04

119

98.35%

1,366,765,312

97.40%

0.00%

104

335

5.61%

5.56%

12-Oct-04

119

98.35%

1,367,825,704

97.48%

0.00%

105

336

5.44%

5.39%

10-Sep-04

119

98.35%

1,369,024,053

97.56%

0.00%

106

337

5.61%

5.56%

10-Aug-04

119

98.35%

1,370,073,797

97.64%

0.00%

107

338

5.61%

5.56%

2,444

12-Jul-04

119

98.35%

1,371,145,616

97.71%

0.00%

108

339

5.44%

5.39%

132,614

10-Jun-04

119

98.35%

1,374,072,867

97.92%

0.00%

109

340

5.61%

5.56%

11,776

10-May-04

119

98.35%

1,375,229,976

98.00%

0.00%

110

341

5.45%

5.40%

566

26-Apr-04

0.00%

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

Page 19 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group 1

Amort

ABN AMRO Acct: 721765.1

Series 2004-C2

10-Dec-04

71.07%

1,058,863,635

75.46%

0.00%

107

331

5.49%

5.44%

10-Nov-04

71.07%

1,059,748,627

75.52%

0.00%

108

332

5.66%

5.61%

12-Oct-04

71.07%

1,060,523,572

75.58%

0.00%

109

333

5.49%

5.44%

10-Sep-04

71.07%

1,061,400,900

75.64%

0.00%

110

334

5.66%

5.61%

10-Aug-04

71.07%

1,062,167,965

75.69%

0.00%

111

335

5.66%

5.61%

2,444

12-Jul-04

71.07%

1,062,958,393

75.75%

0.00%

112

336

5.49%

5.44%

132,614

10-Jun-04

71.07%

1,065,568,531

75.94%

0.00%

113

337

5.66%

5.61%

11,776

10-May-04

71.07%

1,066,446,980

76.00%

0.00%

114

338

5.49%

5.44%

566

26-Apr-04

0.00%

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

Page 20 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group 2

Amort

ABN AMRO Acct: 721765.1

Series 2004-C2

10-Dec-04

27.27%

306,677,638

21.85%

0.00%

343

5.30%

5.24%

10-Nov-04

27.27%

307,016,685

21.88%

0.00%

344

5.47%

5.42%

12-Oct-04

27.27%

307,302,132

21.90%

0.00%

345

5.30%

5.24%

10-Sep-04

27.27%

307,623,152

21.92%

0.00%

346

5.47%

5.42%

10-Aug-04

27.27%

307,905,832

21.94%

0.00%

347

5.47%

5.42%

12-Jul-04

27.27%

308,187,223

21.96%

0.00%

348

5.30%

5.24%

10-Jun-04

27.27%

308,504,335

21.98%

0.00%

349

5.47%

5.42%

10-May-04

27.27%

308,782,996

22.00%

0.00%

350

5.30%

5.24%

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

Page 21 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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

GECM4C2A

Retail

0.00

95,000,000

413,567

4.33238%

1-Mar-14

GECM4C2C

Mixed use

0.00

85,750,000

309,584

5.83000%

1-Jan-14

GECM4C2A

Office

0.00

71,719,420

426,782

6.02000%

1-Jan-14

GECM4C2A

Office

0.00

55,230,000

277,071

5.71000%

1-Oct-10

GECM4C2A

Retail

0.00

38,858,858

229,079

5.60000%

1-Nov-13

GECM4C2A

Retail

0.00

31,334,125

182,327

5.80000%

1-Mar-14

GECM4C2A

Retail

0.00

31,326,038

185,414

5.75000%

1-Mar-14

GECM4C2A

Office

0.00

27,258,939

160,483

4.70000%

1-Apr-09

GECM4C2A

Self storage

0.00

26,639,583

153,213

4.75000%

1-Apr-14

GECM4C2A

Retail

0.00

27,000,000

106,875

5.96000%

1-Nov-13

GECM4C2A

Retail

0.00

26,100,000

129,630

5.22800%

1-Apr-11

GECM4C2B

Multifamily

0.00

21,807,100

121,185

4.55000%

28-Feb-09

GECM4C2B

Multifamily

0.00

21,454,095

110,591

4.70000%

1-Apr-09

GECM4C2A

Self storage

0.00

20,097,548

115,588

5.66800%

1-Feb-14

GECM4C2A

Other

0.00

19,995,000

94,443

5.48912%

1-Dec-13

GECM4C2E

Office

0.00

18,063,264

82,626

5.45000%

1-Apr-14

GECM4C2A

Retail

0.00

19,108,750

108,809

4.67400%

1-Apr-09

GECM4C2B

Multifamily

0.00

18,500,000

72,058

6.35000%

1-Jan-14

GECM4C2A

Mixed use

0.00

18,302,345

114,989

5.46000%

1-Feb-14

GECM4C2B

Multifamily

0.00

17,981,529

102,740

5.51000%

1-Mar-14

GECM4C2A

Industrial

0.00

17,400,000

79,895

6.01000%

1-Nov-13

GECM4C2A

Industrial

0.00

16,791,108

102,033

5.31000%

1-Mar-14

GECM4C2B

Multifamily

0.00

16,800,000

74,340

Page 22 of 36

* 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

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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:

5.67770%

1-Mar-14

GECM4C2A

Other

0.00

16,412,515

95,880

4.15000%

1-Sep-13

GECM4C2A

Multifamily

0.00

16,271,387

80,771

5.87000%

1-Apr-14

GECM4C2A

Office

0.00

16,076,167

95,777

5.50000%

1-Apr-14

GECM4C2B

Multifamily

0.00

15,966,701

91,414

5.46000%

1-Mar-14

GECM4C2A

Retail

0.00

14,562,745

83,096

5.71500%

1-Nov-10

GECM4C2B

Other

0.00

14,577,451

84,835

5.67000%

1-Feb-14

GECM4C2A

Retail

0.00

13,875,104

80,990

5.48000%

1-Nov-13

GECM4C2B

Multifamily

0.00

13,708,879

78,748

5.58000%

1-Dec-13

GECM4C2B

Multifamily

0.00

13,511,400

78,362

5.71000%

1-Jan-14

GECM4C2A

Retail

0.00

13,054,204

76,697

5.72000%

1-Jan-14

GECM4C2A

Retail

0.00

12,757,819

75,035

5.35000%

1-Nov-08

GECM4C2B

Other

0.00

12,535,230

71,001

5.88000%

1-Apr-11

GECM4C2A

Retail

0.00

12,284,918

88,691

5.44000%

1-Feb-14

GECM4C2A

Office

0.00

11,577,580

81,114

5.67000%

1-Mar-14

GECM4C2A

Retail

0.00

7,401,589

46,821

5.67000%

1-Mar-14

GECM4C2A

Retail

0.00

3,848,826

24,347

6.02000%

1-Nov-13

GECM4C2A

Other

0.00

11,040,000

55,384

4.55000%

28-Feb-09

GECM4C2B

Multifamily

0.00

10,802,098

55,682

6.03000%

1-Mar-14

GECM4C2A

Retail

0.00

10,785,434

65,411

5.35000%

1-Nov-08

GECM4C2A

Other

0.00

10,647,449

60,309

4.15000%

1-Sep-13

GECM4C2A

Multifamily

0.00

10,442,830

51,838

5.33000%

1-Jan-11

GECM4C2B

Other

0.00

10,078,019

56,831

5.64000%

1-Jan-14

GECM4C2A

Retail

0.00

10,006,556

58,352

Page 23 of 36

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

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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:

6.03000%

1-Jan-14

GECM4C2B

Multifamily

0.00

9,988,913

60,707

5.80000%

1-Dec-13

GECM4C2A

Retail

0.00

9,882,428

58,675

5.47000%

1-Mar-14

GECM4C2A

Industrial

0.00

9,708,693

55,459

4.98900%

1-Feb-09

GECM4C2B

Other

0.00

9,140,697

49,588

5.45000%

1-Jan-14

GECM4C2A

Retail

0.00

8,895,014

50,819

5.52100%

1-Mar-14

GECM4C2B

Multifamily

0.00

8,243,331

47,350

5.49000%

1-Feb-14

GECM4C2B

Multifamily

0.00

7,647,934

45,921

5.81000%

1-Apr-14

GECM4C2A

Office

0.00

4,075,000

19,730

5.81000%

1-Apr-14

GECM4C2A

Office

0.00

3,600,000

17,430

5.35000%

1-Apr-14

GECM4C2B

Multifamily

0.00

7,420,286

43,802

5.70000%

1-Apr-14

GECM4C2A

Office

0.00

7,440,511

43,530

5.52000%

1-Feb-14

GECM4C2B

Multifamily

0.00

7,421,143

42,678

5.47000%

1-Jan-14

GECM4C2B

Multifamily

0.00

7,390,584

44,350

5.10000%

1-Dec-08

GECM4C2B

Multifamily

0.00

7,120,000

30,260

5.74000%

1-Jan-14

GECM4C2B

Multifamily

0.00

6,962,735

41,039

5.81000%

1-Oct-13

GECM4C2A

Retail

0.00

6,932,452

41,881

5.94000%

1-Jan-14

GECM4C2A

Office

0.00

6,827,444

41,103

5.25000%

1-Apr-11

GECM4C2A

Retail

0.00

6,700,559

42,484

5.76000%

1-Mar-14

GECM4C2A

Retail

0.00

6,750,000

32,400

5.78300%

1-Jun-15

GECM4C2A

Office

0.00

6,512,826

38,479

6.21000%

1-Dec-13

GECM4C2A

Industrial

0.00

6,389,386

41,946

5.38600%

1-Feb-14

GECM4C2B

Multifamily

0.00

6,330,832

35,882

6.11000%

1-Dec-13

GECM4C2A

Retail

0.00

6,048,714

40,039

Page 24 of 36

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

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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:

5.50000%

1-Mar-14

GECM4C2B

Multifamily

0.00

6,043,533

34,635

6.04000%

1-Mar-14

GECM4C2A

Lodging

0.00

6,024,868

39,452

5.77000%

1-Jan-14

GECM4C2A

Self storage

0.00

6,002,210

38,449

4.99000%

1-Apr-09

GECM4C2A

Other

0.00

5,921,448

35,040

5.52000%

1-Jan-14

GECM4C2B

Multifamily

0.00

5,634,473

32,436

4.84000%

1-Apr-11

GECM4C2B

Multifamily

0.00

5,626,052

29,938

5.47000%

1-Mar-11

GECM4C2A

Retail

0.00

5,550,000

25,299

5.40700%

1-Aug-12

GECM4C2A

Retail

0.00

5,453,555

30,908

5.73000%

1-Jan-14

GECM4C2A

Multifamily

0.00

5,340,609

31,444

5.34000%

1-Aug-13

GECM4C2A

Self storage

0.00

5,215,253

32,344

5.21000%

1-Mar-14

GECM4C2A

Retail

0.00

4,950,758

27,486

5.80000%

1-Dec-13

GECM4C2A

Office

0.00

4,842,390

28,751

5.61000%

1-Jan-14

GECM4C2B

Multifamily

0.00

4,622,644

29,172

5.68000%

1-Feb-19

GECM4C2B

Multifamily

0.00

4,533,302

38,853

6.05000%

1-Feb-14

GECM4C2A

Office

0.00

4,437,131

29,131

5.90000%

1-Jan-14

GECM4C2A

Office

0.00

4,164,637

28,780

5.92000%

1-Jan-14

GECM4C2A

Retail

0.00

4,007,229

24,074

5.55000%

1-Feb-14

GECM4C2B

Multifamily

0.00

3,958,203

22,837

4.93000%

1-Jan-09

GECM4C2A

Multifamily

0.00

3,948,104

21,302

5.99000%

1-Jan-14

GECM4C2A

Retail

0.00

3,947,353

24,934

5.84000%

1-Jan-09

GECM4C2A

Retail

0.00

3,838,199

24,748

6.22000%

1-Jan-14

GECM4C2A

Self storage

0.00

3,644,986

24,339

6.25000%

1-Jan-14

GECM4C2A

Self storage

0.00

3,630,487

24,309

Page 25 of 36

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

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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:

5.99000%

1-Nov-13

GECM4C2A

Self storage

0.00

3,583,047

23,495

5.75000%

1-Apr-14

GECM4C2A

Self storage

0.00

3,550,506

22,598

5.95000%

1-Jan-14

GECM4C2A

Retail

0.00

3,221,738

23,547

5.90000%

1-Feb-14

GECM4C2A

Retail

0.00

3,153,281

20,818

5.95000%

1-Jan-14

GECM4C2A

Retail

0.00

3,067,472

18,487

5.95000%

1-Apr-14

GECM4C2A

Retail

0.00

1,687,231

10,138

5.95000%

1-Apr-14

GECM4C2A

Retail

0.00

1,320,010

7,931

6.06000%

1-Jan-14

GECM4C2A

Retail

0.00

2,969,262

18,102

100

5.66000%

1-Jan-14

GECM4C2A

Retail

0.00

2,966,512

17,336

101

6.29000%

1-Jan-14

GECM4C2A

Self storage

0.00

2,758,859

18,540

102

5.45000%

1-Mar-14

GECM4C2A

Retail

0.00

2,750,000

12,490

103

6.05000%

1-Jan-14

GECM4C2A

Retail

0.00

1,477,049

9,710

104

6.05000%

1-Jan-14

GECM4C2A

Retail

0.00

1,230,874

8,092

105

5.75000%

1-Apr-14

GECM4C2A

Self storage

0.00

2,690,556

17,124

106

5.62000%

1-Feb-14

GECM4C2A

Retail

0.00

2,659,522

16,774

107

5.12100%

1-Jan-09

GECM4C2B

Multifamily

0.00

2,607,046

14,368

108

4.84000%

1-Apr-11

GECM4C2B

Multifamily

0.00

2,476,255

13,177

109

5.68000%

1-Feb-19

GECM4C2B

Multifamily

0.00

2,218,424

19,013

110

6.10000%

1-Nov-13

GECM4C2A

Retail

0.00

2,081,821

13,789

111

5.47000%

1-Feb-14

GECM4C2B

Multifamily

0.00

2,028,223

11,601

112

5.80000%

1-Nov-13

GECM4C2A

Retail

0.00

1,962,139

12,643

113

5.93000%

1-Jan-14

GECM4C2A

Industrial

0.00

1,879,234

13,714

114

5.80000%

1-Dec-13

GECM4C2A

Retail

0.00

1,739,307

10,327

115

Page 26 of 36

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

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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:

6.04000%

1-Jan-14

GECM4C2A

Retail

0.00

1,682,506

10,236

116

5.78000%

1-Mar-14

GECM4C2A

Retail

0.00

1,665,370

9,836

117

5.12100%

1-Jan-09

GECM4C2B

Multifamily

0.00

1,540,527

8,490

118

6.47000%

1-Feb-14

GECM4C2A

Self storage

0.00

1,064,994

8,085

119

7.90171%

1-Mar-14

GECM4C2D

Mixed use

0.00

26,850,000

176,801

120

1,392,391,272

7,602,188

Page 27 of 36

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

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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 28 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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-Nov-04

411,191.67

0.00

1-Nov-04

275,689.75

0.00

1-Nov-04

110,053.93

0.00

1-Nov-04

82,325.10

0.00

1-Nov-04

94,237.36

0.00

1-Nov-04

46,524.46

0.00

1-Nov-04

41,924.26

0.00

1-Nov-04

31,310.70

0.00

1-Nov-04

31,996.16

0.00

1-Nov-04

23,304.94

0.00

1-Nov-04

18,409.76

0.00

1-Nov-04

9,587.15

0.00

104

1-Nov-04

16,707.81

0.00

107

1-Nov-04

14,106.93

0.00

108

1-Nov-04

8,335.92

0.00

118

1,215,705.90

Total

Page 29 of 36

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total
Cumulative

Page 30 of 36

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

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

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: 721765.1

Page 31 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 32 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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 33 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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

Disclosure

Control #

Servicing

Xfer Date

Balance

Note
Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Page 34 of 36

(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

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 35 of 36

GE Commercial Mortgage Corporation

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

10-Dec-04
10-Dec-04

10-Nov-04

10-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 36 of 36

Filing Compare · GE COMMERCIAL MORT CORP MORT PASS-THR CERTS SERIES 2004-C2