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 15, 2004

J.P. Morgan Chase Commercial Mortgage Securities Corp. (as depositor under the Pooling and Servicing Agreement, dated as of May 1, 2004, relating to the J.P. Morgan Chase Commercial Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2004-C2)
(Exact name of registrant as specified in its charter)

New York
(State or other jurisdiction
of incorporation)

333-105805-07
(Commission
File Number)

13-3789046
(IRS Employer
Identification No.)

270 Park Avenue, New York, New York
(Address of principal executive offices)

10017
(Zip Code)

Registrant's telephone number, including area code 212-834-9280

(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 J.P. Morgan Chase Commercial Mortgage Securities Corp.,Commercial Mortgage Pass-Through Certificates, Series 2004-C2, which was made on ~~October~~December 15, 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 15, 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 PAYING AGENT UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP., REGISTRANT

By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President Date: ~~October~~December 20, 2004

J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Reporting Package Table of Contents Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Administrator: Laura Kocha-Chaddha 312.904.0648laura.kocha.chaddha@abnamro.com Analyst: Christine Paidosh 714.259.6207 christine.paidosh@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryBond Interest ReconciliationShortfall Summary Report Asset-Backed Facts ~ 15 Month Loan Status Summary Asset-Backed Facts ~ 15 Month Loan Payoff/Loss SummaryDelinquent Loan Detail Historical Collateral PrepaymentLoan Level DetailSpecially Serviced (Part I) - Loan Detail Page 2-4Page 5-8Page 9Page 10 Page 11-14 Page 15-18Page 19 Page 20Page 21-26 Page 27 Specially Serviced (Part II) - Servicer Comments Modified Loan DetailAppraisal Reduction DetailAppraisal Reduction Detail Historical REO ReportRealized Loss DetailRating Information Page 28 Page 29Page 30Page 31 Page 32Page 33Page 34-35 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data File Name: JPMC04C2 JPMC04C2_200410_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 20-May-0415-Jun-04 15-May-41 Defeased Loans Page 36 Parties to The Transaction Depositor: J.P. Morgan Chase Commercial Mortgage Securities Corp. Underwriter: ABN AMRO Incorporated/J.P. Morgan Chase Bank/Nomura Asset Capital Corporation/Wachovia Securities Master Servicer: GMAC Commercial Mortgage Corporation Special Servicer: ArCap Servicing, Inc. Rating Agency: Moody's Investors Service, Inc./Fitch Ratings 800.246.5761 LaSalle Factor Line LaSalle Web Site Servicer Web Site www.gmaccm.com www.etrustee.net Page 1 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (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: 5.315971% 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass Through Certificates Series 2004-C2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 112 Upper-Tier REMIC Statement Date: ABN AMRO Acct: 721814.3 980.245548913 5.470074239 0.000000000 974.775474674 3.494575435 Fixed 0.00 0.00 0.000000000 4.27800000% 0.000000000 46625M3L1 A-1 92,000,000.00 90,182,590.50 503,246.83 0.00 89,679,343.67 321,500.94 1000.000000000 0.000000000 0.000000000 1000.000000000 4.242138100 5.260053602% 0.00 0.00 0.000000000 5.09056577% 0.000000000 46625M3M9 A-2 100,000,000.00 100,000,000.00 0.00 0.00 100,000,000.00 424,213.81 1000.000000000 0.000000000 0.000000000 1000.000000000 4.346304811 5.385053602% 0.00 0.00 0.000000000 5.21556577% 0.000000000 46625M3N7 A-3 431,388,000.00 431,388,000.00 0.00 0.00 431,388,000.00 1,874,943.74 997.498542451 0.699575874 0.000000000 996.798966576 4.382813877 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M3V9/U48138QT8 A-1A 274,447,000.00 273,760,482.48 191,996.50 0.00 273,568,485.98 1,202,850.12 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393804971 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M3P2 B 24,581,000.00 24,581,000.00 0.00 0.00 24,581,000.00 108,004.12 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393804831 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M3Q0 C 10,350,000.00 10,350,000.00 0.00 0.00 10,350,000.00 45,475.88 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393804719 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M3R8 D 24,580,000.00 24,580,000.00 0.00 0.00 24,580,000.00 107,999.72 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393805212 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M3S6 E 9,056,000.00 9,056,000.00 0.00 0.00 9,056,000.00 39,790.30 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393804535 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M3X5/U48138QU5 F 11,644,000.00 11,644,000.00 0.00 0.00 11,644,000.00 51,161.46 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393804432 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M3Z0/U48138QV3 G 7,762,000.00 7,762,000.00 0.00 0.00 7,762,000.00 34,104.71 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393804861 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M4B2/U48138QW1 H 11,643,000.00 11,643,000.00 0.00 0.00 11,643,000.00 51,157.07 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393804297 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M4D8/U48138QX9 J 6,469,000.00 6,469,000.00 0.00 0.00 6,469,000.00 28,423.52 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393804831 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M4F3/U48138QY7 K 5,175,000.00 5,175,000.00 0.00 0.00 5,175,000.00 22,737.94 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393803634 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M4H9/U48138QZ4 L 2,587,000.00 2,587,000.00 0.00 0.00 2,587,000.00 11,366.77 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393805720 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M4K2/U48138RA8 M 3,881,000.00 3,881,000.00 0.00 0.00 3,881,000.00 17,052.36 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393806028 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M4M8/U48138RB6 N 2,588,000.00 2,588,000.00 0.00 0.00 2,588,000.00 11,371.17 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (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: 5.315971% 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass Through Certificates Series 2004-C2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 112 Upper-Tier REMIC Statement Date: ABN AMRO Acct: 721814.3 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393803634 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M4P1/U48138RC4 P 2,587,000.00 2,587,000.00 0.00 0.00 2,587,000.00 11,366.77 1000.000000000 0.000000000 0.000000000 1000.000000000 4.393804790 5.442053602% 0.00 0.00 0.000000000 5.27256577% 0.000000000 46625M4R7/U48138RD2 NR 14,231,381.00 14,231,381.00 0.00 0.00 14,231,381.00 62,529.91 1000.000000000 0.000000000 0.000000000 1000.000000000 4.097500000 5.080900000% 0.00 0.00 0.000000000 4.91700000% 0.000000000 46625M4T3/U48138RE0 RP-1 5,800,000.00 5,800,000.00 0.00 0.00 5,800,000.00 23,765.50 1000.000000000 0.000000000 0.000000000 1000.000000000 4.160000000 5.158400000% 0.00 0.00 0.000000000 4.99200000% 0.000000000 46625M4V8/U48138RF7 RP-2 4,500,000.00 4,500,000.00 0.00 0.00 4,500,000.00 18,720.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.285000000 5.313400000% 0.00 0.00 0.000000000 5.14200000% 0.000000000 46625M4X4/U48138RG5 RP-3 4,750,000.00 4,750,000.00 0.00 0.00 4,750,000.00 20,353.75 1000.000000000 0.000000000 0.000000000 1000.000000000 4.386666019 5.439466667% 0.00 0.00 0.000000000 5.26400000% 0.000000000 46625M4Z9/U48138RH3 RP-4 5,150,000.00 5,150,000.00 0.00 0.00 5,150,000.00 22,591.33 1000.000000000 0.000000000 0.000000000 1000.000000000 4.714871795 5.846440867% 0.00 0.00 0.000000000 5.65784600% 0.000000000 46625M5B1/U48138RJ9 RP-5 7,800,000.00 7,800,000.00 0.00 0.00 7,800,000.00 36,776.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSQ6051 R 0.00 0.00 0.00 0.00 0.00 0.00 997.580675268 0.000000000 0.000000000 996.908922709 0.106671136 0.142648700% 0.00 0.00 0.000000000 0.12831580% 0.000000000 N 46625M3T4/U48138QS0 X 1,034,969,381.00 1,032,465,453.98 0.00 0.00 1,031,770,210.65 110,401.36 Total P&I Payment 0.00 0.00 1,062,969,381.00 1,060,465,453.98 5,353,901.58 Total 1,059,770,210.65 695,243.33 0.00 4,658,658.25 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (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: 5.315971% 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass Through Certificates Series 2004-C2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 112 Grantor Trust Statement Date: ABN AMRO Acct: 721814.3 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 NR 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 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (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 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 4,384,132.12 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 4,695,539.03 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 AdvancesRecoup of Prior AdvancesMisc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve WithholdingPlus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less 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 AmountsPPIS Reducing Scheduled InterestPPIS Reducing Servicing Fee PPIS Due Certificate ) (247.96 0.00 0.000.00 0.00 0.00 4,660,337.33 ) (1,679.07 0.000.000.00 ) (1,679.07 621,703.04 73,540.29 695,243.33 0.000.000.000.000.000.00 695,243.33 5,355,580.66 5,353,901.59 1,060,465,454.56 136 695,243.33 0.00 0 0.000.00 0 0.00 0 1,059,770,211.23 136 10,813.22 111,595.95 73,540.29 311,406.91 73,540.29 311,406.91 34,953.74 0.000.00 2,297.25 37,250.99 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (34,953.74 4,658,658.26 Interest Not Advanced ( Current Period ) 0.00 311,406.91 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (111,595.95 ) (10,813.22 0.00 0.00 0.00 Page 5 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Statement Date: Cash Reconciliation Summary Group 1 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 3,189,760.62 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 3,305,786.21 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 AdvancesRecoup of Prior AdvancesMisc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve WithholdingPlus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less 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 AmountsPPIS Reducing Scheduled InterestPPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 3,280,462.34 ) (1,201.28 0.000.000.00 ) (1,201.28 474,460.48 28,786.35 503,246.83 0.000.000.000.000.000.00 503,246.83 3,783,709.17 3,782,507.89 758,704,320.54 84 503,246.83 0.00 0 0.000.00 0 0.00 0 758,201,073.71 84 0.00 0.00 28,786.35 116,025.59 28,786.35 116,025.59 25,323.87 0.000.00 849.80 26,173.67 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (25,323.87 3,279,261.06 Interest Not Advanced ( Current Period ) 0.00 116,025.59 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Page 6 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Statement Date: Cash Reconciliation Summary Group 2 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 1,071,187.25 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 1,266,568.57 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 AdvancesRecoup of Prior AdvancesMisc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve WithholdingPlus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less 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 AmountsPPIS Reducing Scheduled InterestPPIS Reducing Servicing Fee PPIS Due Certificate ) (247.96 0.00 0.000.00 0.00 0.00 1,257,624.07 ) (433.46 0.000.000.00 ) (433.46 147,242.56 44,753.94 191,996.50 0.000.000.000.000.000.00 191,996.50 1,449,620.57 1,449,187.12 273,761,134.02 47 191,996.50 0.00 0 0.000.00 0 0.00 0 273,569,137.52 47 10,813.22 111,595.95 44,753.94 195,381.32 44,753.94 195,381.32 8,696.54 0.000.00 1,447.45 10,143.99 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (8,696.54 1,257,190.62 Interest Not Advanced ( Current Period ) 0.00 195,381.32 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (111,595.95 ) (10,813.22 0.00 0.00 0.00 Page 7 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Statement Date: Cash Reconciliation Summary Republic Plaza Loan - Non Pooled Interest Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 123,184.25 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 123,184.25 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 AdvancesRecoup of Prior AdvancesMisc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve WithholdingPlus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less 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 AmountsPPIS Reducing Scheduled InterestPPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 122,250.92 ) (44.33 0.000.000.00 ) (44.33 0.000.000.00 0.000.000.000.000.000.000.00 122,250.92 122,206.58 28,000,000.00 5 0.000.00 0 0.000.00 0 0.00 0 28,000,000.00 5 0.00 0.00 0.00 0.00 0.00 0.00 933.33 0.000.000.00 933.33 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (933.33 122,206.58 Interest Not Advanced ( Current Period ) 0.00 0.00 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Page 8 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3Bond Interest Reconciliation Deductions Allocable Deferred & Prior Prepay- Other Additions Interest Credit Support Original Current(4) Accrual Int. Short- falls Due ment Interest Interest (2) Payment Amount PPIS Interest Certificate Accretion Interest Loss/Exp Interest Penalties Proceeds (1) Interest Shortfalls Certificate Rate PassThru Method Days Outstanding Remaining Statement Date: Distributable Current Period (Shortfall)/ Recovery Int Accrual on Prior Shortfall (3) 0.00 0.00 0.00 0.00 0.00 A-1 30 321,500.94 321,500.94 321,500.94 0.00 13.25% 13.29% 30/360 4.278000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 424,213.81 424,213.81 424,213.81 0.00 13.25% 13.29% 30/360 5.090565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 1,874,943.74 1,874,943.74 1,874,943.74 0.00 13.25% 13.29% 30/360 5.215565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1A 30 1,202,850.12 1,202,850.12 1,202,850.12 0.00 13.25% 13.29% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 108,004.12 108,004.12 108,004.12 0.00 10.88% 10.91% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 45,475.88 45,475.88 45,475.88 0.00 9.88% 9.91% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 107,999.72 107,999.72 107,999.72 0.00 7.50% 7.52% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 39,790.30 39,790.30 39,790.30 0.00 6.63% 6.65% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 51,161.46 51,161.46 51,161.46 0.00 5.50% 5.52% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 34,104.71 34,104.71 34,104.71 0.00 4.75% 4.76% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 51,157.07 51,157.07 51,157.07 0.00 3.63% 3.64% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 28,423.52 28,423.52 28,423.52 0.00 3.00% 3.01% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 22,737.94 22,737.94 22,737.94 0.00 2.50% 2.51% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 11,366.77 11,366.77 11,366.77 0.00 2.25% 2.26% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 17,052.36 17,052.36 17,052.36 0.00 1.88% 1.88% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 11,371.17 11,371.17 11,371.17 0.00 1.63% 1.63% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 11,366.77 11,366.77 11,366.77 0.00 1.38% 1.38% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 NR 30 62,529.91 62,529.91 62,529.91 0.00 0.00% 0.00% 30/360 5.272565767% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 RP-1 30 23,765.50 23,765.50 23,765.50 0.00 NA NA 30/360 4.917000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 RP-2 30 18,720.00 18,720.00 18,720.00 0.00 NA NA 30/360 4.992000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 RP-3 30 20,353.75 20,353.75 20,353.75 0.00 NA NA 30/360 5.142000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 RP-4 30 22,591.33 22,591.33 22,591.33 0.00 NA NA 30/360 5.264000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 RP-5 30 36,776.00 36,776.00 36,776.00 0.00 NA NA 30/360 5.657846000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X 30 110,401.36 110,401.36 110,401.36 0.00 NA NA 30/360 0.128315803% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 NR 30 0.00 0.00 0.00 0.00 NA NA 0.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,658,658.25 4,658,658.25 4,658,658.25 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. 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 9 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). J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-0415-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 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 10 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-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: 721814.3 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% 15-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% 15-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% 16-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% 15-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% 15-Jun-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category Page 11 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-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: Group 1 ABN AMRO Acct: 721814.3 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% 15-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% 15-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% 16-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% 15-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% 15-Jun-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 12 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-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: Group 2 ABN AMRO Acct: 721814.3 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% 15-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% 15-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% 16-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% 15-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% 15-Jun-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 13 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-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: Republic Plaza Loan - Non Pooled Interest ABN AMRO Acct: 721814.3 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% 15-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% 15-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% 16-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% 15-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% 15-Jun-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 14 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-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: 721814.3 Series 2004-C2 15-Oct-04 136 104.62% 1,059,770,211 99.70% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 112 291 5.32% 5.27% 0 0 0 0 15-Sep-04 136 104.62% 1,060,465,455 99.76% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 113 292 5.49% 5.44% 0 0 0 0 16-Aug-04 136 104.62% 1,061,075,281 99.82% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 114 293 5.49% 5.44% 0 0 0 0 15-Jul-04 136 104.62% 1,061,682,204 99.88% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 115 294 5.32% 5.27% 0 0 0 0 15-Jun-04 136 104.62% 1,062,368,620 99.94% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 116 294 5.49% 5.44% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 15 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-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: Group 1 Amort ABN AMRO Acct: 721814.3 Series 2004-C2 15-Oct-04 84 64.62% 758,201,074 71.33% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 114 311 5.23% 5.19% 0 0 0 0 15-Sep-04 84 64.62% 758,704,321 71.38% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 115 312 5.40% 5.35% 0 0 0 0 16-Aug-04 84 64.62% 759,147,380 71.42% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 116 313 5.40% 5.35% 0 0 0 0 15-Jul-04 84 64.62% 759,588,341 71.46% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 117 314 5.23% 5.19% 0 0 0 0 15-Jun-04 84 64.62% 760,085,214 71.51% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 118 315 5.40% 5.35% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 16 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-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: Group 2 Amort ABN AMRO Acct: 721814.3 Series 2004-C2 15-Oct-04 47 36.15% 273,569,138 25.74% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 110 315 5.56% 5.51% 0 0 0 0 15-Sep-04 47 36.15% 273,761,134 25.75% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 111 316 5.74% 5.69% 0 0 0 0 16-Aug-04 47 36.15% 273,927,901 25.77% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 112 317 5.74% 5.69% 0 0 0 0 15-Jul-04 47 36.15% 274,093,863 25.79% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 113 318 5.56% 5.51% 0 0 0 0 15-Jun-04 47 36.15% 274,283,406 25.80% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 114 319 5.74% 5.69% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 17 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-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: Republic Plaza Loan - Non Pooled Interest Amort ABN AMRO Acct: 721814.3 Series 2004-C2 15-Oct-04 5 3.85% 28,000,000 2.63% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 114 359 5.28% 5.24% 0 0 0 0 15-Sep-04 5 3.85% 28,000,000 2.63% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 115 359 5.46% 5.41% 0 0 0 0 16-Aug-04 5 3.85% 28,000,000 2.63% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 116 359 5.46% 5.41% 0 0 0 0 15-Jul-04 5 3.85% 28,000,000 2.63% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 117 359 5.28% 5.24% 0 0 0 0 15-Jun-04 5 3.85% 28,000,000 2.63% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 118 359 5.46% 5.41% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 18 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Delinquent Loan Detail Disclosure Control # Paid ThruDate Current P&I Advance Outstanding P&I Advances** Out. Property Protection Advances Loan Status Code (1) Special Servicer Transfer Date Foreclosure Date Bankruptcy Date REO Date Statement Date: 1-Sep-04 70,962.96 70,962.96 0.00 B 16 1-Sep-04 59,665.80 59,665.80 0.00 A 19 1-Sep-04 52,867.40 52,867.40 0.00 B 26 1-Sep-04 43,757.66 43,757.66 0.00 B 30 1-Sep-04 36,143.36 36,143.36 0.00 B 35 1-Sep-04 26,436.42 26,436.42 0.00 B 49 1-Sep-04 24,136.94 24,136.94 0.00 B 54 1-Sep-04 22,566.35 22,566.35 0.00 B 61 1-Sep-04 14,766.12 14,766.12 0.00 B 93 1-Sep-04 11,469.04 11,469.04 0.00 B 116 1-Sep-04 9,370.81 9,370.81 0.00 B 119 1-Sep-04 6,827.05 6,827.05 0.00 B 129 1-Sep-04 5,977.27 5,977.27 0.00 B 131 384,947.20 384,947.20 Total 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 19 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 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 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 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 20 of 36 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: MI 4.82900% 11-Feb-14 JPM04C2A Retail 0.00 125,500,000 505,033 1 CO 4.52670% 1-Apr-14 JPM04C2C Office 0.00 107,000,000 403,631 2 5.48800% 1-Nov-13 JPM04C2B 0.00 99,381,552 454,505 3 OR 5.04000% 11-May-14 JPM04C2A Office 0.00 41,500,000 174,300 4 PA 5.48000% 1-Feb-14 JPM04C2A Retail 0.00 27,128,182 155,004 5 CA 5.13000% 1-Jan-19 JPM04C2A Retail 0.00 22,753,007 125,303 6 CA 5.80000% 1-Apr-14 JPM04C2A Office 0.00 18,889,931 111,483 7 MO 5.83000% 1-May-19 JPM04C2A Office 0.00 17,950,000 87,207 8 CA 4.51000% 1-Dec-08 JPM04C2A Retail 0.00 16,500,000 62,013 9 LA 5.15100% 1-Apr-14 JPM04C2A Retail 0.00 14,502,857 79,729 10 CA 5.44000% 1-Mar-14 JPM04C2A Retail 0.00 14,300,000 64,827 11 CA 5.87000% 11-Feb-14 JPM04C2A Retail 0.00 13,989,825 83,362 12 KY 5.49000% 1-Dec-10 JPM04C2A Retail 0.00 14,000,000 64,050 13 TX 5.12000% 1-Jan-09 JPM04C2B Multifamily 0.00 13,800,000 58,880 14 NC 5.81000% 1-Mar-14 JPM04C2A Mobile home park 0.00 12,515,865 74,011 15 TX 5.92400% 1-Mar-14 JPM04C2B Multifamily 0.00 11,921,894 71,361 B 16 FL 5.90000% 1-Jan-14 JPM04C2A Retail 0.00 10,657,013 63,762 17 CO 4.60000% 11-Oct-09 JPM04C2A Office 0.00 10,539,140 59,802 18 CA 5.56000% 1-Mar-14 JPM04C2A Retail 0.00 10,425,907 60,014 A 19 MO 5.28000% 11-Mar-14 JPM04C2B Multifamily 0.00 10,421,279 58,177 20 OH 5.59000% 1-Mar-14 JPM04C2A Industrial 0.00 10,392,079 65,045 21 GA 6.08000% 1-Mar-14 JPM04C2A Retail 0.00 9,657,901 63,297 22 FL 5.42000% 1-Oct-10 JPM04C2A Retail 0.00 9,354,211 53,323 23 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 21 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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NC 5.61000% 1-May-14 JPM04C2A Office 0.00 9,150,000 42,776 24 FL 5.09000% 1-Mar-09 JPM04C2A Office 0.00 9,100,000 38,599 25 TX 5.92400% 1-Mar-14 JPM04C2B Multifamily 0.00 8,881,811 53,164 B 26 CA 5.57500% 1-Apr-14 JPM04C2A Retail 0.00 8,299,211 47,804 27 CA 5.57500% 1-Apr-14 JPM04C2A Office 0.00 7,603,469 43,797 28 GA 5.33000% 1-May-14 JPM04C2B Multifamily 0.00 7,442,894 45,298 29 TX 5.80000% 1-Apr-14 JPM04C2B Multifamily 0.00 7,456,552 44,006 B 30 IN 5.08000% 11-May-14 JPM04C2A Retail 0.00 7,358,982 40,087 31 CO 5.25000% 11-Apr-14 JPM04C2A Office 0.00 6,755,683 37,550 32 CA 6.14000% 6-May-14 JPM04C2B Multifamily 0.00 6,751,807 41,271 33 CO 5.71600% 1-Feb-09 JPM04C2A Office 0.00 6,447,547 37,792 34 CA 5.57500% 1-Apr-14 JPM04C2A Industrial 0.00 6,311,376 36,354 B 35 5.84000% 11-May-24 JPM04C2A 0.00 6,231,361 44,867 36 SC 5.63000% 1-Mar-14 JPM04C2B Multifamily 0.00 5,993,063 34,760 37 AZ 5.20000% 11-Apr-14 JPM04C2A Mobile home park 0.00 5,960,485 32,947 38 CA 5.10000% 1-May-14 JPM04C2A Industrial 0.00 5,750,000 24,438 39 CA 5.57500% 1-Apr-14 JPM04C2A Office 0.00 5,665,330 32,633 40 PA 5.82000% 1-Mar-14 JPM04C2A Mobile home park 0.00 5,662,024 33,518 41 OH 5.48000% 1-Apr-14 JPM04C2A Retail 0.00 5,267,100 30,026 42 MI 4.98000% 1-Mar-14 JPM04C2A Retail 0.00 5,208,059 28,119 43 NJ 5.56900% 1-Feb-11 JPM04C2A Mobile home park 0.00 5,057,572 29,178 44 MA 5.50000% 1-Apr-14 JPM04C2A Office 0.00 5,048,600 28,844 45 MI 4.68000% 11-May-14 JPM04C2B Multifamily 0.00 4,957,593 28,305 46 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: OH 5.62000% 1-Feb-14 JPM04C2B Multifamily 0.00 4,940,157 31,064 47 MA 5.50000% 1-Apr-14 JPM04C2A Office 0.00 4,810,084 27,481 48 CA 5.28000% 1-Jan-09 JPM04C2A Industrial 0.00 4,752,694 26,595 B 49 CA 6.10000% 1-Dec-13 JPM04C2A Retail 0.00 4,607,551 28,179 50 CA 5.13000% 1-Jan-09 JPM04C2A Mobile home park 0.00 4,454,266 24,516 51 TX 5.78000% 1-Mar-14 JPM04C2A Retail 0.00 4,253,712 25,073 52 FL 5.81000% 1-Mar-14 JPM04C2B Mobile home park 0.00 4,246,454 25,111 53 IL 5.55500% 1-Apr-14 JPM04C2B Multifamily 0.00 4,224,038 24,278 B 54 FL 5.65000% 1-Apr-14 JPM04C2A Retail 0.00 4,212,733 26,481 55 NV 5.11000% 1-Jan-09 JPM04C2A Mobile home park 0.00 4,157,140 22,830 56 TX 6.20000% 1-Apr-14 JPM04C2A Office 0.00 4,058,371 24,989 57 SC 5.34000% 1-May-14 JPM04C2B Multifamily 0.00 3,979,036 22,312 58 FL 5.93000% 11-May-20 JPM04C2A Retail 0.00 3,937,711 32,496 59 AR 5.73000% 1-Dec-18 JPM04C2B Multifamily 0.00 3,966,401 25,273 60 IL 5.49500% 1-Apr-14 JPM04C2A Multifamily 0.00 3,975,249 22,699 B 61 AL 5.75100% 1-Feb-14 JPM04C2B Multifamily 0.00 3,967,956 23,345 62 NY 4.96000% 6-Apr-14 JPM04C2A Multifamily 0.00 3,773,696 20,306 63 6.12000% 11-Nov-13 JPM04C2B 0.00 3,761,571 23,077 64 NC 5.95000% 1-Mar-14 JPM04C2B Multifamily 0.00 3,713,766 24,047 65 TX 5.35000% 11-Feb-14 JPM04C2B Multifamily 0.00 3,717,372 20,941 66 FL 5.74000% 1-Mar-14 JPM04C2A Retail 0.00 3,694,770 21,685 67 MI 5.35000% 11-Apr-14 JPM04C2A Industrial 0.00 3,676,389 20,661 68 TX 6.15000% 1-Mar-14 JPM04C2A Retail 0.00 3,677,124 22,541 69 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NV 5.31000% 1-Jan-09 JPM04C2A Industrial 0.00 3,614,250 20,291 70 CA 5.57500% 1-Apr-14 JPM04C2A Office 0.00 3,379,319 19,465 71 WA 5.67000% 11-May-14 JPM04C2B Mobile home park 0.00 3,283,918 19,091 72 GA 4.78000% 11-May-14 JPM04C2B Multifamily 0.00 3,250,000 12,946 73 FL 5.91000% 11-May-24 JPM04C2A Mixed use 0.00 3,214,892 23,279 74 AZ 5.81000% 1-Mar-14 JPM04C2A Mobile home park 0.00 3,178,633 18,796 75 FL 5.90000% 1-Feb-11 JPM04C2B Mobile home park 0.00 3,175,153 18,980 76 AZ 5.50000% 11-May-24 JPM04C2A Retail 0.00 3,114,237 21,813 77 NV 4.90000% 1-Mar-09 JPM04C2A Industrial 0.00 3,000,427 16,054 78 VA 5.28000% 8-Apr-14 JPM04C2A Industrial 0.00 2,980,571 16,622 79 OH 5.49000% 1-Apr-14 JPM04C2B Multifamily 0.00 2,972,980 18,405 80 TX 5.55000% 1-Mar-14 JPM04C2B Multifamily 0.00 2,978,784 17,128 81 GA 5.07000% 1-Mar-14 JPM04C2A Retail 0.00 2,976,483 16,233 82 CA 5.99000% 11-Nov-13 JPM04C2A Self storage 0.00 2,968,792 17,967 83 CO 5.90000% 1-Mar-14 JPM04C2A Retail 0.00 2,871,088 17,142 84 TX 5.46000% 1-Jan-09 JPM04C2A Mixed use 0.00 2,860,124 17,739 85 TX 5.35000% 11-Mar-14 JPM04C2B Multifamily 0.00 2,858,730 16,082 86 ID 5.49000% 11-Apr-14 JPM04C2A Retail 0.00 2,857,191 16,306 87 TN 5.72500% 1-Jan-14 JPM04C2B Multifamily 0.00 2,854,139 16,761 88 TX 6.04000% 1-Jan-24 JPM04C2A Retail 0.00 2,746,506 20,125 89 OK 5.40000% 11-Apr-14 JPM04C2A Self storage 0.00 2,675,316 16,420 90 IN 5.58000% 1-Feb-11 JPM04C2A Mobile home park 0.00 2,677,589 15,466 91 OH 5.44000% 11-May-14 JPM04C2B Multifamily 0.00 2,586,668 14,665 92 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: IL 5.55500% 1-Apr-14 JPM04C2B Multifamily 0.00 2,584,117 14,852 B 93 FL 5.81000% 1-Mar-14 JPM04C2B Mobile home park 0.00 2,532,973 14,978 94 IL 6.10000% 1-Jan-14 JPM04C2A Retail 0.00 2,528,877 15,453 95 5.35000% 11-Apr-14 JPM04C2B 0.00 2,503,919 14,072 96 IA 5.40000% 1-May-14 JPM04C2A Mobile home park 0.00 2,387,585 13,477 97 MI 5.95000% 1-Apr-14 JPM04C2B Multifamily 0.00 2,379,998 15,390 98 OH 6.35000% 11-May-14 JPM04C2A Retail 0.00 2,335,023 15,648 99 FL 5.81000% 1-Mar-14 JPM04C2A Mobile home park 0.00 2,264,776 13,393 100 FL 5.81000% 1-Mar-14 JPM04C2B Mobile home park 0.00 2,239,943 13,246 101 MN 5.80000% 11-Apr-24 JPM04C2B Multifamily 0.00 2,220,813 15,861 102 NY 6.06000% 11-Oct-13 JPM04C2B Multifamily 0.00 2,202,794 14,515 103 GA 4.95000% 11-Mar-14 JPM04C2B Multifamily 0.00 2,200,000 9,075 104 NY 5.42000% 1-Apr-14 JPM04C2A Multifamily 0.00 2,186,168 12,381 105 IL 5.86000% 1-Feb-14 JPM04C2A Retail 0.00 2,123,243 12,638 106 FL 5.81000% 1-Mar-14 JPM04C2A Mobile home park 0.00 2,095,911 12,394 107 GA 5.97000% 11-May-14 JPM04C2A Retail 0.00 2,085,681 13,492 108 MO 5.35000% 1-Mar-14 JPM04C2A Retail 0.00 2,084,491 11,727 109 CA 5.57500% 1-Apr-14 JPM04C2A Office 0.00 2,032,561 11,708 110 FL 5.38000% 11-May-14 JPM04C2B Multifamily 0.00 1,989,609 11,206 111 NM 6.34000% 1-Feb-14 JPM04C2A Retail 0.00 1,985,864 12,432 112 VA 5.49000% 1-Mar-14 JPM04C2A Retail 0.00 1,926,100 11,003 113 ID 6.09000% 11-May-14 JPM04C2B Multifamily 0.00 1,907,182 12,476 114 OH 5.60000% 1-Apr-14 JPM04C2B Multifamily 0.00 1,903,022 11,905 115 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: ND 5.38000% 1-Apr-14 JPM04C2B Multifamily 0.00 1,882,572 11,532 B 116 MS 6.61000% 1-Feb-24 JPM04C2A Retail 0.00 1,869,864 14,289 117 IN 5.05000% 11-May-22 JPM04C2A Retail 0.00 1,700,598 12,244 118 IL 5.55500% 1-Apr-14 JPM04C2B Multifamily 0.00 1,639,921 9,426 B 119 NY 5.42000% 1-Apr-14 JPM04C2A Multifamily 0.00 1,490,569 8,442 120 PA 5.52000% 1-Mar-11 JPM04C2A Mobile home park 0.00 1,484,399 9,229 121 AZ 5.81000% 1-Mar-14 JPM04C2B Mobile home park 0.00 1,455,218 8,605 122 MI 6.05400% 1-Mar-14 JPM04C2A Self storage 0.00 1,399,592 9,151 123 TX 6.22000% 11-Feb-14 JPM04C2A Mobile home park 0.00 1,369,990 8,470 124 TX 5.91000% 11-Feb-14 JPM04C2A Retail 0.00 1,260,160 7,541 125 SC 5.87000% 11-Mar-14 JPM04C2B Multifamily 0.00 1,162,292 6,917 126 SC 5.87000% 11-Mar-14 JPM04C2B Multifamily 0.00 1,122,555 6,681 127 GA 5.70000% 1-Apr-14 JPM04C2B Multifamily 0.00 1,040,870 6,574 128 TN 6.15000% 1-Mar-14 JPM04C2B Multifamily 0.00 1,040,203 6,862 B 129 TX 6.31000% 1-Feb-14 JPM04C2B Mobile home park 0.00 1,042,530 6,506 130 GA 5.80000% 1-Mar-14 JPM04C2B Multifamily 0.00 1,033,040 6,102 B 131 CO 4.95890% 1-Apr-14 JPM04C2D Office 0.00 5,800,000 23,968 132 CO 5.03390% 1-Apr-14 JPM04C2D Office 0.00 4,500,000 18,877 133 CO 5.18390% 1-Apr-14 JPM04C2D Office 0.00 4,750,000 20,520 134 CO 5.30590% 1-Apr-14 JPM04C2D Office 0.00 5,150,000 22,771 135 CO 5.69975% 1-Apr-14 JPM04C2D Office 0.00 7,800,000 37,048 136 1,059,770,211 5,393,080 0 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (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 PeriodB. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 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 NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) Not Avail Not Avail Not Avail 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 27 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 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-0415-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Statement Date: 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A Page 28 of 36 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 29 of 36 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 ASER Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled Balance ASER Prin Balance ASER Prin ADV Reduction Amount Current Appraisal Reduction Date Current Appraisal Reduction Amount Cumulative ASER Amount Statement Date: ASER Int ADV Reduction Amount 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 30 of 36 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 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 31 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-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: 721814.3 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 32 of 36 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Realized Loss Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled Balance Gross Proceeds Gross Proceeds as a % of Sched. Balance Aggregate LiquidationExpenses * Net Liquidation Proceeds Net Proceeds as a % of Sched. Balance Realized Loss Statement Date: Current TotalCumulative 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 33 of 36 * Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc.. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: LR-RP LR 9ABSQ6040 A-1 46625M3L1 AAA Aaa NR A-2 46625M3M9 AAA Aaa NR A-3 46625M3N7 AAA Aaa NR A-1A 46625M3V9 AAA Aaa NR B 46625M3P2 AA Aa2 NR C 46625M3Q0 AA- Aa3 NR D 46625M3R8 A2 NR E 46625M3S6 A3 NR F 46625M3X5 BBB+ Baa1 NR G 46625M3Z0 BBB Baa2 NR H 46625M4B2 BBB- Baa3 NR J 46625M4D8 BB+ Ba1 NR K 46625M4F3 BB Ba2 NR L 46625M4H9 BB- Ba3 NR M 46625M4K2 B+ B1 NR N 46625M4M8 B B2 NR P 46625M4P1 B- B3 NR NR 46625M4R7 NR NR NR RP-1 46625M4T3 A A2 NR RP-2 46625M4V8 A- A3 NR Page 34 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (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 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 onthis report, LaSalle recommends that investors obtain current rating information directly from the rating agency. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: RP-3 46625M4X4 BBB+ Baa1 NR RP-4 46625M4Z9 BBB Baa2 NR RP-5 46625M5B1 BBB- Baa3 NR R 9ABSQ6051 X 46625M3T4 AAA Aaa NR NR NR Page 35 of 36 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (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 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 onthis report, LaSalle recommends that investors obtain current rating information directly from the rating agency. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Oct-0415-Oct-04 15-Sep-04 15-Nov-04 30-Sep-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Defeased Loans Statement Date: DisclosureControl # 13-Oct-2004 - 13:50 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 36 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

Reporting Package Table of Contents

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Administrator:

Laura Kocha-Chaddha 312.904.0648
laura.kocha.chaddha@abnamro.com

Analyst:

Christine Paidosh 714.259.6207
christine.paidosh@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

Asset-Backed Facts ~ 15 Month Loan Status Summary

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

Historical Collateral Prepayment
Loan Level Detail
Specially Serviced (Part I) - Loan Detail

Page 2-4
Page 5-8
Page 9
Page 10

Page 11-14

Page 15-18
Page 19

Page 20
Page 21-26

Page 27

Specially Serviced (Part II) - Servicer Comments

Modified Loan Detail
Appraisal Reduction Detail
Appraisal Reduction Detail

Historical REO Report
Realized Loss Detail
Rating Information

Page 28

Page 29
Page 30
Page 31

Page 32
Page 33
Page 34-35

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

JPMC04C2

JPMC04C2_200412_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

20-May-04
15-Jun-04

15-May-41

Defeased Loans

Page 36

Parties to The Transaction

Depositor: J.P. Morgan Chase Commercial Mortgage Securities Corp.

Underwriter: ABN AMRO Incorporated/J.P. Morgan Chase Bank/Nomura Asset Capital Corporation/Wachovia Securities

Master Servicer: GMAC Commercial Mortgage Corporation

Special Servicer: ArCap Servicing, Inc.

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

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.gmaccm.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:

5.315660%

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

110

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 721814.3

969.910627935

5.517789348

0.000000000

964.392838587

3.457731413

Fixed

0.00

0.000000000

4.27800000%

0.000000000

46625M3L1

A-1

92,000,000.00

89,231,777.77

507,636.62

0.00

88,724,141.15

318,111.29

1000.000000000

0.000000000

1000.000000000

4.241876700

5.090090795%

0.00

0.000000000

5.09025200%

0.000000000

46625M3M9

A-2

100,000,000.00

0.00

100,000,000.00

424,187.67

1000.000000000

0.000000000

1000.000000000

4.346043330

5.215090795%

0.00

0.000000000

5.21525200%

0.000000000

46625M3N7

A-3

431,388,000.00

0.00

431,388,000.00

1,874,830.94

996.184972982

0.705746975

0.000000000

995.479226007

4.376781856

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M3V9/U48138QT8

A-1A

274,447,000.00

273,399,977.28

193,690.14

0.00

273,206,287.14

1,201,194.65

1000.000000000

0.000000000

1000.000000000

4.393543387

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M3P2

24,581,000.00

0.00

24,581,000.00

107,997.69

1000.000000000

0.000000000

1000.000000000

4.393542995

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M3Q0

10,350,000.00

0.00

10,350,000.00

45,473.17

1000.000000000

0.000000000

1000.000000000

4.393543531

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M3R8

24,580,000.00

0.00

24,580,000.00

107,993.30

1000.000000000

0.000000000

1000.000000000

4.393543507

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M3S6

9,056,000.00

0.00

9,056,000.00

39,787.93

1000.000000000

0.000000000

1000.000000000

4.393543456

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M3X5/U48138QU5

11,644,000.00

0.00

11,644,000.00

51,158.42

1000.000000000

0.000000000

1000.000000000

4.393542901

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M3Z0/U48138QV3

7,762,000.00

0.00

7,762,000.00

34,102.68

1000.000000000

0.000000000

1000.000000000

4.393543760

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M4B2/U48138QW1

11,643,000.00

0.00

11,643,000.00

51,154.03

1000.000000000

0.000000000

1000.000000000

4.393543051

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M4D8/U48138QX9

6,469,000.00

0.00

6,469,000.00

28,421.83

1000.000000000

0.000000000

1000.000000000

4.393543961

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M4F3/U48138QY7

5,175,000.00

0.00

5,175,000.00

22,736.59

1000.000000000

0.000000000

1000.000000000

4.393544646

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M4H9/U48138QZ4

2,587,000.00

0.00

2,587,000.00

11,366.10

1000.000000000

0.000000000

1000.000000000

4.393542901

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M4K2/U48138RA8

3,881,000.00

0.00

3,881,000.00

17,051.34

1000.000000000

0.000000000

1000.000000000

4.393543277

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M4M8/U48138RB6

2,588,000.00

0.00

2,588,000.00

11,370.49

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:

5.315660%

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

110

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 721814.3

1000.000000000

0.000000000

1000.000000000

4.393544646

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M4P1/U48138RC4

2,587,000.00

0.00

2,587,000.00

11,366.10

1000.000000000

0.000000000

1000.000000000

4.393543395

5.272090795%

0.00

0.000000000

5.27225200%

0.000000000

46625M4R7/U48138RD2

14,231,381.00

0.00

14,231,381.00

62,526.19

1000.000000000

0.000000000

1000.000000000

4.097500000

5.080900000%

0.00

0.000000000

4.91700000%

0.000000000

46625M4T3/U48138RE0

RP-1

5,800,000.00

0.00

5,800,000.00

23,765.50

1000.000000000

0.000000000

1000.000000000

4.160000000

5.158400000%

0.00

0.000000000

4.99200000%

0.000000000

46625M4V8/U48138RF7

RP-2

4,500,000.00

0.00

4,500,000.00

18,720.00

1000.000000000

0.000000000

1000.000000000

4.285000000

5.313400000%

0.00

0.000000000

5.14200000%

0.000000000

46625M4X4/U48138RG5

RP-3

4,750,000.00

0.00

4,750,000.00

20,353.75

1000.000000000

0.000000000

1000.000000000

4.386666019

5.439466667%

0.00

0.000000000

5.26400000%

0.000000000

46625M4Z9/U48138RH3

RP-4

5,150,000.00

0.00

5,150,000.00

22,591.33

1000.000000000

0.000000000

1000.000000000

4.714871795

5.846440867%

0.00

0.000000000

5.65784600%

0.000000000

46625M5B1/U48138RJ9

RP-5

7,800,000.00

0.00

7,800,000.00

36,776.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ6051

0.00

996.313663940

0.000000000

995.636033497

0.105887181

0.127117872%

0.00

0.000000000

0.12753475%

0.000000000

46625M3T4/U48138QS0

1,034,969,381.00

1,031,154,136.05

0.00

1,030,452,809.29

109,589.99

Total P&I Payment

0.00

1,062,969,381.00

1,059,154,136.05

5,353,953.74

Total

1,058,452,809.29

701,326.76

0.00

4,652,626.98

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:

5.315660%

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

110

Grantor Trust

Statement Date:

ABN AMRO Acct: 721814.3

0.000000000

0.00

0.000000000

N/A

0.000000000

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

4,650,421.41

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,691,469.86

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

)

(247.25

0.00

0.00
0.00

0.00

4,654,303.96

)

(1,676.99

0.00
0.00
0.00

)

(1,676.99

691,789.91

9,536.85

701,326.76

0.00
0.00
0.00
0.00
0.00
0.00

701,326.76

5,355,630.72

5,353,953.73

1,059,154,136.63

136

701,326.76

0.00

0.00
0.00

0.00

1,058,452,809.87

136

49,156.35

258,607.75

9,536.85

41,048.45

9,536.85

41,048.45

36,918.65

0.00
0.00

282.95

37,201.61

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(36,918.65

4,652,626.97

Interest Not Advanced (

Current Period

)

0.00

41,048.45

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(258,607.75

)

(49,156.35

0.00

Advance Summary (Advance Made by Servicer)

Page 5 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

Statement Date:

Cash Reconciliation Summary Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

3,302,246.19

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

3,302,246.19

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

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

3,276,107.60

)

(1,199.78

0.00
0.00
0.00

)

(1,199.78

507,636.62

0.00

507,636.62

0.00
0.00
0.00
0.00
0.00
0.00

507,636.62

3,783,744.22

3,782,544.44

757,753,507.81

507,636.62

0.00

0.00
0.00

0.00

757,245,871.19

14,870.10

78,895.55

0.00

26,138.59

0.00
0.00
0.00

26,138.59

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(26,138.59

3,274,907.82

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(78,895.55

)

(14,870.10

0.00

Advance Summary (Advance Made by Servicer)

Page 6 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

Statement Date:

Cash Reconciliation Summary Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,224,990.97

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,266,039.43

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

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

)

(247.25

0.00

0.00
0.00

0.00

1,255,945.45

)

(432.88

0.00
0.00
0.00

)

(432.88

184,153.29

9,536.85

193,690.14

0.00
0.00
0.00
0.00
0.00
0.00

193,690.14

1,449,635.59

1,449,202.70

273,400,628.82

193,690.14

0.00

0.00
0.00

0.00

273,206,938.68

34,286.25

179,712.20

9,536.85

41,048.45

9,536.85

41,048.45

9,846.73

0.00
0.00

282.95

10,129.68

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(9,846.73

1,255,512.56

Interest Not Advanced (

Current Period

)

0.00

41,048.45

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(179,712.20

)

(34,286.25

0.00

Advance Summary (Advance Made by Servicer)

Page 7 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

Statement Date:

Cash Reconciliation Summary Republic Plaza Loan - Non Pooled Interest

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

123,184.25

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

123,184.25

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

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

122,250.92

)

(44.33

0.00
0.00
0.00

)

(44.33

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

122,250.92

122,206.58

28,000,000.00

0.00
0.00

0.00

28,000,000.00

0.00

933.33

0.00
0.00
0.00

933.33

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(933.33

122,206.58

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

Advance Summary (Advance Made by Servicer)

Page 8 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Class

Accrued

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3
Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass
Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

0.00

A-1

318,111.29

0.00

13.25%

13.31%

30/360

4.278000000%

0.00

A-2

424,187.67

0.00

13.25%

13.31%

30/360

5.090252002%

0.00

A-3

1,874,830.94

0.00

13.25%

13.31%

30/360

5.215252002%

0.00

A-1A

1,201,194.65

0.00

13.25%

13.31%

30/360

5.272252002%

0.00

107,997.69

0.00

10.88%

10.92%

30/360

5.272252002%

0.00

45,473.17

0.00

9.88%

9.92%

30/360

5.272252002%

0.00

107,993.30

0.00

7.50%

7.53%

30/360

5.272252002%

0.00

39,787.93

0.00

6.63%

6.65%

30/360

5.272252002%

0.00

51,158.42

0.00

5.50%

5.52%

30/360

5.272252002%

0.00

34,102.68

0.00

4.75%

4.77%

30/360

5.272252002%

0.00

51,154.03

0.00

3.63%

3.64%

30/360

5.272252002%

0.00

28,421.83

0.00

3.00%

3.01%

30/360

5.272252002%

0.00

22,736.59

0.00

2.50%

2.51%

30/360

5.272252002%

0.00

11,366.10

0.00

2.25%

2.26%

30/360

5.272252002%

0.00

17,051.34

0.00

1.88%

30/360

5.272252002%

0.00

11,370.49

0.00

1.63%

30/360

5.272252002%

0.00

11,366.10

0.00

1.38%

30/360

5.272252002%

0.00

62,526.19

0.00

0.00%

30/360

5.272252002%

0.00

RP-1

23,765.50

0.00

30/360

4.917000000%

0.00

RP-2

18,720.00

0.00

30/360

4.992000000%

0.00

RP-3

20,353.75

0.00

30/360

5.142000000%

0.00

RP-4

22,591.33

0.00

30/360

5.264000000%

0.00

RP-5

36,776.00

0.00

30/360

5.657846000%

0.00

109,589.99

0.00

30/360

0.127534755%

0.00

0.000000000%

0.00

4,652,626.98

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 9 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).

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

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 10 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-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: 721814.3

0.00%

15-Dec-04

0.00%

15-Nov-04

0.00%

15-Oct-04

0.00%

15-Sep-04

0.00%

16-Aug-04

0.00%

15-Jul-04

0.00%

15-Jun-04

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

Page 11 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-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:

Group 1

ABN AMRO Acct: 721814.3

0.00%

15-Dec-04

0.00%

15-Nov-04

0.00%

15-Oct-04

0.00%

15-Sep-04

0.00%

16-Aug-04

0.00%

15-Jul-04

0.00%

15-Jun-04

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

Page 12 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-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:

Group 2

ABN AMRO Acct: 721814.3

0.00%

15-Dec-04

0.00%

15-Nov-04

0.00%

15-Oct-04

0.00%

15-Sep-04

0.00%

16-Aug-04

0.00%

15-Jul-04

0.00%

15-Jun-04

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

Page 13 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-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:

Republic Plaza Loan - Non Pooled Interest

ABN AMRO Acct: 721814.3

0.00%

15-Dec-04

0.00%

15-Nov-04

0.00%

15-Oct-04

0.00%

15-Sep-04

0.00%

16-Aug-04

0.00%

15-Jul-04

0.00%

15-Jun-04

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

Page 14 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-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: 721814.3

Series 2004-C2

15-Dec-04

136

104.62%

1,058,452,810

99.58%

0.00%

110

289

5.32%

5.27%

15-Nov-04

136

104.62%

1,059,154,137

99.64%

0.00%

111

290

5.49%

5.44%

15-Oct-04

136

104.62%

1,059,770,211

99.70%

0.00%

112

291

5.32%

5.27%

15-Sep-04

136

104.62%

1,060,465,455

99.76%

0.00%

113

292

5.49%

5.44%

16-Aug-04

136

104.62%

1,061,075,281

99.82%

0.00%

114

293

5.49%

5.44%

15-Jul-04

136

104.62%

1,061,682,204

99.88%

0.00%

115

294

5.32%

5.27%

15-Jun-04

136

104.62%

1,062,368,620

99.94%

0.00%

116

294

5.49%

5.44%

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

Page 15 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-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:

Group 1

Amort

ABN AMRO Acct: 721814.3

Series 2004-C2

15-Dec-04

64.62%

757,245,871

71.24%

0.00%

112

310

5.23%

5.19%

15-Nov-04

64.62%

757,753,508

71.29%

0.00%

113

311

5.40%

5.35%

15-Oct-04

64.62%

758,201,074

71.33%

0.00%

114

311

5.23%

5.19%

15-Sep-04

64.62%

758,704,321

71.38%

0.00%

115

312

5.40%

5.35%

16-Aug-04

64.62%

759,147,380

71.42%

0.00%

116

313

5.40%

5.35%

15-Jul-04

64.62%

759,588,341

71.46%

0.00%

117

314

5.23%

5.19%

15-Jun-04

64.62%

760,085,214

71.51%

0.00%

118

315

5.40%

5.35%

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

Page 16 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-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:

Group 2

Amort

ABN AMRO Acct: 721814.3

Series 2004-C2

15-Dec-04

36.15%

273,206,939

25.70%

0.00%

108

313

5.56%

5.51%

15-Nov-04

36.15%

273,400,629

25.72%

0.00%

109

314

5.74%

5.69%

15-Oct-04

36.15%

273,569,138

25.74%

0.00%

110

315

5.56%

5.51%

15-Sep-04

36.15%

273,761,134

25.75%

0.00%

111

316

5.74%

5.69%

16-Aug-04

36.15%

273,927,901

25.77%

0.00%

112

317

5.74%

5.69%

15-Jul-04

36.15%

274,093,863

25.79%

0.00%

113

318

5.56%

5.51%

15-Jun-04

36.15%

274,283,406

25.80%

0.00%

114

319

5.74%

5.69%

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

Page 17 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-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:

Republic Plaza Loan - Non Pooled Interest

Amort

ABN AMRO Acct: 721814.3

Series 2004-C2

15-Dec-04

3.85%

28,000,000

2.63%

0.00%

112

359

5.28%

5.24%

15-Nov-04

3.85%

28,000,000

2.63%

0.00%

113

359

5.46%

5.41%

15-Oct-04

3.85%

28,000,000

2.63%

0.00%

114

359

5.28%

5.24%

15-Sep-04

3.85%

28,000,000

2.63%

0.00%

115

359

5.46%

5.41%

16-Aug-04

3.85%

28,000,000

2.63%

0.00%

116

359

5.46%

5.41%

15-Jul-04

3.85%

28,000,000

2.63%

0.00%

117

359

5.28%

5.24%

15-Jun-04

3.85%

28,000,000

2.63%

0.00%

118

359

5.46%

5.41%

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

Page 18 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

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

43,758.16

0.00

1-Nov-04

6,827.15

0.00

129

50,585.30

Total

Page 19 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

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

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 20 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

4.82900%

11-Feb-14

JPM04C2A

Retail

0.00

125,500,000

505,033

4.52670%

1-Apr-14

JPM04C2C

Office

0.00

107,000,000

403,631

5.48800%

1-Nov-13

JPM04C2B

0.00

99,381,552

454,505

5.04000%

11-May-14

JPM04C2A

Office

0.00

41,500,000

174,300

5.48000%

1-Feb-14

JPM04C2A

Retail

0.00

27,069,951

155,004

5.13000%

1-Jan-19

JPM04C2A

Retail

0.00

22,696,819

125,303

5.80000%

1-Apr-14

JPM04C2A

Office

0.00

18,852,528

111,483

5.83000%

1-May-19

JPM04C2A

Office

0.00

17,950,000

87,207

4.51000%

1-Dec-08

JPM04C2A

Retail

0.00

16,500,000

62,013

5.15100%

1-Apr-14

JPM04C2A

Retail

0.00

14,469,915

79,729

5.44000%

1-Mar-14

JPM04C2A

Retail

0.00

14,300,000

64,827

5.87000%

11-Feb-14

JPM04C2A

Retail

0.00

13,962,188

83,362

5.49000%

1-Dec-10

JPM04C2A

Retail

0.00

14,000,000

64,050

5.12000%

1-Jan-09

JPM04C2B

Multifamily

0.00

13,800,000

58,880

5.81000%

1-Mar-14

JPM04C2A

Mobile home park

0.00

12,491,003

74,011

5.92400%

1-Mar-14

JPM04C2B

Multifamily

0.00

11,898,791

71,361

5.90000%

1-Jan-14

JPM04C2A

Retail

0.00

10,635,982

63,762

4.60000%

11-Oct-09

JPM04C2A

Office

0.00

10,501,613

59,802

5.56000%

1-Mar-14

JPM04C2A

Retail

0.00

10,404,056

60,014

5.28000%

11-Mar-14

JPM04C2B

Multifamily

0.00

10,398,114

58,177

5.59000%

1-Mar-14

JPM04C2A

Industrial

0.00

10,360,352

65,045

6.08000%

1-Mar-14

JPM04C2A

Retail

0.00

9,630,740

63,297

5.42000%

1-Oct-10

JPM04C2A

Retail

0.00

9,333,428

53,323

Page 21 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

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

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:

5.61000%

1-May-14

JPM04C2A

Office

0.00

9,150,000

42,776

5.09000%

1-Mar-09

JPM04C2A

Office

0.00

9,100,000

38,599

5.92400%

1-Mar-14

JPM04C2B

Multifamily

0.00

8,864,599

53,164

5.57500%

1-Apr-14

JPM04C2A

Retail

0.00

8,281,965

47,804

5.57500%

1-Apr-14

JPM04C2A

Office

0.00

7,587,668

43,797

5.33000%

1-May-14

JPM04C2B

Multifamily

0.00

7,419,468

45,298

5.80000%

1-Apr-14

JPM04C2B

Multifamily

0.00

7,441,787

44,006

5.08000%

11-May-14

JPM04C2A

Retail

0.00

7,342,118

40,087

5.25000%

11-Apr-14

JPM04C2A

Office

0.00

6,740,650

37,550

6.14000%

6-May-14

JPM04C2B

Multifamily

0.00

6,739,482

41,271

5.71600%

1-Feb-09

JPM04C2A

Office

0.00

6,434,382

37,792

5.57500%

1-Apr-14

JPM04C2A

Industrial

0.00

6,298,261

36,354

5.84000%

11-May-24

JPM04C2A

0.00

6,203,225

44,867

5.63000%

1-Mar-14

JPM04C2B

Multifamily

0.00

5,980,688

34,760

5.20000%

11-Apr-14

JPM04C2A

Mobile home park

0.00

5,947,083

32,947

5.10000%

1-May-14

JPM04C2A

Industrial

0.00

5,750,000

24,438

5.57500%

1-Apr-14

JPM04C2A

Office

0.00

5,653,557

32,633

5.82000%

1-Mar-14

JPM04C2A

Mobile home park

0.00

5,650,801

33,518

5.48000%

1-Apr-14

JPM04C2A

Retail

0.00

5,255,932

30,026

4.98000%

1-Mar-14

JPM04C2A

Retail

0.00

5,195,745

28,119

5.56900%

1-Feb-11

JPM04C2A

Mobile home park

0.00

5,046,917

29,178

5.50000%

1-Apr-14

JPM04C2A

Office

0.00

5,037,940

28,844

4.68000%

11-May-14

JPM04C2B

Multifamily

0.00

4,940,264

28,305

Page 22 of 36

(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

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

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:

5.62000%

1-Feb-14

JPM04C2B

Multifamily

0.00

4,925,040

31,064

5.50000%

1-Apr-14

JPM04C2A

Office

0.00

4,799,927

27,481

5.28000%

1-Jan-09

JPM04C2A

Industrial

0.00

4,742,003

26,595

6.10000%

1-Dec-13

JPM04C2A

Retail

0.00

4,598,798

28,179

5.13000%

1-Jan-09

JPM04C2A

Mobile home park

0.00

4,443,932

24,516

5.78000%

1-Mar-14

JPM04C2A

Retail

0.00

4,245,208

25,073

5.81000%

1-Mar-14

JPM04C2B

Mobile home park

0.00

4,238,019

25,111

5.55500%

1-Apr-14

JPM04C2B

Multifamily

0.00

4,215,223

24,278

5.65000%

1-Apr-14

JPM04C2A

Retail

0.00

4,200,074

26,481

5.11000%

1-Jan-09

JPM04C2A

Mobile home park

0.00

4,147,456

22,830

6.20000%

1-Apr-14

JPM04C2A

Office

0.00

4,051,012

24,989

5.34000%

1-May-14

JPM04C2B

Multifamily

0.00

3,970,398

22,312

5.93000%

11-May-20

JPM04C2A

Retail

0.00

3,912,224

32,496

5.73000%

1-Dec-18

JPM04C2B

Multifamily

0.00

3,954,338

25,273

5.49500%

1-Apr-14

JPM04C2A

Multifamily

0.00

3,966,847

22,699

5.75100%

1-Feb-14

JPM04C2B

Multifamily

0.00

3,959,914

23,345

4.96000%

6-Apr-14

JPM04C2A

Multifamily

0.00

3,764,781

20,306

6.12000%

11-Nov-13

JPM04C2B

0.00

3,754,408

23,077

5.95000%

1-Mar-14

JPM04C2B

Multifamily

0.00

3,703,089

24,047

5.35000%

11-Feb-14

JPM04C2B

Multifamily

0.00

3,709,173

20,941

5.74000%

1-Mar-14

JPM04C2A

Retail

0.00

3,687,319

21,685

5.35000%

11-Apr-14

JPM04C2A

Industrial

0.00

3,668,377

20,661

6.15000%

1-Mar-14

JPM04C2A

Retail

0.00

3,670,344

22,541

Page 23 of 36

(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

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.31000%

1-Jan-09

JPM04C2A

Industrial

0.00

3,606,170

20,291

5.57500%

1-Apr-14

JPM04C2A

Office

0.00

3,372,297

19,465

5.67000%

11-May-14

JPM04C2B

Mobile home park

0.00

3,277,273

19,091

4.78000%

11-May-14

JPM04C2B

Multifamily

0.00

3,250,000

12,946

5.91000%

11-May-24

JPM04C2A

Mixed use

0.00

3,200,495

23,279

5.81000%

1-Mar-14

JPM04C2A

Mobile home park

0.00

3,172,318

18,796

5.90000%

1-Feb-11

JPM04C2B

Mobile home park

0.00

3,168,921

18,980

5.50000%

11-May-24

JPM04C2A

Retail

0.00

3,099,602

21,813

4.90000%

1-Mar-09

JPM04C2A

Industrial

0.00

2,993,216

16,054

5.28000%

8-Apr-14

JPM04C2A

Industrial

0.00

2,973,980

16,622

5.49000%

1-Apr-14

JPM04C2B

Multifamily

0.00

2,963,807

18,405

5.55000%

1-Mar-14

JPM04C2B

Multifamily

0.00

2,972,528

17,128

5.07000%

1-Mar-14

JPM04C2A

Retail

0.00

2,969,573

16,233

5.99000%

11-Nov-13

JPM04C2A

Self storage

0.00

2,962,977

17,967

5.90000%

1-Mar-14

JPM04C2A

Retail

0.00

2,865,495

17,142

5.46000%

1-Jan-09

JPM04C2A

Mixed use

0.00

2,851,087

17,739

5.35000%

11-Mar-14

JPM04C2B

Multifamily

0.00

2,852,468

16,082

5.49000%

11-Apr-14

JPM04C2A

Retail

0.00

2,851,146

16,306

5.72500%

1-Jan-14

JPM04C2B

Multifamily

0.00

2,848,291

16,761

6.04000%

1-Jan-24

JPM04C2A

Retail

0.00

2,734,336

20,125

5.40000%

11-Apr-14

JPM04C2A

Self storage

0.00

2,666,938

16,420

5.58000%

1-Feb-11

JPM04C2A

Mobile home park

0.00

2,671,961

15,466

5.44000%

11-May-14

JPM04C2B

Multifamily

0.00

2,581,170

14,665

Page 24 of 36

(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

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

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:

5.55500%

1-Apr-14

JPM04C2B

Multifamily

0.00

2,578,724

14,852

5.81000%

1-Mar-14

JPM04C2B

Mobile home park

0.00

2,527,941

14,978

6.10000%

1-Jan-14

JPM04C2A

Retail

0.00

2,524,099

15,453

5.35000%

11-Apr-14

JPM04C2B

0.00

2,498,462

14,072

5.40000%

1-May-14

JPM04C2A

Mobile home park

0.00

2,382,467

13,477

5.95000%

1-Apr-14

JPM04C2B

Multifamily

0.00

2,373,198

15,390

6.35000%

11-May-14

JPM04C2A

Retail

0.00

2,328,837

15,648

5.81000%

1-Mar-14

JPM04C2A

Mobile home park

0.00

2,260,277

13,393

100

5.81000%

1-Mar-14

JPM04C2B

Mobile home park

0.00

2,235,493

13,246

101

5.80000%

11-Apr-24

JPM04C2B

Multifamily

0.00

2,210,893

15,861

102

6.06000%

11-Oct-13

JPM04C2B

Multifamily

0.00

2,196,369

14,515

103

4.95000%

11-Mar-14

JPM04C2B

Multifamily

0.00

2,200,000

9,075

104

5.42000%

1-Apr-14

JPM04C2A

Multifamily

0.00

2,181,473

12,381

105

5.86000%

1-Feb-14

JPM04C2A

Retail

0.00

2,119,040

12,638

106

5.81000%

1-Mar-14

JPM04C2A

Mobile home park

0.00

2,091,747

12,394

107

5.97000%

11-May-14

JPM04C2A

Retail

0.00

2,079,782

13,492

108

5.35000%

1-Mar-14

JPM04C2A

Retail

0.00

2,079,924

11,727

109

5.57500%

1-Apr-14

JPM04C2A

Office

0.00

2,028,337

11,708

110

5.38000%

11-May-14

JPM04C2B

Multifamily

0.00

1,985,326

11,206

111

6.34000%

1-Feb-14

JPM04C2A

Retail

0.00

1,982,326

12,432

112

5.49000%

1-Mar-14

JPM04C2A

Retail

0.00

1,922,003

11,003

113

6.09000%

11-May-14

JPM04C2B

Multifamily

0.00

1,901,897

12,476

114

5.60000%

1-Apr-14

JPM04C2B

Multifamily

0.00

1,897,256

11,905

115

Page 25 of 36

(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

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

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:

5.38000%

1-Apr-14

JPM04C2B

Multifamily

0.00

1,876,657

11,532

116

6.61000%

1-Feb-24

JPM04C2A

Retail

0.00

1,862,209

14,289

117

5.05000%

11-May-22

JPM04C2A

Retail

0.00

1,690,642

12,244

118

5.55500%

1-Apr-14

JPM04C2B

Multifamily

0.00

1,636,498

9,426

119

5.42000%

1-Apr-14

JPM04C2A

Multifamily

0.00

1,487,368

8,442

120

5.52000%

1-Mar-11

JPM04C2A

Mobile home park

0.00

1,479,814

9,229

121

5.81000%

1-Mar-14

JPM04C2B

Mobile home park

0.00

1,452,327

8,605

122

6.05400%

1-Mar-14

JPM04C2A

Self storage

0.00

1,395,638

9,151

123

6.22000%

11-Feb-14

JPM04C2A

Mobile home park

0.00

1,367,483

8,470

124

5.91000%

11-Feb-14

JPM04C2A

Retail

0.00

1,257,692

7,541

125

5.87000%

11-Mar-14

JPM04C2B

Multifamily

0.00

1,160,013

6,917

126

5.87000%

11-Mar-14

JPM04C2B

Multifamily

0.00

1,120,354

6,681

127

5.70000%

1-Apr-14

JPM04C2B

Multifamily

0.00

1,037,768

6,574

128

6.15000%

1-Mar-14

JPM04C2B

Multifamily

0.00

1,037,312

6,862

129

6.31000%

1-Feb-14

JPM04C2B

Mobile home park

0.00

1,040,660

6,506

130

5.80000%

1-Mar-14

JPM04C2B

Multifamily

0.00

1,030,984

6,102

131

4.95890%

1-Apr-14

JPM04C2D

Office

0.00

5,800,000

23,968

132

5.03390%

1-Apr-14

JPM04C2D

Office

0.00

4,500,000

18,877

133

5.18390%

1-Apr-14

JPM04C2D

Office

0.00

4,750,000

20,520

134

5.30590%

1-Apr-14

JPM04C2D

Office

0.00

5,150,000

22,771

135

5.69975%

1-Apr-14

JPM04C2D

Office

0.00

7,800,000

37,048

136

1,058,452,810

5,393,080

Page 26 of 36

(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

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

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

Disclosure

Control #

Servicing

Xfer Date

Balance

Note

Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Not Avail

Not Avail Not Avail

Page 27 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

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 28 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 29 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

ASER Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

ASER

Prin

Balance

ASER Prin

ADV Reduction

Amount

Current Appraisal

Reduction Date

Current Appraisal

Reduction

Amount

Cumulative

ASER

Amount

Statement Date:

ASER Int

ADV Reduction

Amount

Page 30 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

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 31 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-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: 721814.3

Page 32 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

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 33 of 36

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

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

LR-RP

9ABSQ6040

A-1

46625M3L1

AAA

Aaa

A-2

46625M3M9

AAA

Aaa

A-3

46625M3N7

AAA

Aaa

A-1A

46625M3V9

AAA

Aaa

46625M3P2

Aa2

46625M3Q0

AA-

Aa3

46625M3R8

46625M3S6

46625M3X5

BBB+

Baa1

46625M3Z0

BBB

Baa2

46625M4B2

BBB-

Baa3

46625M4D8

BB+

Ba1

46625M4F3

Ba2

46625M4H9

BB-

Ba3

46625M4K2

B+

46625M4M8

46625M4P1

B-

46625M4R7

RP-1

46625M4T3

RP-2

46625M4V8

A-

Page 34 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.

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

RP-3

46625M4X4

BBB+

Baa1

RP-4

46625M4Z9

BBB

Baa2

RP-5

46625M5B1

BBB-

Baa3

9ABSQ6051

46625M3T4

AAA

Aaa

Page 35 of 36

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

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Dec-04
15-Dec-04

15-Nov-04

18-Jan-05

30-Nov-04

Commercial Mortgage Pass Through Certificates

Series 2004-C2

ABN AMRO Acct: 721814.3

Defeased Loans

Statement Date:

Disclosure
Control #

Page 36 of 36

Filing Compare · J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2004-C2