8-K 1 dms04002_nov.txt NOVEMBER 8K 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): November 26, 2004 DEUTSCHE MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2004-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-100675-04 54-2144759 Pooling and Servicing Agreement) (Commission 54-2144760 (State or other File Number) 54-2144761 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On November 26, 2004 a distribution was made to holders of DEUTSCHE MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2004-2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-2 Trust, relating to the November 26, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. DEUTSCHE MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2004-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/4/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-2 Trust, relating to the November 26, 2004 distribution. EX-99.1

Deutsche Mortgage Securities Mortgage Pass-Through Certificates Record Date: 810/31/042004 Distribution Date: 911/2726/042004 DMS Series: 2004-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-1 251563DG4 SEN 12.~~78500~~10250% 6149,~~552~~464,~~963~~037.0774 ~~100~~92,~~716~~442.0479 410,~~902~~973,~~051~~904.1939 A-2 251563DH2 SEN 3.08000% 28,400,000.00 72,893.33 0.00 A-3 251563DJ8 SEN 3.78000% 48,719,000.00 153,464.85 0.00 A-4 251563DK5 SEN 4.87000% 35,735,000.00 145,024.54 0.00 A-5 251563DL3 SEN 5.66000% 23,878,000.00 112,624.57 0.00 A-6 251563DM1 SEN 4.68000% 27,236,000.00 106,220.40 0.00 A-IO 251563DN9 SEN 4.50000% 0.00 102,135.00 0.00 M-1 251563DP4 SUB 5.09000% 7,217,000.00 30,612.11 0.00 M-2 251563DQ2 SUB 5.54000% 4,766,000.00 22,003.03 0.00 M-3 251563DR0 SUB 6.15000% 2,043,000.00 10,470.38 0.00 CE DMS0402CR SUB 0.00000% 953,253.00 ~~509~~347,~~237~~945.5771 0.00 P DMS0402SP SEN 0.00000% 100.00 8155,~~241~~953.4456 0.00 R DMS0402R1 SEN 0.00000% 0.00 0.00 0.00 Totals ~~240~~228,~~500~~411,~~316~~390.0774 1,~~446~~251,~~643~~790.2627 410,~~902~~973,~~051~~904.1939

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 5638,~~650~~490,~~911~~133.8835 511,~~002~~066,~~767~~347.2318 0.00 A-2 0.00 28,400,000.00 72,893.33 0.00 A-3 0.00 48,719,000.00 153,464.85 0.00 A-4 0.00 35,735,000.00 145,024.54 0.00 A-5 0.00 23,878,000.00 112,624.57 0.00 A-6 0.00 27,236,000.00 106,220.40 0.00 A-IO 0.00 0.00 102,135.00 0.00 M-1 0.00 7,217,000.00 30,612.11 0.00 M-2 0.00 4,766,000.00 22,003.03 0.00 M-3 0.00 2,043,000.00 10,470.38 0.00 CE 0.00 953,253.00 ~~509~~347,~~237~~945.5771 0.00 P 0.00 100.00 8155,~~241~~953.4456 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~235~~217,~~598~~437,~~264~~486.8835 612,~~348~~225,694.4566 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 93,411,000.00 6149,~~552~~464,~~963~~037.0774 0.00 410,~~902~~973,~~051~~904.1939 0.00 0.00 A-2 28,400,000.00 28,400,000.00 0.00 0.00 0.00 0.00 A-3 48,719,000.00 48,719,000.00 0.00 0.00 0.00 0.00 A-4 35,735,000.00 35,735,000.00 0.00 0.00 0.00 0.00 A-5 23,878,000.00 23,878,000.00 0.00 0.00 0.00 0.00 A-6 27,236,000.00 27,236,000.00 0.00 0.00 0.00 0.00 A-IO 0.00 0.00 0.00 0.00 0.00 0.00 M-1 7,217,000.00 7,217,000.00 0.00 0.00 0.00 0.00 M-2 4,766,000.00 4,766,000.00 0.00 0.00 0.00 0.00 M-3 2,043,000.00 2,043,000.00 0.00 0.00 0.00 0.00 CE 953,120.00 953,253.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 272,358,220.00 ~~240~~228,~~500~~411,~~316~~390.0774 0.00 410,~~902~~973,~~051~~904.1939 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1 410,~~902~~973,~~051~~904.1939 5638,~~650~~490,~~911~~133.8835 0.~~60646939~~41205140 410,~~902~~973,~~051~~904.1939 A-2 0.00 28,400,000.00 1.00000000 0.00 A-3 0.00 48,719,000.00 1.00000000 0.00 A-4 0.00 35,735,000.00 1.00000000 0.00 A-5 0.00 23,878,000.00 1.00000000 0.00 A-6 0.00 27,236,000.00 1.00000000 0.00 A-IO 0.00 0.00 0.00000000 0.00 M-1 0.00 7,217,000.00 1.00000000 0.00 M-2 0.00 4,766,000.00 1.00000000 0.00 M-3 0.00 2,043,000.00 1.00000000 0.00 CE 0.00 953,253.00 1.00013954 0.00 P 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 410,~~902~~973,~~051~~904.1939 ~~235~~217,~~598~~437,~~264~~486.8835 0.~~86503086~~79835111 410,~~902~~973,~~051~~904.1939

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 93,411,000.00 ~~658~~529.~~94769428~~53118733 0.00000000 52117.~~47830759~~47978707 0.00000000 A-2 28,400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 48,719,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 35,735,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-5 23,878,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 27,236,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M-1 7,217,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 4,766,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 2,043,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 953,120.00 1000.13954172 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 52117.~~47830759~~47978707 ~~606~~412.~~46938669~~05140026 0.~~60646939~~41205140 52117.~~47830759~~47978707 A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 CE 0.00000000 0.00000000 1,000.13954172 1.00013954 0.00000000 P 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-1 93,411,000.00 12.~~78500~~10250% 6149,~~552~~464,~~963~~037.0774 ~~100~~92,~~716~~442.0479 0.00 0.00 A-2 28,400,000.00 3.08000% 28,400,000.00 72,893.33 0.00 0.00 A-3 48,719,000.00 3.78000% 48,719,000.00 153,464.85 0.00 0.00 A-4 35,735,000.00 4.87000% 35,735,000.00 145,024.54 0.00 0.00 A-5 23,878,000.00 5.66000% 23,878,000.00 112,624.57 0.00 0.00 A-6 27,236,000.00 4.68000% 27,236,000.00 106,220.40 0.00 0.00 A-IO 0.00 4.50000% 27,236,000.00 102,135.00 0.00 0.00 M-1 7,217,000.00 5.09000% 7,217,000.00 30,612.11 0.00 0.00 M-2 4,766,000.00 5.54000% 4,766,000.00 22,003.03 0.00 0.00 M-3 2,043,000.00 6.15000% 2,043,000.00 10,470.38 0.00 0.00 CE 953,120.00 0.00000% 953,253.00 ~~509,237~~0.5700 0.00 0.00 P 100.00 0.00000% 100.00 0.00 0.00 0.00 R 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 272,358,220.00 1847,~~365,401~~891.8200 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A-1 0.00 0.00 ~~100~~92,~~716~~442.0479 0.00 5638,~~650~~490,~~911~~133.8835 A-2 0.00 0.00 72,893.33 0.00 28,400,000.00 A-3 0.00 0.00 153,464.85 0.00 48,719,000.00 A-4 0.00 0.00 145,024.54 0.00 35,735,000.00 A-5 0.00 0.00 112,624.57 0.00 23,878,000.00 A-6 0.00 0.00 106,220.40 0.00 27,236,000.00 A-IO 0.00 0.00 102,135.00 0.00 27,236,000.00 M-1 0.00 0.00 30,612.11 0.00 7,217,000.00 M-2 0.00 0.00 22,003.03 0.00 4,766,000.00 M-3 0.00 0.00 10,470.38 0.00 2,043,000.00 CE 0.00 0.00 ~~509~~347,~~237~~945.5771 0.00 953,253.00 P 0.00 0.00 8155,~~241~~953.4456 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~446~~251,~~643~~790.2627 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-1 93,411,000.00 12.~~78500~~10250% ~~658~~529.~~94769428~~53118733 10.~~07820321~~98963495 0.00000000 0.00000000 A-2 28,400,000.00 3.08000% 1000.00000000 2.56666655 0.00000000 0.00000000 A-3 48,719,000.00 3.78000% 1000.00000000 3.15000000 0.00000000 0.00000000 A-4 35,735,000.00 4.87000% 1000.00000000 4.05833329 0.00000000 0.00000000 A-5 23,878,000.00 5.66000% 1000.00000000 4.71666681 0.00000000 0.00000000 A-6 27,236,000.00 4.68000% 1000.00000000 3.90000000 0.00000000 0.00000000 A-IO 0.00 4.50000% 800.00000000 3.00000000 0.00000000 0.00000000 M-1 7,217,000.00 5.09000% 1000.00000000 4.24166690 0.00000000 0.00000000 M-2 4,766,000.00 5.54000% 1000.00000000 4.61666597 0.00000000 0.00000000 M-3 2,043,000.00 6.15000% 1000.00000000 5.12500245 0.00000000 0.00000000 CE 953,120.00 0.00000% 1000.13954172 ~~534~~0.~~28484346~~00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-1 0.00000000 0.00000000 10.~~07820321~~98963495 0.00000000 ~~606~~412.~~46938669~~05140026 A-2 0.00000000 0.00000000 2.56666655 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 3.15000000 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 4.05833329 0.00000000 1000.00000000 A-5 0.00000000 0.00000000 4.71666681 0.00000000 1000.00000000 A-6 0.00000000 0.00000000 3.90000000 0.00000000 1000.00000000 A-IO 0.00000000 0.00000000 3.00000000 0.00000000 800.00000000 M-1 0.00000000 0.00000000 4.24166690 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.61666597 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 5.12500245 0.00000000 1000.00000000 CE 0.00000000 0.00000000 ~~534~~365.~~28484346~~05970917 0.00000000 1000.13954172 P 0.00000000 0.00000000 ~~812414~~559535.~~40000000~~60000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 612,320,~~235~~306.7763 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 5963,~~295~~628.5140 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0(97,462.0070) Prepayment Penalties 8155,~~241~~953.4456 Total Deposits 612,~~460~~342,~~772~~425.7289 Withdrawals Reimbursement for Servicer Advances 5663,~~462~~911.5906 Payment of Service Fee 5552,~~615~~820.6817 Payment of Interest and Principal 612,~~348~~225,694.4566 Total Withdrawals (Pool Distribution Amount) 612,~~460~~342,~~772~~425.7289 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 5047,~~104~~585.2274 Credit Risk Manager Fee: The Murrayhill Company 21,~~004~~903.1644 Master Servicing Fee: Wells Fargo 3,~~507~~330.3099 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 5552,~~615~~820.6817

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 1,000.00 01.8009 01.8009 1,000.00

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 306,~~766~~244.5023 0.00 0.00 306,~~766~~244.5023 30 Days 1416 0 0 0 1416 2,~~340~~439,~~904~~798.6794 0.00 0.00 0.00 2,~~340~~439,~~904~~798.6794 60 Days 42 0 1 2 0 5 1495,~~120,248~~654.3463 099,115.0068 ~~165~~321,~~482~~060.9220 0.00 1915,~~285,731~~830.2651 90 Days 2 10 5 0 87 ~~486~~351,~~666~~942.9610 ~~396,914~~0.8700 ~~955~~725,~~074~~013.4152 0.00 1,~~838~~076,~~656~~955.2462 120 Days 2 0 12 3 0 4 833,288.09 0.00 ~~103~~572,~~139~~721.~~99 1,059,557.~~71 0.00 1,~~162~~406,~~697~~009.7080 150 Days 2 0 4 1 73 ~~555,370.64~~1 5 0.00 ~~760~~396,~~806~~914.0487 ~~107~~558,~~718~~787.1851 179,841.99 1,~~423~~135,~~894~~544.8637 180+ Days 0 0 2 06 2 10 0.00 0219,764.0090 ~~491~~1,~~951~~771,009.3913 0221,466.0026 ~~491~~2,~~951~~212,240.3929 Totals 22 35 1518 13 4148 4,~~503~~120,~~190~~683.6176 ~~806~~1,~~821~~022,039.3668 3,~~432~~948,~~872~~592.4707 ~~107~~401,~~718~~308.1825 89,~~850~~492,~~602~~623.6276 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.~~081900~~087413% 0.000000% 0.000000% 0.~~081900~~087413% 0.~~130083~~140692% 0.000000% 0.000000% 0.~~130083~~140692% 30 Days 1.~~146601~~398601% 0.000000% 0.000000% 0.000000% 1.~~146601~~398601% 01.~~992652~~120872% 0.000000% 0.000000% 0.000000% 01.~~992652~~120872% 60 Days 0.~~327600~~174825% 0.~~000000~~087413% 0.~~081900~~174825% 0.000000% 0.~~409500~~437063% 0.~~475037~~227709% 0.~~000000~~045535% 0.~~070172~~147499% 0.000000% 0.~~545210~~420743% 90 Days 0.~~163800~~174825% 0.~~081900~~000000% 0.~~409500~~437063% 0.000000% 0.~~655201~~611888% 0.~~206369~~161686% 0.~~168310~~000000% 0.~~404996~~333080% 0.000000% 0.~~779675~~494766% 120 Days 0.~~000000~~174825% 0.~~081900~~000000% 0.~~245700~~174825% 0.000000% 0.~~327600~~349650% 0.~~000000~~382822% 0.~~043736~~000000% 0.~~449301~~263115% 0.000000% 0.~~493038~~645937% 150 Days 0.~~163800~~000000% 0.~~000000~~087413% 0.~~327600~~262238% 0.~~081900~~087413% 0.~~573301~~437063% 0.~~235503~~000000% 0.~~000000~~182347% 0.~~322617~~256713% 0.~~045677~~082621% 0.~~603797~~521682% 180+ Days 0.000000% 0.~~000000~~174825% 0.~~163800~~524476% 0.~~000000~~174825% 0.~~163800~~874126% 0.000000% 0.~~000000~~100963% 0.~~208610~~813622% 0.~~000000~~101744% 01.~~208610~~016329% Totals 1.~~801802~~923077% 0.~~245700~~437063% 1.~~228501~~573427% 0.~~081900~~262238% 34.~~357903~~195804% 1.~~909561~~893089% 0.~~342130~~469537% 1.~~455697~~814028% 0.~~045677~~184366% 34.~~753065~~361020%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 5963,~~295~~628.5140

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 7.~~094132~~075408% Weighted Average Net Coupon 6.~~844132~~822073% Weighted Average Pass-Through Rate 6.~~812768~~794574% Weighted Average Maturity(Stepdown Calculation ) ~~330~~328 Beginning Scheduled Collateral Loan Count 1,~~242~~189 Number Of Loans Paid In Full 2145 Ending Scheduled Collateral Loan Count 1,~~221~~144 Beginning Scheduled Collateral Balance ~~240~~228,~~500~~411,~~316~~390.0774 Ending Scheduled Collateral Balance ~~235~~217,~~598~~437,~~264~~486.8835 Ending Actual Collateral Balance at 31-~~Aug~~Oct-2004 ~~235~~217,~~823~~669,~~330~~802.3341 Monthly P &I Constant 1,~~658~~577,~~038~~834.4470 Special Servicing Fee 0.00 Prepayment Penalties 8155,~~241~~953.4456 Realized Loss Amount 097,462.0070 Cumulative Realized Loss 097,462.0070 Ending Scheduled Balance for Premium Loans ~~235~~217,~~598~~437,~~264~~486.8835 Scheduled Principal ~~236~~231,~~254~~042.2122 Unscheduled Principal 410,~~665~~742,~~796~~862.9817 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 097,462.0070 Overcollateralized reduction Amount 0.00 Specified O/C Amount 953,253.00 Overcollateralized Amount 953,253.00 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00 Extra principal distribution Amount 097,462.0070 Excess Cash Amount ~~509~~347,~~237~~945.5770

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