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) August 10, 2004

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

Delaware
(State or other jurisdiction
of incorporation)

333-102644-04
(Commission
File Number)

02-0666931
(IRS Employer
Identification No.)

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

06927
(Zip Code)

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

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

Item 5. Other Events and Regulation FD Disclosure.

This current report on Form 8-K relates to the monthly distribution reported to the holders of GE Commercial Mortgage Corporation, Commercial Mortgage Pass-Through Certificates, Series 2004-C2, which was made on August 10, 2004.

Item 7. Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on August 10, 2004.
(Exhibit No. Description)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF GE COMMERCIAL MORTGAGE CORPORATION, REGISTRANT

Date: August 16, 2004

By: /s/ Russell Goldenberg
Russell Goldenberg
Group Senior Vice President

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Reporting Package Table of Contents

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Administrator:

Ann Kelly 312.904.1487
ann.kelly@abnamro.com

Analyst:

Clifford Song 714.259.6244
Clifford.Song@abnamro.com

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Bond Interest Reconciliation
Shortfall Summary Report

Rating Information

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

Loan Level Detail
Historical Collateral Prepayment

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

Page 13-14

Page 15-17
Page 18-20

Page 21-25

Page 26

Delinquent Loan Detail

Realized Loss Detail
Historical REO Report
Defeased Loans

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

Page 27-28

Page 29
Page 30
Page 31

Page 32
Page 33
Page 34

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

GECM04C2

GECM04C2_200408_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

22-Apr-04
10-May-04

12-Mar-40

Modified Loan Detail

Page 35

Parties to The Transaction

Depositor: GE Capital Real Estate

Underwriter: Banc of America Securities LLC

Master Servicer: Wachovia Bank, National Association

Special Servicer: Lennar Partners, Inc.

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

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wachovia.com

www.etrustee.net

Page 1 of 35

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:

5.663284%

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

104

Upper-Tier REMIC

ABN AMRO Acct: 721765.1

945.796693408

9.846384224

0.000000000

935.950309183

2.451977926

Fixed

0.00

0.000000000

3.11100000%

0.000000000

36828QHF6

A-1

80,276,000.00

75,924,775.36

790,428.34

0.00

75,134,347.02

196,834.98

1000.000000000

0.000000000

1000.000000000

3.432499980

Fixed

0.00

0.000000000

4.11900000%

0.000000000

36828QHG4

A-2

125,753,000.00

0.00

125,753,000.00

431,647.17

1000.000000000

0.000000000

1000.000000000

3.867500000

Fixed

0.00

0.000000000

4.64100000%

0.000000000

36828QHH2

A-3

73,388,000.00

0.00

73,388,000.00

283,828.09

1000.000000000

0.000000000

1000.000000000

4.077500004

Fixed

0.00

0.000000000

4.89300000%

0.000000000

36828QHJ8

A-4

574,549,000.00

0.00

574,549,000.00

2,342,723.55

997.055113993

0.910362960

0.000000000

996.144751033

3.762221309

Fixed

0.00

0.000000000

4.52800000%

0.000000000

36828QFP6

A-1A

309,097,000.00

308,186,744.57

281,390.46

0.00

307,905,354.11

1,162,891.32

1000.000000000

0.000000000

1000.000000000

4.152499939

4.983000000%

0.00

0.000000000

4.98300000%

0.000000000

36828QHK5

41,293,000.00

0.00

41,293,000.00

171,469.18

1000.000000000

0.000000000

1000.000000000

4.185000291

5.022000000%

0.00

0.000000000

5.02200000%

0.000000000

36828QHL3

17,205,000.00

0.00

17,205,000.00

72,002.93

1000.000000000

0.000000000

1000.000000000

4.218333398

5.062000000%

0.00

0.000000000

5.06200000%

0.000000000

36828QHM1

25,807,000.00

0.00

25,807,000.00

108,862.53

1000.000000000

0.000000000

1000.000000000

4.275833387

5.131000000%

0.00

0.000000000

5.13100000%

0.000000000

36828QHN9

15,485,000.00

0.00

15,485,000.00

66,211.28

1000.000000000

0.000000000

1000.000000000

4.379166755

5.255000000%

0.00

0.000000000

5.25500000%

0.000000000

36828QFV3

18,926,000.00

0.00

18,926,000.00

82,880.11

1000.000000000

0.000000000

1000.000000000

4.438333624

5.326000000%

0.00

0.000000000

5.32600000%

0.000000000

36828QFX9

17,205,000.00

0.00

17,205,000.00

76,361.53

1000.000000000

0.000000000

1000.000000000

4.636888771

5.613378189%

0.00

0.000000000

5.56426663%

0.000000000

36828QFZ4

18,925,000.00

0.00

18,925,000.00

87,753.12

1000.000000000

0.000000000

1000.000000000

4.314166424

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGB6

10,323,000.00

0.00

10,323,000.00

44,535.14

1000.000000000

0.000000000

1000.000000000

4.314167151

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGD2

8,603,000.00

0.00

8,603,000.00

37,114.78

1000.000000000

0.000000000

1000.000000000

4.314167393

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGF7

6,882,000.00

0.00

6,882,000.00

29,690.10

1000.000000000

0.000000000

1000.000000000

4.314165859

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGH3

5,161,000.00

0.00

5,161,000.00

22,265.41

Page 2 of 35

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:

5.663284%

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

104

Upper-Tier REMIC

ABN AMRO Acct: 721765.1

1000.000000000

0.000000000

1000.000000000

4.314166990

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGK6

5,162,000.00

0.00

5,162,000.00

22,269.73

1000.000000000

0.000000000

1000.000000000

4.314167393

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGM2

3,441,000.00

0.00

3,441,000.00

14,845.05

1000.000000000

0.000000000

1000.000000000

4.314166763

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGP5

18,926,095.00

0.00

18,926,095.00

81,650.33

996.177380886

0.000000000

995.398673188

0.043532201

0.048751529%

0.00

2,443.78

0.001775478

0.05030035%

0.000000000

36828QFR2

X-1

1,376,407,095.00

1,371,145,614.93

0.00

1,370,073,796.13

59,918.03

1000.000000000

0.000000000

1000.000000000

0.725166789

0.870101566%

0.00

0.000000000

0.87020014%

0.000000000

36828QFT8

X-2

1,330,093,000.00

0.00

1,330,093,000.00

964,539.27

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ390

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ391

0.00

Total P&I Payment

0.00

2,443.78

1,376,407,095.00

1,371,145,614.93

7,432,112.43

Total

1,370,073,796.13

1,071,818.80

0.00

6,360,293.63

Page 3 of 35

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:

5.663284%

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

104

PPL Component Mortgage Loan REMIC

ABN AMRO Acct: 721765.1

1000.000000000

0.000000000

1000.000000000

4.484666051

5.381600000%

0.00

0.000000000

5.38160000%

0.000000000

36828QGT7

PPL-1

3,249,000.00

0.00

3,249,000.00

14,570.68

1000.000000000

0.000000000

1000.000000000

5.210582408

6.252700000%

0.00

0.000000000

6.25270000%

0.000000000

36828QGV2

PPL-2

3,331,000.00

0.00

3,331,000.00

17,356.45

1000.000000000

0.000000000

1000.000000000

5.614444890

6.737333333%

0.00

0.000000000

6.73733333%

0.000000000

36828QGX8

PPL-3

4,990,000.00

0.00

4,990,000.00

28,016.08

1000.000000000

0.000000000

1000.000000000

7.021500000

8.425800000%

0.00

0.000000000

8.42580000%

0.000000000

36828QGZ3

PPL-4

6,400,000.00

0.00

6,400,000.00

44,937.60

1000.000000000

0.000000000

1000.000000000

8.219305279

9.863166667%

0.00

0.000000000

9.86316667%

0.000000000

36828QHB5

PPL-5

4,016,000.00

0.00

4,016,000.00

33,008.73

1000.000000000

0.000000000

1000.000000000

9.013250411

10.815900000%

0.00

0.000000000

10.81590000%

0.000000000

36828QHD1

PPL-6

4,864,000.00

0.00

4,864,000.00

43,840.45

Total P&I Payment

0.00

26,850,000.00

181,729.99

Total

26,850,000.00

0.00

181,729.99

Page 4 of 35

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:

5.663284%

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

104

Grantor Trust

ABN AMRO Acct: 721765.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ389

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ390

0.00

Total P&I Payment

0.00

Total

0.00

Page 5 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

4,683,588.81

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

6,395,637.22

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

2,443.78

Other Interest Proceeds

0.00

Total

2,443.78

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal

Unscheduled Principal:

Curtailments
Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

)

(150.75

0.00

0.00
0.00

0.00

6,362,236.07

)

(1,942.46

0.00
0.00
0.00

)

(1,942.46

676,466.42
368,333.87

1,044,800.29

27,018.51

0.00
0.00
0.00

0.00

27,018.51

1,071,818.80

7,434,054.87

7,432,112.41

1,371,145,615.63

119

1,044,800.29

27,018.51

0.00
0.00

0.00

1,370,073,796.83

119

163,270.95

1,458,401.80

368,333.87

1,712,048.41

368,333.87

1,803,004.46

35,694.18

0.00
0.00

19,373.56

55,067.74

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(35,694.18

6,360,293.61

Interest Not Advanced (

Current Period

)

0.00

1,712,048.41

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,367,445.74

)

(163,270.95

0.00

Excess Liq Proceeds

0.00

Page 6 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

3,831,363.22

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,998,845.77

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

2,443.78

Other Interest Proceeds

0.00

Total

2,443.78

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal

Unscheduled Principal:

Curtailments
Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

)

(150.75

0.00

0.00
0.00

0.00

4,971,055.04

)

(1,505.86

0.00
0.00
0.00

)

(1,505.86

504,216.54
259,193.29

763,409.83

27,018.51

0.00
0.00
0.00

0.00

27,018.51

790,428.34

5,761,483.38

5,759,977.53

1,062,958,393.06

763,409.83

27,018.51

0.00
0.00

0.00

1,062,167,964.72

80,663.87

1,188,435.29

259,193.29

1,167,482.55

259,193.29

1,258,438.61

30,083.75

0.00
0.00

10,800.48

40,884.23

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(30,083.75

4,969,549.19

Interest Not Advanced (

Current Period

)

0.00

1,167,482.55

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,097,479.24

)

(80,663.87

0.00

Excess Liq Proceeds

0.00

Page 7 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

852,225.59

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,396,791.45

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal

Unscheduled Principal:

Curtailments
Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

1,391,181.02

)

(436.60

0.00
0.00
0.00

)

(436.60

172,249.88
109,140.58

281,390.46

0.00
0.00
0.00
0.00

0.00

281,390.46

1,672,571.48

1,672,134.88

308,187,222.57

281,390.46

0.00

0.00
0.00

0.00

307,905,832.11

82,607.08

269,966.51

109,140.58

544,565.86

109,140.58

544,565.86

5,610.43

0.00
0.00

8,573.08

14,183.51

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(5,610.43

1,390,744.42

Interest Not Advanced (

Current Period

)

0.00

544,565.86

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(269,966.51

)

(82,607.08

0.00

Excess Liq Proceeds

0.00

Page 8 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Cash Reconciliation Summary PPL Component Mortgage Loan

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

319,903.79

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

501,673.08

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal

Unscheduled Principal:

Curtailments
Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

498,814.75

)

(160.78

0.00
0.00
0.00

)

(160.78

0.00
0.00

0.00

0.00
0.00
0.00
0.00

0.00

0.00
0.00

498,814.75

498,653.97

112,600,000.00

0.00
0.00

0.00

112,600,000.00

0.00

175,905.77

0.00

181,769.30

0.00

181,769.30

2,858.33

0.00
0.00

924.83

3,783.17

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(2,858.33

498,653.97

Interest Not Advanced (

Current Period

)

0.00

181,769.30

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(175,905.77

0.00
0.00

0.00

Excess Liq Proceeds

0.00

Page 9 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Cash Reconciliation Summary PPL Subordinate Component

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

0.00
0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

181,769.30

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal

Unscheduled Principal:

Curtailments
Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

181,769.30

)

(39.31

0.00
0.00
0.00

)

(39.31

0.00
0.00

0.00

0.00
0.00
0.00
0.00

0.00

0.00
0.00

181,769.30

181,729.99

26,850,000.00

0.00
0.00

0.00

26,850,000.00

0.00

175,905.77

0.00

181,769.30

0.00

181,769.30

0.00
0.00
0.00

924.83

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

0.00

181,729.99

Interest Not Advanced (

Current Period

)

0.00

181,769.30

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(175,905.77

0.00
0.00

0.00

Excess Liq Proceeds

0.00

Page 10 of 35

GE Commercial Mortgage Corporation

Class

Accrued

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Shortfalls

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Current Period

(Shortfall)/

Recovery

Loss

Realized Loss

Cumulative

Current

Distributable

Interest

Proceeds

Other Interest

Proceeds

Prepayment

Penalties

0.00

A-1

196,834.98

0.00

30/360

3.11%

0.00

15.50%

15.57%

5,141,652.98

0.00

A-2

431,647.17

0.00

30/360

4.12%

0.00

15.50%

15.57%

0.00

A-3

283,828.09

0.00

30/360

4.64%

0.00

15.50%

15.57%

0.00

A-4

2,342,723.55

2,342,723.55 2,342,723.55

0.00

30/360

4.89%

0.00

15.50%

15.57%

0.00

A-1A

1,162,891.32

1,162,891.32 1,162,891.32

0.00

30/360

4.53%

0.00

15.50%

15.57%

1,191,645.89

0.00

171,469.18

0.00

30/360

4.98%

0.00

12.50%

12.56%

0.00

72,002.93

0.00

30/360

5.02%

0.00

11.25%

11.30%

0.00

108,862.53

0.00

30/360

5.06%

0.00

9.38%

9.42%

0.00

66,211.28

0.00

30/360

5.13%

0.00

8.25%

8.29%

0.00

82,880.11

0.00

30/360

5.26%

0.00

6.88%

6.91%

0.00

76,361.53

0.00

30/360

5.33%

0.00

5.63%

5.65%

0.00

87,753.12

0.00

30/360

5.56%

0.00

4.25%

4.27%

0.00

44,535.14

0.00

30/360

5.18%

0.00

3.50%

3.52%

0.00

37,114.78

0.00

30/360

5.18%

0.00

2.88%

2.89%

0.00

29,690.10

0.00

30/360

5.18%

0.00

2.38%

2.39%

0.00

22,265.41

0.00

30/360

5.18%

0.00

2.00%

2.01%

0.00

22,269.73

0.00

30/360

5.18%

0.00

1.63%

0.00

14,845.05

0.00

30/360

5.18%

0.00

1.38%

0.00

81,650.33

0.00

30/360

5.18%

0.00

0.00%

0.00

2,443.78

0.00

X-1

57,474.25

59,918.03

0.00

30/360

0.05%

0.00

X-2

964,539.27

0.00

30/360

0.87%

0.00

30/360

0.00%

0.00

PPL-1

14,570.68

0.00

30/360

5.38%

0.00

20.96%

0.00

PPL-2

17,356.45

0.00

30/360

6.25%

0.00

18.00%

0.00

PPL-3

28,016.08

0.00

30/360

6.74%

0.00

13.57%

0.00

PPL-4

44,937.60

0.00

30/360

8.43%

0.00

7.89%

0.00

PPL-5

33,008.73

0.00

30/360

9.86%

0.00

4.32%

0.00

PPL-6

43,840.45

0.00

30/360

0.82%

0.00

0.00%

0.00

2,443.78

0.00

6,539,579.84

6,542,023.62

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 11 of 35

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

(4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Interest Adjustments Summary

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

2,443.78

2,443.78

Total Excess Allocated to the Bonds

2,443.78

0.00

Aggregate Interest Adjustment Allocated to the Bonds

2,443.78

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Other Interest Loss

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Page 12 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

9ABSQ390

A-1

36828QHF6

AAA

Aaa

A-2

36828QHG4

AAA

Aaa

A-3

36828QHH2

AAA

Aaa

A-4

36828QHJ8

AAA

Aaa

A-1A

36828QFP6

AAA

Aaa

36828QHK5

Aa2

36828QHL3

AA-

Aa3

36828QHM1

36828QHN9

A-

36828QFV3

BBB+

Baa1

36828QFX9

BBB

Baa2

36828QFZ4

BBB-

Baa3

36828QGB6

BB+

Ba1

36828QGD2

Ba2

36828QGF7

BB-

Ba3

36828QGH3

B+

36828QGK6

36828QGM2

36828QGP5

X-1

36828QFR2

AAA

Aaa

X-2

36828QFT8

AAA

Aaa

Page 13 of 35

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

(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be
understood that this transmission will generally have been provided to LaSalle within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30
day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on
this report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

9ABSQ391

9ABSQ389

PPL-1

36828QGT7

BBB-

Baa3

PPL-2

36828QGV2

BBB-

Ba1

PPL-3

36828QGX8

BB+

Ba2

PPL-4

36828QGZ3

BB-

Ba3

PPL-5

36828QHB5

B+

PPL-6

36828QHD1

Page 14 of 35

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

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-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)

ABN AMRO Acct: 721765.1

0.00%

10-Aug-04

0.00%

12-Jul-04

0.00%

10-Jun-04

24-Jun-04

0.00%

10-May-04

26-Apr-04

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

Page 15 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-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)

Loan Group 1

ABN AMRO Acct: 721765.1

0.00%

10-Aug-04

0.00%

12-Jul-04

0.00%

10-Jun-04

24-Jun-04

0.00%

10-May-04

26-Apr-04

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

Page 16 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-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)

Loan Group 2

ABN AMRO Acct: 721765.1

0.00%

10-Aug-04

0.00%

12-Jul-04

0.00%

10-Jun-04

0.00%

10-May-04

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

Page 17 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-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

Amort

ABN AMRO Acct: 721765.1

Series 2004-C2

10-Aug-04

119

98.35%

1,370,073,797

97.64%

0.00%

107

338

5.61%

5.56%

2,444

12-Jul-04

119

98.35%

1,371,145,616

97.71%

0.00%

108

339

5.44%

5.39%

132,614

10-Jun-04

117

96.69%

1,268,488,662

90.40%

0.00%

169

5.69%

5.64%

24-Jun-04

0.00%

10-May-04

119

98.35%

1,375,229,976

98.00%

0.00%

110

341

5.45%

5.40%

566

26-Apr-04

0.00%

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

Page 18 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-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

Loan Group 1

Amort

ABN AMRO Acct: 721765.1

Series 2004-C2

10-Aug-04

71.07%

1,062,167,965

75.69%

0.00%

111

335

5.66%

5.61%

2,444

12-Jul-04

71.07%

1,062,958,393

75.75%

0.00%

112

336

5.49%

5.44%

132,614

10-Jun-04

69.42%

959,984,327

68.41%

0.00%

109

5.76%

5.71%

24-Jun-04

0.00%

10-May-04

71.07%

1,066,446,980

76.00%

0.00%

114

338

5.49%

5.44%

566

26-Apr-04

0.00%

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

Page 19 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-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

Loan Group 2

Amort

ABN AMRO Acct: 721765.1

Series 2004-C2

10-Aug-04

27.27%

307,905,832

21.94%

0.00%

347

5.47%

5.42%

12-Jul-04

27.27%

308,187,223

21.96%

0.00%

348

5.30%

5.24%

10-Jun-04

27.27%

308,504,335

21.98%

0.00%

349

5.47%

5.42%

10-May-04

27.27%

308,782,996

22.00%

0.00%

350

5.30%

5.24%

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

Page 20 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

5.22400%

1-Mar-14

GECM4C2A

Retail

0.00

95,000,000

413,567

4.33238%

1-Mar-14

GECM4C2C

Mixed use

0.00

85,750,000

319,904

5.83000%

1-Jan-14

GECM4C2A

Office

0.00

72,005,957

426,782

6.02000%

1-Jan-14

GECM4C2A

Office

0.00

55,230,000

286,306

5.71000%

1-Oct-10

GECM4C2A

Retail

0.00

39,021,231

229,079

5.60000%

1-Nov-13

GECM4C2A

Retail

0.00

31,467,173

182,327

5.80000%

1-Mar-14

GECM4C2A

Retail

0.00

31,450,402

185,414

5.75000%

1-Mar-14

GECM4C2A

Office

0.00

27,368,338

160,483

4.70000%

1-Apr-09

GECM4C2A

Self storage

0.00

26,826,243

153,213

4.75000%

1-Apr-14

GECM4C2A

Retail

0.00

27,000,000

110,438

5.96000%

1-Nov-13

GECM4C2A

Retail

0.00

26,100,000

133,951

5.22800%

1-Apr-11

GECM4C2B

Multifamily

0.00

21,904,385

121,185

4.55000%

28-Feb-09

GECM4C2B

Multifamily

0.00

21,564,568

110,591

4.70000%

1-Apr-09

GECM4C2A

Self storage

0.00

20,238,370

115,588

5.66800%

1-Feb-14

GECM4C2A

Other

0.00

19,995,000

97,591

5.48912%

1-Dec-13

GECM4C2E

Office

0.00

18,063,264

85,508

27,019

5.45000%

1-Apr-14

GECM4C2A

Retail

0.00

19,190,102

108,809

4.67400%

1-Apr-09

GECM4C2B

Multifamily

0.00

18,500,000

74,459

6.35000%

1-Jan-14

GECM4C2A

Mixed use

0.00

18,367,546

114,989

5.46000%

1-Feb-14

GECM4C2B

Multifamily

0.00

18,058,859

102,740

5.51000%

1-Mar-14

GECM4C2A

Industrial

0.00

17,400,000

82,558

6.01000%

1-Nov-13

GECM4C2A

Industrial

0.00

16,856,402

102,033

5.31000%

1-Mar-14

GECM4C2B

Multifamily

0.00

16,800,000

76,818

5.67770%

1-Mar-14

GECM4C2A

Other

0.00

16,479,420

95,880

4.15000%

1-Sep-13

GECM4C2A

Multifamily

0.00

16,364,800

80,771

page 21 of 35

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month

2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

5.87000%

1-Apr-14

GECM4C2A

Office

0.00

16,138,682

95,777

5.50000%

1-Apr-14

GECM4C2B

Multifamily

0.00

16,033,956

91,414

5.46000%

1-Mar-14

GECM4C2A

Retail

0.00

14,624,938

83,096

5.71500%

1-Nov-10

GECM4C2B

Other

0.00

14,592,788

71,815

5.67000%

1-Feb-14

GECM4C2A

Retail

0.00

13,931,760

80,990

5.48000%

1-Nov-13

GECM4C2B

Multifamily

0.00

13,768,577

78,748

5.58000%

1-Dec-13

GECM4C2B

Multifamily

0.00

13,568,655

78,362

5.71000%

1-Jan-14

GECM4C2A

Retail

0.00

13,107,723

76,697

5.72000%

1-Jan-14

GECM4C2A

Retail

0.00

12,810,011

75,035

5.35000%

1-Nov-08

GECM4C2B

Other

0.00

12,591,318

71,001

5.88000%

1-Apr-11

GECM4C2A

Retail

0.00

12,393,514

88,691

5.44000%

1-Feb-14

GECM4C2A

Office

0.00

11,687,316

81,114

5.67000%

1-Mar-14

GECM4C2A

Retail

0.00

7,446,109

46,821

5.67000%

1-Mar-14

GECM4C2A

Retail

0.00

3,871,977

24,347

6.02000%

1-Nov-13

GECM4C2A

Other

0.00

11,040,000

57,230

4.55000%

28-Feb-09

GECM4C2B

Multifamily

0.00

10,857,721

55,682

6.03000%

1-Mar-14

GECM4C2A

Retail

0.00

10,826,146

65,411

5.35000%

1-Nov-08

GECM4C2A

Other

0.00

10,695,089

60,309

4.15000%

1-Sep-13

GECM4C2A

Multifamily

0.00

10,502,782

51,838

5.33000%

1-Jan-11

GECM4C2B

Other

0.00

10,122,792

56,831

5.64000%

1-Jan-14

GECM4C2A

Retail

0.00

10,048,199

58,352

6.03000%

1-Jan-14

GECM4C2B

Multifamily

0.00

10,027,120

60,707

5.80000%

1-Dec-13

GECM4C2A

Retail

0.00

9,922,383

58,675

5.47000%

1-Mar-14

GECM4C2A

Industrial

0.00

9,750,068

55,459

4.98900%

1-Feb-09

GECM4C2B

Other

0.00

9,184,042

49,588

Page 22 of 35

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month

2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

5.45000%

1-Jan-14

GECM4C2A

Retail

0.00

8,933,551

50,819

5.52100%

1-Mar-14

GECM4C2B

Multifamily

0.00

8,278,082

47,350

5.49000%

1-Feb-14

GECM4C2B

Multifamily

0.00

7,688,844

45,921

5.81000%

1-Apr-14

GECM4C2A

Office

0.00

4,075,000

20,387

5.81000%

1-Apr-14

GECM4C2A

Office

0.00

3,600,000

18,011

5.35000%

1-Apr-14

GECM4C2B

Multifamily

0.00

7,460,497

43,802

5.70000%

1-Apr-14

GECM4C2A

Office

0.00

7,470,535

43,530

5.52000%

1-Feb-14

GECM4C2B

Multifamily

0.00

7,452,656

42,678

5.47000%

1-Jan-14

GECM4C2B

Multifamily

0.00

7,430,513

44,350

5.10000%

1-Dec-08

GECM4C2B

Multifamily

0.00

7,120,000

31,269

5.74000%

1-Jan-14

GECM4C2B

Multifamily

0.00

6,991,098

41,039

5.81000%

1-Oct-13

GECM4C2A

Retail

0.00

6,963,097

41,881

5.94000%

1-Jan-14

GECM4C2A

Office

0.00

6,854,077

41,103

5.25000%

1-Apr-11

GECM4C2A

Retail

0.00

6,750,715

42,484

5.76000%

1-Mar-14

GECM4C2A

Retail

0.00

6,750,000

33,480

5.78300%

1-Jun-15

GECM4C2A

Office

0.00

6,538,777

38,479

6.21000%

1-Dec-13

GECM4C2A

Industrial

0.00

6,422,264

41,946

5.38600%

1-Feb-14

GECM4C2B

Multifamily

0.00

6,358,484

35,882

6.11000%

1-Dec-13

GECM4C2A

Retail

0.00

6,083,171

40,039

5.50000%

1-Mar-14

GECM4C2B

Multifamily

0.00

6,069,124

34,635

6.04000%

1-Mar-14

GECM4C2A

Lodging

0.00

6,058,909

39,452

5.77000%

1-Jan-14

GECM4C2A

Self storage

0.00

6,038,193

38,449

4.99000%

1-Apr-09

GECM4C2A

Other

0.00

5,961,051

35,040

5.52000%

1-Jan-14

GECM4C2B

Multifamily

0.00

5,658,526

32,436

4.84000%

1-Apr-11

GECM4C2B

Multifamily

0.00

5,653,243

29,938

Page 23 of 35

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month

2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

5.47000%

1-Mar-11

GECM4C2A

Retail

0.00

5,550,000

26,142

5.40700%

1-Aug-12

GECM4C2A

Retail

0.00

5,476,985

30,908

5.73000%

1-Jan-14

GECM4C2A

Multifamily

0.00

5,362,410

31,444

5.34000%

1-Aug-13

GECM4C2A

Self storage

0.00

5,249,855

32,344

5.21000%

1-Mar-14

GECM4C2A

Retail

0.00

4,973,043

27,486

5.80000%

1-Dec-13

GECM4C2A

Office

0.00

4,861,968

28,751

5.61000%

1-Jan-14

GECM4C2B

Multifamily

0.00

4,651,103

29,172

5.68000%

1-Feb-19

GECM4C2B

Multifamily

0.00

4,600,636

38,853

6.05000%

1-Feb-14

GECM4C2A

Office

0.00

4,462,353

29,131

5.90000%

1-Jan-14

GECM4C2A

Office

0.00

4,196,089

28,780

5.92000%

1-Jan-14

GECM4C2A

Retail

0.00

4,022,929

24,074

5.55000%

1-Feb-14

GECM4C2B

Multifamily

0.00

3,974,904

22,837

4.93000%

1-Jan-09

GECM4C2A

Multifamily

0.00

3,967,148

21,302

5.99000%

1-Jan-14

GECM4C2A

Retail

0.00

3,966,712

24,934

5.84000%

1-Jan-09

GECM4C2A

Retail

0.00

3,860,941

24,748

6.22000%

1-Jan-14

GECM4C2A

Self storage

0.00

3,665,239

24,339

6.25000%

1-Jan-14

GECM4C2A

Self storage

0.00

3,650,556

24,309

5.99000%

1-Nov-13

GECM4C2A

Self storage

0.00

3,604,022

23,495

5.75000%

1-Apr-14

GECM4C2A

Self storage

0.00

3,571,451

22,598

5.95000%

1-Jan-14

GECM4C2A

Retail

0.00

3,250,596

23,547

5.90000%

1-Feb-14

GECM4C2A

Retail

0.00

3,173,250

20,818

5.95000%

1-Jan-14

GECM4C2A

Retail

0.00

3,079,412

18,487

5.95000%

1-Apr-14

GECM4C2A

Retail

0.00

1,693,678

10,138

5.95000%

1-Apr-14

GECM4C2A

Retail

0.00

1,325,054

7,931

6.06000%

1-Jan-14

GECM4C2A

Retail

0.00

2,980,545

18,102

100

Page 24 of 35

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month

2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

5.66000%

1-Jan-14

GECM4C2A

Retail

0.00

2,978,805

17,336

101

6.29000%

1-Jan-14

GECM4C2A

Self storage

0.00

2,774,006

18,540

102

5.45000%

1-Mar-14

GECM4C2A

Retail

0.00

2,750,000

12,906

103

6.05000%

1-Jan-14

GECM4C2A

Retail

0.00

1,485,497

9,710

104

6.05000%

1-Jan-14

GECM4C2A

Retail

0.00

1,237,914

8,092

105

5.75000%

1-Apr-14

GECM4C2A

Self storage

0.00

2,706,428

17,124

106

5.62000%

1-Feb-14

GECM4C2A

Retail

0.00

2,675,771

16,774

107

5.12100%

1-Jan-09

GECM4C2B

Multifamily

0.00

2,619,141

14,368

108

4.84000%

1-Apr-11

GECM4C2B

Multifamily

0.00

2,488,223

13,177

109

5.68000%

1-Feb-19

GECM4C2B

Multifamily

0.00

2,251,375

19,013

110

6.10000%

1-Nov-13

GECM4C2A

Retail

0.00

2,093,784

13,789

111

5.47000%

1-Feb-14

GECM4C2B

Multifamily

0.00

2,036,927

11,601

112

5.80000%

1-Nov-13

GECM4C2A

Retail

0.00

1,973,995

12,643

113

5.93000%

1-Jan-14

GECM4C2A

Industrial

0.00

1,896,108

13,714

114

5.80000%

1-Dec-13

GECM4C2A

Retail

0.00

1,746,339

10,327

115

6.04000%

1-Jan-14

GECM4C2A

Retail

0.00

1,688,928

10,236

116

5.78000%

1-Mar-14

GECM4C2A

Retail

0.00

1,672,011

9,836

117

5.12100%

1-Jan-09

GECM4C2B

Multifamily

0.00

1,547,674

8,490

118

6.47000%

1-Feb-14

GECM4C2A

Self storage

0.00

1,073,860

8,085

119

7.90171%

1-Mar-14

GECM4C2D

Mixed use

0.00

26,850,000

182,694

120

1,396,923,797

7,642,505

27,019

Page 25 of 35

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month

2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Cumulative

Current

Page 26 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

1-Jul-04

184,626.99

0.00

1-Jul-04

110,051.24

0.00

1-Jul-04

108,328.97

0.00

1-Jul-04

72,609.42

0.00

1-Jul-04

114,529.61

0.00

1-Jul-04

101,611.13

0.00

1-Jul-04

94,230.95

0.00

1-Jul-04

80,361.26

0.00

1-Jul-04

95,373.54

0.00

1-Jul-04

70,355.48

0.00

1-Jul-04

74,714.68

0.00

1-Jul-04

69,740.92

0.00

1-Jul-04

80,820.76

0.00

1-Jul-04

56,126.13

0.00

1-Jul-04

59,238.07

0.00

1-Jul-04

51,575.13

0.00

1-Jul-04

60,456.55

0.00

1-Jul-04

54,483.05

0.00

1-Jul-04

46,521.12

0.00

1-Jul-04

43,156.17

0.00

1-Jul-04

42,056.68

0.00

1-Jul-04

35,457.73

0.00

1-Jul-04

34,027.63

0.00

1-Jul-04

34,891.19

0.00

1-Jul-04

32,293.93

0.00

1-Jul-04

31,993.91

0.00

1-Jul-04

38,737.90

0.00

Page 27 of 35

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advance

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

1-Jul-04

21,202.78

0.00

1-Jul-04

24,651.05

0.00

1-Jul-04

24,217.44

0.00

1-Jul-04

20,738.30

0.00

1-Jul-04

17,037.88

0.00

101

1-Jul-04

9,586.47

0.00

104

1-Jul-04

7,988.73

0.00

105

1-Jul-04

14,105.76

0.00

108

1-Jul-04

18,956.85

0.00

110

1-Jul-04

13,631.82

0.00

111

1-Jul-04

13,555.32

0.00

114

1-Jul-04

8,335.22

0.00

118

1-Jul-04

8,004.49

0.00

119

1-Jul-04

181,769.30

0.00

120

2,262,151.57

Total

Page 28 of 35

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advance

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation
Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Not Avail.

Current Total
Cumulative

Page 29 of 35

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

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Historical Collateral Level REO Report

Property

Type

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 721765.1

Page 30 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Defeased Loans

Disclosure
Control #

Page 31 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal

Red. Date

Scheduled

Balance

ASER

Note

Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Remaining Term

Life

ARA

Amount

Current P&I

Advance

Page 32 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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

Disclosure

Control #

Servicing

Xfer Date

Balance

Note

Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Loan

Status

Code(1)

Not Available

Not Avail

Not Avail Not Avail

Page 33 of 35

(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Page 34 of 35

GE Commercial Mortgage Corporation

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

10-Aug-04

12-Jul-04

10-Sep-04

30-Jul-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Not Avail.

Page 35 of 35

GE COMMERCIAL MORT CORP MORT PASS-THR CERTS SERIES 2004-C2 8-K