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) ~~June~~August 1516, 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.)

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 J.P. Morgan Chase Commercial Mortgage Securities Corp.,Commercial Mortgage Pass-Through Certificates, Series 2004-C2, which was made on ~~June~~August 1516, 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 ~~June~~August 1516, 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

Date: ~~June~~August 2119, 2004 By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President

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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-04 Administrator: Laura Kocha-Chaddha 312.904.0648laura.kocha.chaddha@abnamro.com Analyst: Christine Paidosh 714.238.6707 christine.paidosh@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation Summary CMSA v1Bond Interest ReconciliationShortfall Summary Report Asset-Backed Facts ~ 15 Month Loan Status Summary Asset-Backed Facts ~ 15 Month 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 19-20 Page 21Page 22-27 Page 28 Specially Serviced Loan Detail (Part II) ~ Servicer Comments Modified Loan DetailASER DetailAppraisal Reduction Detail Historical REO ReportRealized Loss DetailRating Information Page 29 Page 30Page 31Page 32 Page 33Page 34Page 35-36 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data File Name: JPMC04C2 JPMC04C2_200406_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 20-May-0415-Jun-04 15-May-41 Defeased Loans Page 37 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 SiteServicer Web Site www.gmaccm.com www.etrustee.net Page 1 of 37 10-Jun-2004 - 10:53 (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: 5.487760% 15-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 116 UPPER TIER REMIC Statement Date: ABN AMRO Acct: 721814.3 1000.000000000 4.744741522 0.000000000 995.255258478 3.565000000 Fixed 0.00 0.00 0.000000000 4.27800000% 0.000000000 46625M3L1 A-1 92,000,000.00 92,000,000.00 436,516.22 0.00 91,563,483.78 327,980.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.384021400 5.091016975% 0.00 0.00 0.000000000 5.26082571% 0.000000000 46625M3M9 A-2 100,000,000.00 100,000,000.00 0.00 0.00 100,000,000.00 438,402.14 1000.000000000 0.000000000 0.000000000 1000.000000000 4.488188081 5.216016975% 0.00 0.00 0.000000000 5.38582571% 0.000000000 46625M3N7 A-3 431,388,000.00 431,388,000.00 0.00 0.00 431,388,000.00 1,936,150.48 1000.000000000 0.598458318 0.000000000 999.401541682 4.535688093 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M3V9/U48138QT8 A-1A 274,447,000.00 274,447,000.00 164,245.09 0.00 274,282,754.91 1,244,805.99 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535688133 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M3P2 B 24,581,000.00 24,581,000.00 0.00 0.00 24,581,000.00 111,491.75 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535687923 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M3Q0 C 10,350,000.00 10,350,000.00 0.00 0.00 10,350,000.00 46,944.37 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535687958 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M3R8 D 24,580,000.00 24,580,000.00 0.00 0.00 24,580,000.00 111,487.21 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535687942 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M3S6 E 9,056,000.00 9,056,000.00 0.00 0.00 9,056,000.00 41,075.19 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535687908 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M3X5/U48138QU5 F 11,644,000.00 11,644,000.00 0.00 0.00 11,644,000.00 52,813.55 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535687967 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M3Z0/U48138QV3 G 7,762,000.00 7,762,000.00 0.00 0.00 7,762,000.00 35,206.01 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535688396 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M4B2/U48138QW1 H 11,643,000.00 11,643,000.00 0.00 0.00 11,643,000.00 52,809.02 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535688669 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M4D8/U48138QX9 J 6,469,000.00 6,469,000.00 0.00 0.00 6,469,000.00 29,341.37 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535688889 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M4F3/U48138QY7 K 5,175,000.00 5,175,000.00 0.00 0.00 5,175,000.00 23,472.19 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535689988 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M4H9/U48138QZ4 L 2,587,000.00 2,587,000.00 0.00 0.00 2,587,000.00 11,733.83 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535689255 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M4K2/U48138RA8 M 3,881,000.00 3,881,000.00 0.00 0.00 3,881,000.00 17,603.01 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535687790 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M4M8/U48138RB6 N 2,588,000.00 2,588,000.00 0.00 0.00 2,588,000.00 11,738.36 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 2 of 37 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: 5.487760% 15-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 116 UPPER TIER REMIC Statement Date: ABN AMRO Acct: 721814.3 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535689988 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M4P1/U48138RC4 P 2,587,000.00 2,587,000.00 0.00 0.00 2,587,000.00 11,733.83 1000.000000000 0.000000000 0.000000000 1000.000000000 4.535688420 5.273016975% 0.00 0.00 0.000000000 5.44282571% 0.000000000 46625M4R7/U48138RD2 NR 14,231,381.00 14,231,381.00 0.00 0.00 14,231,381.00 64,549.11 1000.000000000 0.000000000 0.000000000 1000.000000000 4.234082759 4.917000000% 0.00 0.00 0.000000000 5.08090000% 0.000000000 46625M4T3/U48138RE0 RP-1 5,800,000.00 5,800,000.00 0.00 0.00 5,800,000.00 24,557.68 1000.000000000 0.000000000 0.000000000 1000.000000000 4.298666667 4.992000000% 0.00 0.00 0.000000000 5.15840000% 0.000000000 46625M4V8/U48138RF7 RP-2 4,500,000.00 4,500,000.00 0.00 0.00 4,500,000.00 19,344.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.427833684 5.142000000% 0.00 0.00 0.000000000 5.31340000% 0.000000000 46625M4X4/U48138RG5 RP-3 4,750,000.00 4,750,000.00 0.00 0.00 4,750,000.00 21,032.21 1000.000000000 0.000000000 0.000000000 1000.000000000 4.532889320 5.264000000% 0.00 0.00 0.000000000 5.43946667% 0.000000000 46625M4Z9/U48138RH3 RP-4 5,150,000.00 5,150,000.00 0.00 0.00 5,150,000.00 23,344.38 1000.000000000 0.000000000 0.000000000 1000.000000000 4.872034615 5.657846000% 0.00 0.00 0.000000000 5.84644087% 0.000000000 46625M5B1/U48138RJ9 RP-5 7,800,000.00 7,800,000.00 0.00 0.00 7,800,000.00 38,001.87 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 1000.000000000 0.000000000 0.000000000 999.419537118 0.120738741 0.129447408% 0.00 0.00 0.000000000 0.14488649% 0.000000000 N 46625M374/U48138QS0 X 1,034,969,381.00 1,034,969,381.00 0.00 0.00 1,034,368,619.69 124,960.90 Total P&I Payment 0.00 0.00 1,062,969,381.00 1,062,969,381.00 5,421,339.76 Total 1,062,368,619.69 600,761.31 0.00 4,820,578.45 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 3 of 37 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: 5.487760% 15-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 116 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 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 4 of 37 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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 3,257,473.34 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 4,847,096.91 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 4,822,315.49 ) (1,737.06 0.000.000.00 ) (1,737.06 376,896.16223,864.61600,760.77 0.540.000.000.000.000.54 600,761.31 5,423,076.80 5,421,339.75 1,062,969,381.58 136 600,760.77 0.54 0 0.000.00 0 0.00 0 1,062,368,620.27 136 0.00 0.00 223,864.61 1,589,623.57 223,864.61 1,589,623.57 24,781.41 0.000.00 14,003.58 38,784.99 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (24,781.41 4,820,578.44 Interest Not Advanced ( Current Period ) 0.00 1,589,623.57 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Page 5 of 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 2,201,223.72 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment ) (413,399.55 Total 3,410,159.75 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 3,393,142.64 ) (1,242.22 0.000.000.00 ) (1,242.22 268,965.35167,550.87436,516.22 0.000.000.000.000.000.00 436,516.22 3,829,658.86 3,828,416.64 653,521,730.04 83 436,516.22 0.00 0 0.000.00 0 0.00 0 653,085,213.82 83 0.00 0.00 167,550.87 795,536.47 167,550.87 795,536.47 17,017.11 0.000.00 6,349.98 23,367.09 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (17,017.11 3,391,900.42 Interest Not Advanced ( Current Period ) 0.00 1,208,936.02 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Page 6 of 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 1,056,249.62 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 1,310,611.21 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 1,302,846.91 ) (449.03 0.000.000.00 ) (449.03 107,930.81 56,313.74 164,244.55 0.540.000.000.000.000.54 164,245.09 1,467,092.00 1,466,642.97 274,447,651.54 47 164,244.55 0.54 0 0.000.00 0 0.00 0 274,283,406.45 47 0.00 0.00 56,313.74 254,361.60 56,313.74 254,361.60 7,764.30 0.000.00 3,003.60 10,767.90 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (7,764.30 1,302,397.88 Interest Not Advanced ( Current Period ) 0.00 254,361.60 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Page 7 of 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 0.000.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment ) (126,325.95 Total 126,325.95 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 0.00 126,325.95 ) (45.81 0.000.000.00 ) (45.81 0.000.000.00 0.000.000.000.000.000.000.00 126,325.95 126,280.14 0.00 0 0.000.00 0 0.000.00 0 0.00 0 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.000.000.000.00 0.00 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) 0.00 126,280.14 Interest Not Advanced ( Current Period ) 0.00 126,325.95 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Page 8 of 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 30 327,980.00 327,980.00 327,980.00 0.00 13.25% 13.26% 30/360 4.278000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 438,402.14 438,402.14 438,402.14 0.00 13.25% 13.26% 30/360 5.260825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 1,936,150.48 1,936,150.48 1,936,150.48 0.00 13.25% 13.26% 30/360 5.385825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1A 30 1,244,805.99 1,244,805.99 1,244,805.99 0.00 13.25% 13.26% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 111,491.75 111,491.75 111,491.75 0.00 10.88% 10.88% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 46,944.37 46,944.37 46,944.37 0.00 9.88% 9.88% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 111,487.21 111,487.21 111,487.21 0.00 7.50% 7.50% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 41,075.19 41,075.19 41,075.19 0.00 6.63% 6.63% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 52,813.55 52,813.55 52,813.55 0.00 5.50% 5.50% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 35,206.01 35,206.01 35,206.01 0.00 4.75% 4.75% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 52,809.02 52,809.02 52,809.02 0.00 3.63% 3.63% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 29,341.37 29,341.37 29,341.37 0.00 3.00% 3.00% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 23,472.19 23,472.19 23,472.19 0.00 2.50% 2.50% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 11,733.83 11,733.83 11,733.83 0.00 2.25% 2.25% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 17,603.01 17,603.01 17,603.01 0.00 1.88% 1.88% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 11,738.36 11,738.36 11,738.36 0.00 1.63% 1.63% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 11,733.83 11,733.83 11,733.83 0.00 1.38% 1.38% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 NR 30 64,549.11 64,549.11 64,549.11 0.00 0.00% 0.00% 30/360 5.442825711% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 RP-1 30 24,557.68 24,557.68 24,557.68 0.00 NA NA 30/360 5.080900000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 RP-2 30 19,344.00 19,344.00 19,344.00 0.00 NA NA 30/360 5.158400000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 RP-3 30 21,032.21 21,032.21 21,032.21 0.00 NA NA 30/360 5.313400000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 RP-4 30 23,344.38 23,344.38 23,344.38 0.00 NA NA 30/360 5.439466667% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 RP-5 30 38,001.87 38,001.87 38,001.87 0.00 NA NA 30/360 5.846440867% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X 30 124,960.90 124,960.90 124,960.90 0.00 NA NA 30/360 0.144886491% 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 4,820,578.45 4,820,578.45 4,820,578.45 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. 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 9 of 37 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 Other Interest Loss 0.00 0.00 Net Prepayment Int. Shortfalls Allocated to the Bonds Page 10 of 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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-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 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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-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 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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-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 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 0 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 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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-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 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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-Jun-04 83 63.85% 653,085,214 61.44% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 59 136 5.51% 5.47% 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 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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-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 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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-Jun-04 0 0.00% 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 18 of 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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-May-04 413,399.55 413,399.55 0.00 B 2 1-May-04 154,064.64 154,064.64 0.00 B 5 1-May-04 110,829.32 110,829.32 0.00 B 7 1-May-04 79,226.52 79,226.52 0.00 B 10 1-May-04 59,652.78 59,652.78 0.00 B 19 1-May-04 62,962.11 62,962.11 0.00 B 22 1-May-04 52,999.46 52,999.46 0.00 B 23 1-May-04 44,717.01 44,717.01 0.00 B 29 6-May-04 40,745.34 40,745.34 0.00 B 33 1-May-04 37,401.40 37,401.40 0.00 B 34 1-May-04 33,321.59 33,321.59 0.00 B 41 1-May-04 29,843.99 29,843.99 0.00 B 42 1-May-04 29,003.31 29,003.31 0.00 B 44 1-May-04 28,668.89 28,668.89 0.00 B 45 1-May-04 27,314.46 27,314.46 0.00 B 48 1-May-04 26,430.43 26,430.43 0.00 B 49 1-May-04 28,019.33 28,019.33 0.00 B 50 1-May-04 24,131.66 24,131.66 0.00 B 54 1-May-04 22,173.88 22,173.88 0.00 B 58 1-May-04 22,561.38 22,561.38 0.00 B 61 1-May-04 23,139.44 23,139.44 0.00 B 62 6-May-04 20,012.28 20,012.28 0.00 B 63 1-May-04 23,724.79 23,724.79 0.00 B 65 1-May-04 18,870.48 18,870.48 0.00 B 76 8-May-04 16,518.69 16,518.69 0.00 A 79 1-May-04 18,301.53 18,301.53 0.00 B 80 1-May-04 17,024.77 17,024.77 0.00 B 81 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 19 of 37 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 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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-May-04 16,001.26 16,001.26 0.00 B 82 1-May-04 17,515.96 17,515.96 0.00 B 85 1-May-04 16,514.20 16,514.20 0.00 B 88 1-May-04 20,029.12 20,029.12 0.00 B 89 1-May-04 14,762.91 14,762.91 0.00 B 93 1-May-04 13,394.07 13,394.07 0.00 B 97 1-May-04 12,305.47 12,305.47 0.00 B 105 1-May-04 12,564.92 12,564.92 0.00 B 106 1-May-04 11,654.50 11,654.50 0.00 B 109 1-May-04 12,362.95 12,362.95 0.00 B 112 1-May-04 10,936.26 10,936.26 0.00 B 113 1-May-04 11,466.56 11,466.56 0.00 B 116 1-May-04 9,368.77 9,368.77 0.00 B 119 1-May-04 8,390.10 8,390.10 0.00 B 120 1-May-04 9,102.14 9,102.14 0.00 B 123 1-May-04 6,537.81 6,537.81 0.00 B 128 1-May-04 6,825.70 6,825.70 0.00 B 129 1-May-04 6,397.86 6,397.86 0.00 B 130 1-May-04 5,972.63 5,972.63 0.00 B 131 1-May-04 24,567.17 24,567.17 0.00 B 132 1-May-04 19,351.36 19,351.36 0.00 B 133 1-May-04 21,039.98 21,039.98 0.00 B 134 1-May-04 23,352.80 23,352.80 0.00 B 135 1-May-04 38,014.63 38,014.63 0.00 B 136 1,813,488.18 1,813,488.18 Total 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 20 of 37 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 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 21 of 37 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 0.00 125,500,000 521,867 1 CO 4.52670% 1-Apr-14 JPM04C2C Office 0.00 107,000,000 417,085 B 2 5.48800% 1-Nov-13 JPM04C2B 0.00 99,381,552 469,655 3 OR 5.04000% 11-May-14 JPM04C2A Office 0.00 41,500,000 180,110 4 PA 5.48000% 1-Feb-14 JPM04C2A Retail 0.00 27,243,061 155,004 B 5 CA 5.13000% 1-Jan-19 JPM04C2A Retail 0.00 22,863,953 125,303 6 CA 5.80000% 1-Apr-14 JPM04C2A Office 0.00 18,963,663 111,483 B 7 MO 5.83000% 1-May-19 JPM04C2A Office 0.00 17,950,000 90,114 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 14,567,897 79,729 B 10 CA 5.44000% 1-Mar-14 JPM04C2A Retail 0.00 14,300,000 66,988 11 CA 5.87000% 11-Feb-14 JPM04C2A Retail 0.00 14,044,297 83,362 12 KY 5.49000% 1-Dec-10 JPM04C2A Retail 0.00 14,000,000 66,185 13 TX 5.12000% 1-Jan-09 JPM04C2B Multifamily 0.00 13,800,000 60,843 14 NC 5.81000% 1-Mar-14 JPM04C2A Mobile home park 0.00 12,564,875 74,011 15 TX 5.92400% 1-Mar-14 JPM04C2B Multifamily 0.00 11,967,423 71,361 16 FL 5.90000% 1-Jan-14 JPM04C2A Retail 0.00 10,698,462 63,762 17 CO 4.60000% 11-Oct-09 JPM04C2A Office 0.00 10,613,331 59,802 18 CA 5.56000% 1-Mar-14 JPM04C2A Retail 0.00 10,469,006 60,014 B 19 MO 5.28000% 11-Mar-14 JPM04C2B Multifamily 0.00 10,467,002 58,177 20 OH 5.59000% 1-Mar-14 JPM04C2A Industrial 0.00 10,454,649 65,045 21 GA 6.08000% 1-Mar-14 JPM04C2A Retail 0.00 9,711,403 63,297 B 22 FL 5.42000% 1-Oct-10 JPM04C2A Retail 0.00 9,395,217 53,323 B 23 NC 5.61000% 1-May-14 JPM04C2A Office 0.00 9,150,000 44,202 24 FL 5.09000% 1-Mar-09 JPM04C2A Office 0.00 9,100,000 39,886 25 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 22 of 37 * 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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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: TX 5.92400% 1-Mar-14 JPM04C2B Multifamily 0.00 8,915,730 53,164 26 CA 5.57500% 1-Apr-14 JPM04C2A Retail 0.00 8,333,227 47,804 27 CA 5.57500% 1-Apr-14 JPM04C2A Office 0.00 7,634,633 43,797 28 GA 5.33000% 1-May-14 JPM04C2B Multifamily 0.00 7,489,125 45,298 B 29 TX 5.80000% 1-Apr-14 JPM04C2B Multifamily 0.00 7,485,657 44,006 30 IN 5.08000% 11-May-14 JPM04C2A Retail 0.00 7,392,284 40,087 31 CO 5.25000% 11-Apr-14 JPM04C2A Office 0.00 6,785,357 37,550 32 CA 6.14000% 6-May-14 JPM04C2B Multifamily 0.00 6,776,084 41,271 B 33 CO 5.71600% 1-Feb-09 JPM04C2A Office 0.00 6,473,506 37,792 B 34 CA 5.57500% 1-Apr-14 JPM04C2A Industrial 0.00 6,337,245 36,354 35 5.84000% 11-May-24 JPM04C2A 0.00 6,286,815 44,867 36 SC 5.63000% 1-Mar-14 JPM04C2B Multifamily 0.00 6,017,467 34,760 37 AZ 5.20000% 11-Apr-14 JPM04C2A Mobile home park 0.00 5,986,942 32,947 38 CA 5.10000% 1-May-14 JPM04C2A Industrial 0.00 5,750,000 25,252 39 CA 5.57500% 1-Apr-14 JPM04C2A Office 0.00 5,688,550 32,633 40 PA 5.82000% 1-Mar-14 JPM04C2A Mobile home park 0.00 5,684,147 33,518 B 41 OH 5.48000% 1-Apr-14 JPM04C2A Retail 0.00 5,289,133 30,026 B 42 MI 4.98000% 1-Mar-14 JPM04C2A Retail 0.00 5,232,383 28,119 43 NJ 5.56900% 1-Feb-11 JPM04C2A Mobile home park 0.00 5,078,587 29,178 B 44 MA 5.50000% 1-Apr-14 JPM04C2A Office 0.00 5,069,629 28,844 B 45 MI 4.68000% 11-May-14 JPM04C2B Multifamily 0.00 4,991,845 28,305 46 OH 5.62000% 1-Feb-14 JPM04C2B Multifamily 0.00 4,969,968 31,064 47 MA 5.50000% 1-Apr-14 JPM04C2A Office 0.00 4,830,119 27,481 B 48 CA 5.28000% 1-Jan-09 JPM04C2A Industrial 0.00 4,773,796 26,595 B 49 CA 6.10000% 1-Dec-13 JPM04C2A Retail 0.00 4,624,795 28,179 B 50 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 23 of 37 * 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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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: CA 5.13000% 1-Jan-09 JPM04C2A Mobile home park 0.00 4,474,669 24,516 51 TX 5.78000% 1-Mar-14 JPM04C2A Retail 0.00 4,270,479 25,073 52 FL 5.81000% 1-Mar-14 JPM04C2B Mobile home park 0.00 4,263,083 25,111 53 IL 5.55500% 1-Apr-14 JPM04C2B Multifamily 0.00 4,241,426 24,278 B 54 FL 5.65000% 1-Apr-14 JPM04C2A Retail 0.00 4,237,695 26,481 55 NV 5.11000% 1-Jan-09 JPM04C2A Mobile home park 0.00 4,176,261 22,830 56 TX 6.20000% 1-Apr-14 JPM04C2A Office 0.00 4,072,864 24,989 57 SC 5.34000% 1-May-14 JPM04C2B Multifamily 0.00 3,996,082 22,312 B 58 FL 5.93000% 11-May-20 JPM04C2A Retail 0.00 3,987,930 32,496 59 AR 5.73000% 1-Dec-18 JPM04C2B Multifamily 0.00 3,990,182 25,273 60 IL 5.49500% 1-Apr-14 JPM04C2A Multifamily 0.00 3,991,825 22,699 B 61 AL 5.75100% 1-Feb-14 JPM04C2B Multifamily 0.00 3,983,811 23,345 B 62 NY 4.96000% 6-Apr-14 JPM04C2A Multifamily 0.00 3,791,304 20,306 B 63 6.12000% 11-Nov-13 JPM04C2B 0.00 3,775,681 23,077 64 NC 5.95000% 1-Mar-14 JPM04C2B Multifamily 0.00 3,734,804 24,047 B 65 TX 5.35000% 11-Feb-14 JPM04C2B Multifamily 0.00 3,733,552 20,941 66 FL 5.74000% 1-Mar-14 JPM04C2A Retail 0.00 3,709,461 21,685 67 MI 5.35000% 11-Apr-14 JPM04C2A Industrial 0.00 3,692,200 20,661 68 TX 6.15000% 1-Mar-14 JPM04C2A Retail 0.00 3,690,478 22,541 69 NV 5.31000% 1-Jan-09 JPM04C2A Industrial 0.00 3,630,197 20,291 70 CA 5.57500% 1-Apr-14 JPM04C2A Office 0.00 3,393,170 19,465 71 WA 5.67000% 11-May-14 JPM04C2B Mobile home park 0.00 3,297,022 19,091 72 GA 4.78000% 11-May-14 JPM04C2B Multifamily 0.00 3,250,000 13,377 73 FL 5.91000% 11-May-24 JPM04C2A Mixed use 0.00 3,243,261 23,279 74 AZ 5.81000% 1-Mar-14 JPM04C2A Mobile home park 0.00 3,191,079 18,796 75 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 24 of 37 * 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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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: FL 5.90000% 1-Feb-11 JPM04C2B Mobile home park 0.00 3,187,435 18,980 B 76 AZ 5.50000% 11-May-24 JPM04C2A Retail 0.00 3,143,106 21,813 77 NV 4.90000% 1-Mar-09 JPM04C2A Industrial 0.00 3,014,673 16,054 78 VA 5.28000% 8-Apr-14 JPM04C2A Industrial 0.00 2,993,581 16,622 A 79 OH 5.49000% 1-Apr-14 JPM04C2B Multifamily 0.00 2,991,076 18,405 B 80 TX 5.55000% 1-Mar-14 JPM04C2B Multifamily 0.00 2,991,124 17,128 B 81 GA 5.07000% 1-Mar-14 JPM04C2A Retail 0.00 2,990,128 16,233 B 82 CA 5.99000% 11-Nov-13 JPM04C2A Self storage 0.00 2,980,251 17,967 83 CO 5.90000% 1-Mar-14 JPM04C2A Retail 0.00 2,882,110 17,142 84 TX 5.46000% 1-Jan-09 JPM04C2A Mixed use 0.00 2,877,953 17,739 B 85 TX 5.35000% 11-Mar-14 JPM04C2B Multifamily 0.00 2,871,089 16,082 86 ID 5.49000% 11-Apr-14 JPM04C2A Retail 0.00 2,869,118 16,306 87 TN 5.72500% 1-Jan-14 JPM04C2B Multifamily 0.00 2,865,669 16,761 B 88 TX 6.04000% 1-Jan-24 JPM04C2A Retail 0.00 2,770,479 20,125 B 89 OK 5.40000% 11-Apr-14 JPM04C2A Self storage 0.00 2,691,846 16,420 90 IN 5.58000% 1-Feb-11 JPM04C2A Mobile home park 0.00 2,688,689 15,466 91 OH 5.44000% 11-May-14 JPM04C2B Multifamily 0.00 2,597,515 14,665 92 IL 5.55500% 1-Apr-14 JPM04C2B Multifamily 0.00 2,594,755 14,852 B 93 FL 5.81000% 1-Mar-14 JPM04C2B Mobile home park 0.00 2,542,891 14,978 94 IL 6.10000% 1-Jan-14 JPM04C2A Retail 0.00 2,538,290 15,453 95 5.35000% 11-Apr-14 JPM04C2B 0.00 2,514,687 14,072 96 IA 5.40000% 1-May-14 JPM04C2A Mobile home park 0.00 2,397,683 13,477 B 97 MI 5.95000% 1-Apr-14 JPM04C2B Multifamily 0.00 2,393,399 15,390 98 OH 6.35000% 11-May-14 JPM04C2A Retail 0.00 2,347,202 15,648 99 FL 5.81000% 1-Mar-14 JPM04C2A Mobile home park 0.00 2,273,644 13,393 100 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 25 of 37 * 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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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: FL 5.81000% 1-Mar-14 JPM04C2B Mobile home park 0.00 2,248,714 13,246 101 MN 5.80000% 11-Apr-24 JPM04C2B Multifamily 0.00 2,240,365 15,861 102 NY 6.06000% 11-Oct-13 JPM04C2B Multifamily 0.00 2,215,452 14,515 103 GA 4.95000% 11-Mar-14 JPM04C2B Multifamily 0.00 2,200,000 9,378 104 NY 5.42000% 1-Apr-14 JPM04C2A Multifamily 0.00 2,195,431 12,381 B 105 IL 5.86000% 1-Feb-14 JPM04C2A Retail 0.00 2,131,529 12,638 B 106 FL 5.81000% 1-Mar-14 JPM04C2A Mobile home park 0.00 2,104,118 12,394 107 GA 5.97000% 11-May-14 JPM04C2A Retail 0.00 2,097,304 13,492 108 MO 5.35000% 1-Mar-14 JPM04C2A Retail 0.00 2,093,502 11,727 B 109 CA 5.57500% 1-Apr-14 JPM04C2A Office 0.00 2,040,892 11,708 110 FL 5.38000% 11-May-14 JPM04C2B Multifamily 0.00 1,998,060 11,206 111 NM 6.34000% 1-Feb-14 JPM04C2A Retail 0.00 1,992,830 12,432 B 112 VA 5.49000% 1-Mar-14 JPM04C2A Retail 0.00 1,934,182 11,003 B 113 ID 6.09000% 11-May-14 JPM04C2B Multifamily 0.00 1,917,592 12,476 114 OH 5.60000% 1-Apr-14 JPM04C2B Multifamily 0.00 1,914,394 11,905 115 ND 5.38000% 1-Apr-14 JPM04C2B Multifamily 0.00 1,894,243 11,532 B 116 MS 6.61000% 1-Feb-24 JPM04C2A Retail 0.00 1,884,924 14,289 117 IN 5.05000% 11-May-22 JPM04C2A Retail 0.00 1,720,258 12,244 118 IL 5.55500% 1-Apr-14 JPM04C2B Multifamily 0.00 1,646,671 9,426 B 119 NY 5.42000% 1-Apr-14 JPM04C2A Multifamily 0.00 1,496,885 8,442 B 120 PA 5.52000% 1-Mar-11 JPM04C2A Mobile home park 0.00 1,493,442 9,229 121 AZ 5.81000% 1-Mar-14 JPM04C2B Mobile home park 0.00 1,460,916 8,605 122 MI 6.05400% 1-Mar-14 JPM04C2A Self storage 0.00 1,407,380 9,151 B 123 TX 6.22000% 11-Feb-14 JPM04C2A Mobile home park 0.00 1,374,927 8,470 124 TX 5.91000% 11-Feb-14 JPM04C2A Retail 0.00 1,265,024 7,541 125 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 26 of 37 * 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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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: SC 5.87000% 11-Mar-14 JPM04C2B Multifamily 0.00 1,166,784 6,917 126 SC 5.87000% 11-Mar-14 JPM04C2B Multifamily 0.00 1,126,893 6,681 127 GA 5.70000% 1-Apr-14 JPM04C2B Multifamily 0.00 1,046,986 6,574 B 128 TN 6.15000% 1-Mar-14 JPM04C2B Multifamily 0.00 1,045,896 6,862 B 129 TX 6.31000% 1-Feb-14 JPM04C2B Mobile home park 0.00 1,046,212 6,506 B 130 GA 5.80000% 1-Mar-14 JPM04C2B Multifamily 0.00 1,037,094 6,102 B 131 CO 4.95890% 1-Apr-14 JPM04C2D Office 0.00 5,800,000 24,767 B 132 CO 5.03390% 1-Apr-14 JPM04C2D Office 0.00 4,500,000 19,506 B 133 CO 5.18390% 1-Apr-14 JPM04C2D Office 0.00 4,750,000 21,204 B 134 CO 5.30590% 1-Apr-14 JPM04C2D Office 0.00 5,150,000 23,530 B 135 CO 5.69975% 1-Apr-14 JPM04C2D Office 0.00 7,800,000 38,283 B 136 1,062,368,620 5,461,861 0 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 27 of 37 * 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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 Available Not Avail Not Avail Not Avail 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 28 of 37 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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: 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A Page 29 of 37 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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: Not Avail. 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 30 of 37 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 31 of 37 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 32 of 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 33 of 37 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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: Not Avail. Not Avail. Current TotalCumulative 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 34 of 37 * 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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 35 of 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-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 46625M374 AAA Aaa NR NR NR Page 36 of 37 10-Jun-2004 - 10:53 (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-Jun-0415-Jun-04 N/A 15-Jul-04 28-May-04 Commercial Mortgage Pass Through Certificates Series 2004-C2 ABN AMRO Acct: 721814.3 Defeased Loans Statement Date: DisclosureControl # 10-Jun-2004 - 10:53 (Q523-Q579 ,Q604-Q605) (c) 2004 LaSalle Bank N.A. Page 37 of 37

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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_200408_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:

5.487448%

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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

114

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 721814.3

989.854464565

4.793053696

0.000000000

985.061410870

3.528831196

Fixed

0.00

0.000000000

4.27800000%

0.000000000

46625M3L1

A-1

92,000,000.00

91,066,610.74

440,960.94

0.00

90,625,649.80

324,652.47

1000.000000000

0.000000000

1000.000000000

4.383767100

5.260374371%

0.00

0.000000000

5.26052057%

0.000000000

46625M3M9

A-2

100,000,000.00

0.00

100,000,000.00

438,376.71

1000.000000000

0.000000000

1000.000000000

4.487933809

5.385374371%

0.00

0.000000000

5.38552057%

0.000000000

46625M3N7

A-3

431,388,000.00

0.00

431,388,000.00

1,936,040.79

998.710904000

0.604713879

0.000000000

998.106190120

4.529587206

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M3V9/U48138QT8

A-1A

274,447,000.00

274,093,211.47

165,961.91

0.00

273,927,249.56

1,243,131.62

1000.000000000

0.000000000

1000.000000000

4.535433872

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M3P2

24,581,000.00

0.00

24,581,000.00

111,485.50

1000.000000000

0.000000000

1000.000000000

4.535433816

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M3Q0

10,350,000.00

0.00

10,350,000.00

46,941.74

1000.000000000

0.000000000

1000.000000000

4.535433686

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M3R8

24,580,000.00

0.00

24,580,000.00

111,480.96

1000.000000000

0.000000000

1000.000000000

4.535433966

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M3S6

9,056,000.00

0.00

9,056,000.00

41,072.89

1000.000000000

0.000000000

1000.000000000

4.535433700

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M3X5/U48138QU5

11,644,000.00

0.00

11,644,000.00

52,810.59

1000.000000000

0.000000000

1000.000000000

4.535434166

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M3Z0/U48138QV3

7,762,000.00

0.00

7,762,000.00

35,204.04

1000.000000000

0.000000000

1000.000000000

4.535434166

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M4B2/U48138QW1

11,643,000.00

0.00

11,643,000.00

52,806.06

1000.000000000

0.000000000

1000.000000000

4.535433606

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M4D8/U48138QX9

6,469,000.00

0.00

6,469,000.00

29,339.72

1000.000000000

0.000000000

1000.000000000

4.535433816

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M4F3/U48138QY7

5,175,000.00

0.00

5,175,000.00

23,470.87

1000.000000000

0.000000000

1000.000000000

4.535434867

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M4H9/U48138QZ4

2,587,000.00

0.00

2,587,000.00

11,733.17

1000.000000000

0.000000000

1000.000000000

4.535434166

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M4K2/U48138RA8

3,881,000.00

0.00

3,881,000.00

17,602.02

1000.000000000

0.000000000

1000.000000000

4.535432767

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M4M8/U48138RB6

2,588,000.00

0.00

2,588,000.00

11,737.70

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:

5.487448%

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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

114

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 721814.3

1000.000000000

0.000000000

1000.000000000

4.535434867

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M4P1/U48138RC4

2,587,000.00

0.00

2,587,000.00

11,733.17

1000.000000000

0.000000000

1000.000000000

4.535434052

5.442374371%

0.00

0.000000000

5.44252057%

0.000000000

46625M4R7/U48138RD2

14,231,381.00

0.00

14,231,381.00

64,545.49

1000.000000000

0.000000000

1000.000000000

4.234082759

5.080900000%

0.00

0.000000000

5.08090000%

0.000000000

46625M4T3/U48138RE0

RP-1

5,800,000.00

0.00

5,800,000.00

24,557.68

1000.000000000

0.000000000

1000.000000000

4.298666667

5.158400000%

0.00

0.000000000

5.15840000%

0.000000000

46625M4V8/U48138RF7

RP-2

4,500,000.00

0.00

4,500,000.00

19,344.00

1000.000000000

0.000000000

1000.000000000

4.427833684

5.313400000%

0.00

0.000000000

5.31340000%

0.000000000

46625M4X4/U48138RG5

RP-3

4,750,000.00

0.00

4,750,000.00

21,032.21

1000.000000000

0.000000000

1000.000000000

4.532889320

5.439466667%

0.00

0.000000000

5.43946667%

0.000000000

46625M4Z9/U48138RH3

RP-4

5,150,000.00

0.00

5,150,000.00

23,344.38

1000.000000000

0.000000000

1000.000000000

4.872034615

5.846440867%

0.00

0.000000000

5.84644087%

0.000000000

46625M5B1/U48138RJ9

RP-5

7,800,000.00

0.00

7,800,000.00

38,001.87

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ6051

0.00

998.756313169

0.000000000

998.169896931

0.119840946

0.143562916%

0.00

0.000000000

0.14398822%

0.000000000

46625M3T4/U48138QS0

1,034,969,381.00

1,033,682,203.21

0.00

1,033,075,280.36

124,031.71

Total P&I Payment

0.00

1,062,969,381.00

1,061,682,203.21

5,421,400.21

Total

1,061,075,280.36

606,922.85

0.00

4,814,477.36

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:

5.487448%

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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

114

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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

4,715,683.56

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,853,773.35

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

)

(248.62

0.00

0.00
0.00

0.00

4,816,212.30

)

(1,734.95

0.00
0.00
0.00

)

(1,734.95

577,030.65

29,892.20

606,922.85

0.00
0.00
0.00
0.00
0.00
0.00

606,922.85

5,423,135.15

5,421,400.20

1,061,682,203.79

136

606,922.85

0.00

0.00
0.00

0.00

1,061,075,280.94

136

27,742.93

145,929.93

29,892.20

138,089.79

29,892.20

138,089.79

37,312.43

0.00
0.00

1,164.95

38,477.38

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(37,312.43

4,814,477.35

Interest Not Advanced (

Current Period

)

0.00

138,089.79

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(145,929.93

)

(27,742.93

0.00

Page 5 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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

3,313,843.35

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

3,414,843.10

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

3,388,733.31

)

(1,240.69

0.00
0.00
0.00

)

(1,240.69

417,727.61

23,233.33

440,960.94

0.00
0.00
0.00
0.00
0.00
0.00

440,960.94

3,829,694.25

3,828,453.55

759,588,340.78

440,960.94

0.00

0.00
0.00

0.00

759,147,379.84

18,950.50

117,422.87

23,233.33

100,999.75

23,233.33

100,999.75

26,109.79

0.00
0.00

907.38

27,017.17

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(26,109.79

3,387,492.61

Interest Not Advanced (

Current Period

)

0.00

100,999.75

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(117,422.87

)

(18,950.50

0.00

Page 6 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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

1,274,549.82

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,311,639.86

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

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

)

(248.62

0.00

0.00
0.00

0.00

1,301,153.05

)

(448.45

0.00
0.00
0.00

)

(448.45

159,303.04

6,658.87

165,961.91

0.00
0.00
0.00
0.00
0.00
0.00

165,961.91

1,467,114.96

1,466,666.51

274,093,863.01

165,961.91

0.00

0.00
0.00

0.00

273,927,901.10

8,792.43

28,507.06

6,658.87

37,090.04

6,658.87

37,090.04

10,238.20

0.00
0.00

257.57

10,495.77

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(10,238.20

1,300,704.60

Interest Not Advanced (

Current Period

)

0.00

37,090.04

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(28,507.06

)

(8,792.43

0.00

Page 7 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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

127,290.39

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

127,290.39

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

126,325.95

)

(45.81

0.00
0.00
0.00

)

(45.81

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

126,325.95

126,280.14

28,000,000.00

0.00
0.00

0.00

28,000,000.00

0.00

964.44

0.00
0.00
0.00

964.44

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(964.44

126,280.14

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

Page 8 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Class

Accrued

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

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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

324,652.47

0.00

13.25%

13.27%

30/360

4.278000000%

0.00

A-2

438,376.71

0.00

13.25%

13.27%

30/360

5.260520570%

0.00

A-3

1,936,040.79

0.00

13.25%

13.27%

30/360

5.385520570%

0.00

A-1A

1,243,131.62

0.00

13.25%

13.27%

30/360

5.442520570%

0.00

111,485.50

0.00

10.88%

10.89%

30/360

5.442520570%

0.00

46,941.74

0.00

9.88%

9.89%

30/360

5.442520570%

0.00

111,480.96

0.00

7.50%

7.51%

30/360

5.442520570%

0.00

41,072.89

0.00

6.63%

6.64%

30/360

5.442520570%

0.00

52,810.59

0.00

5.50%

5.51%

30/360

5.442520570%

0.00

35,204.04

0.00

4.75%

4.76%

30/360

5.442520570%

0.00

52,806.06

0.00

3.63%

30/360

5.442520570%

0.00

29,339.72

0.00

3.00%

3.01%

30/360

5.442520570%

0.00

23,470.87

0.00

2.50%

30/360

5.442520570%

0.00

11,733.17

0.00

2.25%

30/360

5.442520570%

0.00

17,602.02

0.00

1.88%

30/360

5.442520570%

0.00

11,737.70

0.00

1.63%

30/360

5.442520570%

0.00

11,733.17

0.00

1.38%

30/360

5.442520570%

0.00

64,545.49

0.00

0.00%

30/360

5.442520570%

0.00

RP-1

24,557.68

0.00

30/360

5.080900000%

0.00

RP-2

19,344.00

0.00

30/360

5.158400000%

0.00

RP-3

21,032.21

0.00

30/360

5.313400000%

0.00

RP-4

23,344.38

0.00

30/360

5.439466667%

0.00

RP-5

38,001.87

0.00

30/360

5.846440867%

0.00

124,031.71

0.00

30/360

0.143988217%

0.00

0.000000000%

0.00

4,814,477.36

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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

Other Interest Loss

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Page 10 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-Aug-04
16-Aug-04

15-Jul-04

15-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)

Statement Date:

ABN AMRO Acct: 721814.3

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-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)

Statement Date:

Group 1

ABN AMRO Acct: 721814.3

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-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)

Statement Date:

Group 2

ABN AMRO Acct: 721814.3

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-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)

Statement Date:

Republic Plaza Loan - Non Pooled Interest

ABN AMRO Acct: 721814.3

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-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

Statement Date:

Amort

ABN AMRO Acct: 721814.3

Series 2004-C2

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-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

Statement Date:

Group 1

Amort

ABN AMRO Acct: 721814.3

Series 2004-C2

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-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

Statement Date:

Group 2

Amort

ABN AMRO Acct: 721814.3

Series 2004-C2

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-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

Statement Date:

Republic Plaza Loan - Non Pooled Interest

Amort

ABN AMRO Acct: 721814.3

Series 2004-C2

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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-Jul-04

79,227.62

0.00

1-Jul-04

43,748.91

0.00

1-Jul-04

29,003.67

0.00

1-Jul-04

16,001.79

0.00

167,981.99

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 Advance

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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

2.63

125,500,000

521,867

4.52670%

1-Apr-14

JPM04C2C

Office

2.81

107,000,000

417,085

5.48800%

1-Nov-13

JPM04C2B

1.42

99,381,552

469,655

5.04000%

11-May-14

JPM04C2A

Office

1.64

41,500,000

180,110

5.48000%

1-Feb-14

JPM04C2A

Retail

1.40

27,185,875

155,004

5.13000%

1-Jan-19

JPM04C2A

Retail

1.65

22,808,716

125,303

5.80000%

1-Apr-14

JPM04C2A

Office

1.40

18,926,969

111,483

5.83000%

1-May-19

JPM04C2A

Office

1.26

17,950,000

90,114

4.51000%

1-Dec-08

JPM04C2A

Retail

2.61

16,500,000

62,013

5.15100%

1-Apr-14

JPM04C2A

Retail

1.54

14,535,513

79,729

5.44000%

1-Mar-14

JPM04C2A

Retail

1.41

14,300,000

66,988

5.87000%

11-Feb-14

JPM04C2A

Retail

1.30

14,017,190

83,362

5.49000%

1-Dec-10

JPM04C2A

Retail

1.50

14,000,000

66,185

5.12000%

1-Jan-09

JPM04C2B

Multifamily

1.70

13,800,000

60,843

5.81000%

1-Mar-14

JPM04C2A

Mobile home park

1.25

12,540,485

74,011

5.92400%

1-Mar-14

JPM04C2B

Multifamily

1.32

11,944,767

71,361

5.90000%

1-Jan-14

JPM04C2A

Retail

1.37

10,677,836

63,762

4.60000%

11-Oct-09

JPM04C2A

Office

1.53

10,576,376

59,802

5.56000%

1-Mar-14

JPM04C2A

Retail

1.32

10,447,553

60,014

5.28000%

11-Mar-14

JPM04C2B

Multifamily

1.31

10,444,238

58,177

5.59000%

1-Mar-14

JPM04C2A

Industrial

1.28

10,423,506

65,045

6.08000%

1-Mar-14

JPM04C2A

Retail

1.38

9,684,784

63,297

5.42000%

1-Oct-10

JPM04C2A

Retail

1.49

9,374,804

53,323

5.61000%

1-May-14

JPM04C2A

Office

1.46

9,150,000

44,202

5.09000%

1-Mar-09

JPM04C2A

Office

1.53

9,100,000

39,886

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

5.92400%

1-Mar-14

JPM04C2B

Multifamily

1.38

8,898,851

53,164

5.57500%

1-Apr-14

JPM04C2A

Retail

1.44

8,316,296

47,804

5.57500%

1-Apr-14

JPM04C2A

Office

1.47

7,619,121

43,797

5.33000%

1-May-14

JPM04C2B

Multifamily

1.64

7,466,110

45,298

5.80000%

1-Apr-14

JPM04C2B

Multifamily

1.37

7,471,172

44,006

5.08000%

11-May-14

JPM04C2A

Retail

1.47

7,375,701

40,087

5.25000%

11-Apr-14

JPM04C2A

Office

1.72

6,770,583

37,550

6.14000%

6-May-14

JPM04C2B

Multifamily

1.23

6,764,005

41,271

5.71600%

1-Feb-09

JPM04C2A

Office

1.62

6,460,586

37,792

5.57500%

1-Apr-14

JPM04C2A

Industrial

1.40

6,324,368

36,354

5.84000%

11-May-24

JPM04C2A

1.22

6,259,221

44,867

5.63000%

1-Mar-14

JPM04C2B

Multifamily

1.46

6,005,320

34,760

5.20000%

11-Apr-14

JPM04C2A

Mobile home park

2.43

5,973,769

32,947

5.10000%

1-May-14

JPM04C2A

Industrial

1.58

5,750,000

25,252

5.57500%

1-Apr-14

JPM04C2A

Office

1.43

5,676,992

32,633

5.82000%

1-Mar-14

JPM04C2A

Mobile home park

1.46

5,673,137

33,518

5.48000%

1-Apr-14

JPM04C2A

Retail

1.37

5,278,165

30,026

4.98000%

1-Mar-14

JPM04C2A

Retail

1.77

5,220,271

28,119

5.56900%

1-Feb-11

JPM04C2A

Mobile home park

2.01

5,068,127

29,178

5.50000%

1-Apr-14

JPM04C2A

Office

1.40

5,059,161

28,844

4.68000%

11-May-14

JPM04C2B

Multifamily

1.88

4,974,785

28,305

5.62000%

1-Feb-14

JPM04C2B

Multifamily

1.27

4,955,131

31,064

5.50000%

1-Apr-14

JPM04C2A

Office

1.40

4,820,146

27,481

5.28000%

1-Jan-09

JPM04C2A

Industrial

1.53

4,763,290

26,595

6.10000%

1-Dec-13

JPM04C2A

Retail

1.41

4,616,215

28,179

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

5.13000%

1-Jan-09

JPM04C2A

Mobile home park

1.40

4,464,510

24,516

5.78000%

1-Mar-14

JPM04C2A

Retail

1.49

4,262,135

25,073

5.81000%

1-Mar-14

JPM04C2B

Mobile home park

1.27

4,254,807

25,111

5.55500%

1-Apr-14

JPM04C2B

Multifamily

1.44

4,232,771

24,278

5.65000%

1-Apr-14

JPM04C2A

Retail

1.48

4,225,271

26,481

5.11000%

1-Jan-09

JPM04C2A

Mobile home park

1.46

4,166,740

22,830

6.20000%

1-Apr-14

JPM04C2A

Office

1.37

4,065,654

24,989

5.34000%

1-May-14

JPM04C2B

Multifamily

1.51

3,987,595

22,312

5.93000%

11-May-20

JPM04C2A

Retail

1.17

3,962,943

32,496

5.73000%

1-Dec-18

JPM04C2B

Multifamily

1.33

3,978,347

25,273

5.49500%

1-Apr-14

JPM04C2A

Multifamily

1.38

3,983,574

22,699

5.75100%

1-Feb-14

JPM04C2B

Multifamily

1.40

3,975,920

23,345

4.96000%

6-Apr-14

JPM04C2A

Multifamily

41.24

3,782,536

20,306

6.12000%

11-Nov-13

JPM04C2B

1.41

3,768,661

23,077

5.95000%

1-Mar-14

JPM04C2B

Multifamily

1.21

3,724,336

24,047

5.35000%

11-Feb-14

JPM04C2B

Multifamily

1.50

3,725,497

20,941

5.74000%

1-Mar-14

JPM04C2A

Retail

1.37

3,702,150

21,685

5.35000%

11-Apr-14

JPM04C2A

Industrial

1.38

3,684,329

20,661

6.15000%

1-Mar-14

JPM04C2A

Retail

1.31

3,683,833

22,541

5.31000%

1-Jan-09

JPM04C2A

Industrial

1.46

3,622,257

20,291

5.57500%

1-Apr-14

JPM04C2A

Office

1.41

3,386,276

19,465

5.67000%

11-May-14

JPM04C2B

Mobile home park

1.36

3,290,500

19,091

4.78000%

11-May-14

JPM04C2B

Multifamily

1.94

3,250,000

13,377

5.91000%

11-May-24

JPM04C2A

Mixed use

1.42

3,229,146

23,279

5.81000%

1-Mar-14

JPM04C2A

Mobile home park

1.22

3,184,885

18,796

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

5.90000%

1-Feb-11

JPM04C2B

Mobile home park

1.39

3,181,323

18,980

5.50000%

11-May-24

JPM04C2A

Retail

1.21

3,128,737

21,813

4.90000%

1-Mar-09

JPM04C2A

Industrial

1.68

3,007,579

16,054

5.28000%

8-Apr-14

JPM04C2A

Industrial

1.48

2,987,104

16,622

5.49000%

1-Apr-14

JPM04C2B

Multifamily

1.38

2,982,069

18,405

5.55000%

1-Mar-14

JPM04C2B

Multifamily

1.31

2,984,982

17,128

5.07000%

1-Mar-14

JPM04C2A

Retail

2.20

2,983,333

16,233

5.99000%

11-Nov-13

JPM04C2A

Self storage

1.81

2,974,549

17,967

5.90000%

1-Mar-14

JPM04C2A

Retail

1.33

2,876,625

17,142

5.46000%

1-Jan-09

JPM04C2A

Mixed use

1.45

2,869,078

17,739

5.35000%

11-Mar-14

JPM04C2B

Multifamily

1.36

2,864,936

16,082

5.49000%

11-Apr-14

JPM04C2A

Retail

1.59

2,863,181

16,306

5.72500%

1-Jan-14

JPM04C2B

Multifamily

1.57

2,859,931

16,761

6.04000%

1-Jan-24

JPM04C2A

Retail

1.20

2,758,552

20,125

5.40000%

11-Apr-14

JPM04C2A

Self storage

1.33

2,683,617

16,420

5.58000%

1-Feb-11

JPM04C2A

Mobile home park

1.95

2,683,164

15,466

5.44000%

11-May-14

JPM04C2B

Multifamily

1.50

2,592,115

14,665

5.55500%

1-Apr-14

JPM04C2B

Multifamily

1.43

2,589,460

14,852

5.81000%

1-Mar-14

JPM04C2B

Mobile home park

1.26

2,537,955

14,978

6.10000%

1-Jan-14

JPM04C2A

Retail

1.60

2,533,606

15,453

5.35000%

11-Apr-14

JPM04C2B

1.45

2,509,326

14,072

5.40000%

1-May-14

JPM04C2A

Mobile home park

1.44

2,392,656

13,477

5.95000%

1-Apr-14

JPM04C2B

Multifamily

1.31

2,386,731

15,390

6.35000%

11-May-14

JPM04C2A

Retail

1.22

2,341,144

15,648

5.81000%

1-Mar-14

JPM04C2A

Mobile home park

1.26

2,269,231

13,393

100

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

5.81000%

1-Mar-14

JPM04C2B

Mobile home park

1.31

2,244,349

13,246

101

5.80000%

11-Apr-24

JPM04C2B

Multifamily

1.48

2,230,636

15,861

102

6.06000%

11-Oct-13

JPM04C2B

Multifamily

1.45

2,209,154

14,515

103

4.95000%

11-Mar-14

JPM04C2B

Multifamily

2.06

2,200,000

9,378

104

5.42000%

1-Apr-14

JPM04C2A

Multifamily

1.30

2,190,820

12,381

105

5.86000%

1-Feb-14

JPM04C2A

Retail

1.49

2,127,405

12,638

106

5.81000%

1-Mar-14

JPM04C2A

Mobile home park

1.27

2,100,034

12,394

107

5.97000%

11-May-14

JPM04C2A

Retail

1.40

2,091,520

13,492

108

5.35000%

1-Mar-14

JPM04C2A

Retail

2.05

2,089,016

11,727

109

5.57500%

1-Apr-14

JPM04C2A

Office

1.36

2,036,745

11,708

110

5.38000%

11-May-14

JPM04C2B

Multifamily

1.42

1,993,853

11,206

111

6.34000%

1-Feb-14

JPM04C2A

Retail

1.29

1,989,365

12,432

112

5.49000%

1-Mar-14

JPM04C2A

Retail

2.13

1,930,159

11,003

113

6.09000%

11-May-14

JPM04C2B

Multifamily

1.25

1,912,413

12,476

114

5.60000%

1-Apr-14

JPM04C2B

Multifamily

1.53

1,908,734

11,905

115

5.38000%

1-Apr-14

JPM04C2B

Multifamily

1.47

1,888,433

11,532

116

6.61000%

1-Feb-24

JPM04C2A

Retail

1.22

1,877,435

14,289

117

5.05000%

11-May-22

JPM04C2A

Retail

1.87

1,710,469

12,244

118

5.55500%

1-Apr-14

JPM04C2B

Multifamily

1.47

1,643,311

9,426

119

5.42000%

1-Apr-14

JPM04C2A

Multifamily

1.29

1,493,741

8,442

120

5.52000%

1-Mar-11

JPM04C2A

Mobile home park

1.36

1,488,940

9,229

121

5.81000%

1-Mar-14

JPM04C2B

Mobile home park

1.24

1,458,080

8,605

122

6.05400%

1-Mar-14

JPM04C2A

Self storage

1.79

1,403,505

9,151

123

6.22000%

11-Feb-14

JPM04C2A

Mobile home park

1.44

1,372,471

8,470

124

5.91000%

11-Feb-14

JPM04C2A

Retail

1.45

1,262,603

7,541

125

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

5.87000%

11-Mar-14

JPM04C2B

Multifamily

1.27

1,164,548

6,917

126

5.87000%

11-Mar-14

JPM04C2B

Multifamily

1.27

1,124,735

6,681

127

5.70000%

1-Apr-14

JPM04C2B

Multifamily

1.79

1,043,942

6,574

128

6.15000%

1-Mar-14

JPM04C2B

Multifamily

1.29

1,043,063

6,862

129

6.31000%

1-Feb-14

JPM04C2B

Mobile home park

1.45

1,044,380

6,506

130

5.80000%

1-Mar-14

JPM04C2B

Multifamily

1.49

1,035,077

6,102

131

4.95890%

1-Apr-14

JPM04C2D

Office

0.00

5,800,000

24,767

132

5.03390%

1-Apr-14

JPM04C2D

Office

0.00

4,500,000

19,506

133

5.18390%

1-Apr-14

JPM04C2D

Office

0.00

4,750,000

21,204

134

5.30590%

1-Apr-14

JPM04C2D

Office

0.00

5,150,000

23,530

135

5.69975%

1-Apr-14

JPM04C2D

Office

0.00

7,800,000

38,283

136

1,061,075,281

5,461,861

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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 Available

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

Not Avail.

Page 29 of 36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

Not Avail.

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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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:

16-Aug-04
16-Aug-04

15-Jul-04

15-Sep-04

30-Jul-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