UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) October 12, 2004

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

Delaware
(State or other jurisdiction
of incorporation)

333-102644-04
(Commission
File Number)

02-0666931
(IRS Employer
Identification No.)

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

06927
(Zip Code)

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

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

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

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

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

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

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

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of GE Commercial Mortgage Corporation, Commercial Mortgage Pass-Through Certificates, Series 2004-C2, which was made on October 12, 2004.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on October 12, 2004.

(Exhibit No. Description)

SIGNATURES

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

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

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

Date: October 15, 2004

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Reporting Package Table of Contents

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

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

Analyst:
Clifford Song 714.259.6244
Clifford.Song@abnamro.com

Statement Date:

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

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

Rating Information

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

Loan Level Detail
Historical Collateral Prepayment

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

Page 14-15

Page 16-18
Page 19-21

Page 22-26

Page 27

Delinquent Loan Detail

Realized Loss Detail
Historical REO Report
Defeased Loans

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

Page 28-29

Page 30
Page 31
Page 32

Page 33
Page 34
Page 35

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

GECM04C2

GECM04C2_200410_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

22-Apr-04
10-May-04

12-Mar-40

Modified Loan Detail

Page 36

Parties to The Transaction

Depositor: GE Capital Real Estate

Underwriter: Banc of America Securities LLC

Master Servicer: Wachovia Bank, National Association

Special Servicer: Lennar Partners, Inc.

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

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wachovia.com

www.etrustee.net

Page 1 of 36

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.492044%

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 721765.1

926.394970477

10.928897678

0.000000000

915.466072799

2.401678958

Fixed

0.00

0.000000000

3.11100000%

0.000000000

36828QHF6

A-1

80,276,000.00

74,367,282.65

877,328.19

0.00

73,489,954.46

192,797.18

1000.000000000

0.000000000

1000.000000000

3.432499980

Fixed

0.00

0.000000000

4.11900000%

0.000000000

36828QHG4

A-2

125,753,000.00

0.00

125,753,000.00

431,647.17

1000.000000000

0.000000000

1000.000000000

3.867500000

Fixed

0.00

0.000000000

4.64100000%

0.000000000

36828QHH2

A-3

73,388,000.00

0.00

73,388,000.00

283,828.09

1000.000000000

0.000000000

1000.000000000

4.077500004

Fixed

0.00

0.000000000

4.89300000%

0.000000000

36828QHJ8

A-4

574,549,000.00

0.00

574,549,000.00

2,342,723.55

995.230217149

1.038575657

0.000000000

994.191641491

3.755335348

Fixed

0.00

0.000000000

4.52800000%

0.000000000

36828QFP6

A-1A

309,097,000.00

307,622,674.43

321,020.62

0.00

307,301,653.81

1,160,762.89

1000.000000000

0.000000000

1000.000000000

4.152499939

4.983000000%

0.00

0.000000000

4.98300000%

0.000000000

36828QHK5

41,293,000.00

0.00

41,293,000.00

171,469.18

1000.000000000

0.000000000

1000.000000000

4.185000291

5.022000000%

0.00

0.000000000

5.02200000%

0.000000000

36828QHL3

17,205,000.00

0.00

17,205,000.00

72,002.93

1000.000000000

0.000000000

1000.000000000

4.218333398

5.062000000%

0.00

0.000000000

5.06200000%

0.000000000

36828QHM1

25,807,000.00

0.00

25,807,000.00

108,862.53

1000.000000000

0.000000000

1000.000000000

4.275833387

5.131000000%

0.00

0.000000000

5.13100000%

0.000000000

36828QHN9

15,485,000.00

0.00

15,485,000.00

66,211.28

1000.000000000

0.000000000

1000.000000000

4.379166755

5.255000000%

0.00

0.000000000

5.25500000%

0.000000000

36828QFV3

18,926,000.00

0.00

18,926,000.00

82,880.11

1000.000000000

0.000000000

1000.000000000

4.438333624

5.326000000%

0.00

0.000000000

5.32600000%

0.000000000

36828QFX9

17,205,000.00

0.00

17,205,000.00

76,361.53

1000.000000000

0.000000000

1000.000000000

4.495636988

5.613343025%

0.00

0.000000000

5.39476451%

0.000000000

36828QFZ4

18,925,000.00

0.00

18,925,000.00

85,079.93

1000.000000000

0.000000000

1000.000000000

4.314166424

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGB6

10,323,000.00

0.00

10,323,000.00

44,535.14

1000.000000000

0.000000000

1000.000000000

4.314167151

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGD2

8,603,000.00

0.00

8,603,000.00

37,114.78

1000.000000000

0.000000000

1000.000000000

4.314167393

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGF7

6,882,000.00

0.00

6,882,000.00

29,690.10

1000.000000000

0.000000000

1000.000000000

4.314165859

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGH3

5,161,000.00

0.00

5,161,000.00

22,265.41

Page 2 of 36

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.492044%

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 721765.1

1000.000000000

0.000000000

1000.000000000

4.314166990

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGK6

5,162,000.00

0.00

5,162,000.00

22,269.73

1000.000000000

0.000000000

1000.000000000

4.314167393

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGM2

3,441,000.00

0.00

3,441,000.00

14,845.05

1000.000000000

0.000000000

1000.000000000

4.314166763

5.177000000%

0.00

0.000000000

5.17700000%

0.000000000

36828QGP5

18,926,095.00

0.00

18,926,095.00

81,650.33

994.636003442

0.000000000

993.765367992

0.035092547

0.045405886%

0.00

0.000000000

0.04233816%

0.000000000

36828QFR2

X-1

1,376,407,095.00

1,369,024,052.08

0.00

1,367,825,703.27

48,301.63

1000.000000000

0.000000000

1000.000000000

0.585926540

0.870002989%

0.00

0.000000000

0.70311184%

0.000000000

36828QFT8

X-2

1,330,093,000.00

0.00

1,330,093,000.00

779,336.79

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ390

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ391

0.00

Total P&I Payment

0.00

1,376,407,095.00

1,369,024,052.08

7,352,984.14

Total

1,367,825,703.27

1,198,348.81

0.00

6,154,635.33

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:

5.492044%

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

PPL Component Mortgage Loan REMIC

Statement Date:

ABN AMRO Acct: 721765.1

1000.000000000

0.000000000

1000.000000000

4.340000000

5.381600000%

0.00

0.000000000

5.20800000%

0.000000000

36828QGT7

PPL-1

3,249,000.00

0.00

3,249,000.00

14,100.66

1000.000000000

0.000000000

1000.000000000

5.042500751

6.252700000%

0.00

0.000000000

6.05100000%

0.000000000

36828QGV2

PPL-2

3,331,000.00

0.00

3,331,000.00

16,796.57

1000.000000000

0.000000000

1000.000000000

5.433332665

6.737333333%

0.00

0.000000000

6.52000000%

0.000000000

36828QGX8

PPL-3

4,990,000.00

0.00

4,990,000.00

27,112.33

1000.000000000

0.000000000

1000.000000000

6.795000000

8.425800000%

0.00

0.000000000

8.15400000%

0.000000000

36828QGZ3

PPL-4

6,400,000.00

0.00

6,400,000.00

43,488.00

1000.000000000

0.000000000

1000.000000000

7.954165837

9.863166667%

0.00

0.000000000

9.54500000%

0.000000000

36828QHB5

PPL-5

4,016,000.00

0.00

4,016,000.00

31,943.93

1000.000000000

0.000000000

1000.000000000

8.722500000

10.815900000%

0.00

0.000000000

10.46700000%

0.000000000

36828QHD1

PPL-6

4,864,000.00

0.00

4,864,000.00

42,426.24

Total P&I Payment

0.00

26,850,000.00

175,867.73

Total

26,850,000.00

0.00

175,867.73

Page 4 of 36

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.492044%

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

GE Commercial Mortgage Corporation

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

Grantor Trust

Statement Date:

ABN AMRO Acct: 721765.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ389

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ390

0.00

Total P&I Payment

0.00

Total

0.00

Page 5 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

4,382,627.36

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

6,191,608.99

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current Scheduled Principal

Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:

Curtailments

Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

)

(150.53

0.00

0.00
0.00

0.00

6,156,574.76

)

(1,939.45

0.00
0.00
0.00

)

(1,939.45

886,304.22
312,044.59

1,198,348.81

0.00
0.00
0.00
0.00

0.00

1,198,348.81

7,354,923.57

7,352,984.12

1,369,024,052.78

119

1,198,348.81

0.00

0.00
0.00

0.00

1,367,825,703.97

119

256,372.18

1,643,414.13

312,044.59

1,808,981.63

312,044.59

1,899,937.69

34,883.70

0.00
0.00

20,091.85

54,975.56

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(34,883.70

6,154,635.31

Interest Not Advanced (

Current Period

)

0.00

1,808,981.63

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,552,458.07

)

(256,372.18

0.00

Excess Liq Proceeds

0.00

Total Advance Summary

Page 6 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Statement Date:

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

3,489,747.81

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,841,372.49

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current Scheduled Principal

Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:

Curtailments

Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

)

(150.53

0.00

0.00
0.00

0.00

4,813,206.58

)

(1,503.65

0.00
0.00
0.00

)

(1,503.65

671,283.15
206,045.04

877,328.19

0.00
0.00
0.00
0.00

0.00

877,328.19

5,690,534.77

5,689,031.12

1,061,400,900.35

877,328.19

0.00

0.00
0.00

0.00

1,060,523,572.16

224,021.19

1,530,045.49

206,045.04

1,351,624.68

206,045.04

1,442,580.74

28,015.38

0.00
0.00

12,799.14

40,814.52

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(28,015.38

4,811,702.93

Interest Not Advanced (

Current Period

)

0.00

1,351,624.68

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,439,089.44

)

(224,021.19

0.00

Excess Liq Proceeds

0.00

Total Advance Summary

Page 7 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Statement Date:

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

892,879.56

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,350,236.50

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current Scheduled Principal

Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:

Curtailments

Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

1,343,368.18

)

(435.80

0.00
0.00
0.00

)

(435.80

215,021.07
105,999.55

321,020.62

0.00
0.00
0.00
0.00

0.00

321,020.62

1,664,388.80

1,663,953.00

307,623,152.43

321,020.62

0.00

0.00
0.00

0.00

307,302,131.81

32,350.99

113,368.64

105,999.55

457,356.95

105,999.55

457,356.95

6,868.32

0.00
0.00

7,292.72

14,161.04

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(6,868.32

1,342,932.38

Interest Not Advanced (

Current Period

)

0.00

457,356.95

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(113,368.64

)

(32,350.99

0.00

Excess Liq Proceeds

0.00

Total Advance Summary

Page 8 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Statement Date:

Cash Reconciliation Summary PPL Component Mortgage Loan

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

486,385.08

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

486,385.08

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current Scheduled Principal

Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:

Curtailments

Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

482,631.75

)

(159.52

0.00
0.00
0.00

)

(159.52

0.00
0.00

0.00

0.00
0.00
0.00
0.00

0.00

0.00
0.00

482,631.75

482,472.23

112,600,000.00

0.00
0.00

0.00

112,600,000.00

0.00

181,769.30

0.00

3,753.33

0.00
0.00
0.00

3,753.33

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(3,753.33

482,472.23

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(181,769.30

0.00
0.00

0.00

Excess Liq Proceeds

0.00

Total Advance Summary

Page 9 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Statement Date:

Cash Reconciliation Summary PPL Subordinate Component

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

176,800.77

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

176,800.77

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current Scheduled Principal

Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:

Curtailments

Prepayments in Full

Liquidation Proceeds
Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

175,905.77

)

(38.04

0.00
0.00
0.00

)

(38.04

0.00
0.00

0.00

0.00
0.00
0.00
0.00

0.00

0.00
0.00

175,905.77

175,867.73

26,850,000.00

0.00
0.00

0.00

26,850,000.00

0.00

181,769.30

0.00

895.00

0.00
0.00
0.00

895.00

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(895.00

175,867.73

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(181,769.30

0.00
0.00

0.00

Excess Liq Proceeds

0.00

Total Advance Summary

Page 10 of 36

GE Commercial Mortgage Corporation

Class

Accrued

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred

Prior

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Shortfalls

Rate

Pass
Thru

Method Days

Outstanding

Remaining

Statement Date:

Current

(Shortfall)/

Recovery

Loss

Realized Loss

Cumulative

Current

Distributable

Interest

Proceeds

Other

Interest

Proceeds

Prepayment

Penalties

0.00

A-1

192,797.18

0.00

30/360

3.11%

0.00

15.50%

15.60%

0.00

A-2

431,647.17

0.00

30/360

4.12%

0.00

15.50%

15.60%

0.00

A-3

283,828.09

0.00

30/360

4.64%

0.00

15.50%

15.60%

0.00

A-4

2,342,723.55

2,342,723.55 2,342,723.55

0.00

30/360

4.89%

0.00

15.50%

15.60%

0.00

A-1A

1,160,762.89

1,160,762.89 1,160,762.89

0.00

30/360

4.53%

0.00

15.50%

15.60%

0.00

171,469.18

0.00

30/360

4.98%

0.00

12.50%

12.58%

0.00

72,002.93

0.00

30/360

5.02%

0.00

11.25%

11.32%

0.00

108,862.53

0.00

30/360

5.06%

0.00

9.38%

9.43%

0.00

66,211.28

0.00

30/360

5.13%

0.00

8.25%

8.30%

0.00

82,880.11

0.00

30/360

5.26%

0.00

6.88%

6.92%

0.00

76,361.53

0.00

30/360

5.33%

0.00

5.63%

5.66%

0.00

85,079.93

0.00

30/360

5.39%

0.00

4.25%

4.28%

0.00

44,535.14

0.00

30/360

5.18%

0.00

3.50%

3.52%

0.00

37,114.78

0.00

30/360

5.18%

0.00

2.88%

2.89%

0.00

29,690.10

0.00

30/360

5.18%

0.00

2.38%

2.39%

0.00

22,265.41

0.00

30/360

5.18%

0.00

2.00%

2.01%

0.00

22,269.73

0.00

30/360

5.18%

0.00

1.63%

1.64%

0.00

14,845.05

0.00

30/360

5.18%

0.00

1.38%

0.00

81,650.33

0.00

30/360

5.18%

0.00

0.00%

0.00

X-1

48,301.63

0.00

30/360

0.04%

0.00

X-2

779,336.79

0.00

30/360

0.70%

0.00

30/360

0.00%

0.00

30/360

0.00%

0.00

PPL-1

14,100.66

0.00

30/360

5.21%

0.00

20.96%

0.00

PPL-2

16,796.57

0.00

30/360

6.05%

0.00

18.00%

0.00

PPL-3

27,112.33

0.00

30/360

6.52%

0.00

13.57%

0.00

PPL-4

43,488.00

0.00

30/360

8.15%

0.00

7.89%

0.00

PPL-5

31,943.93

0.00

30/360

9.55%

0.00

4.32%

0.00

PPL-6

42,426.24

0.00

30/360

10.47%

0.00

0.00%

0.00

A-4 Note

0.00

30/360

0.00%

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 11 of 36

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

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

GE Commercial Mortgage Corporation

Class

Accrued

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred

Prior

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Shortfalls

Rate

Pass
Thru

Method Days

Outstanding

Remaining

Statement Date:

Current

(Shortfall)/

Recovery

Loss

Realized Loss

Cumulative

Current

Distributable

Interest

Proceeds

Other

Interest

Proceeds

Prepayment

Penalties

0.00

A-6 Note

0.00

30/360

0.00%

0.00

6,330,503.06

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 12 of 36

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

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04
10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Interest Adjustments Summary

Statement Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

0.00

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

0.00

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Page 13 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

9ABSQ390

A-1

36828QHF6

AAA

Aaa

A-2

36828QHG4

AAA

Aaa

A-3

36828QHH2

AAA

Aaa

A-4

36828QHJ8

AAA

Aaa

A-1A

36828QFP6

AAA

Aaa

36828QHK5

Aa2

36828QHL3

AA-

Aa3

36828QHM1

36828QHN9

A-

36828QFV3

BBB+

Baa1

36828QFX9

BBB

Baa2

36828QFZ4

BBB-

Baa3

36828QGB6

BB+

Ba1

36828QGD2

Ba2

36828QGF7

BB-

Ba3

36828QGH3

B+

36828QGK6

36828QGM2

36828QGP5

X-1

36828QFR2

AAA

Aaa

X-2

36828QFT8

AAA

Aaa

Page 14 of 36

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

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

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

9ABSQ391

9ABSQ389

9ABSQ390

PPL-1

36828QGT7

BBB-

Baa3

PPL-2

36828QGV2

BBB-

Ba1

PPL-3

36828QGX8

BB+

Ba2

PPL-4

36828QGZ3

BB-

Ba3

PPL-5

36828QHB5

B+

PPL-6

36828QHD1

A-4 Note
A-6 Note

AFR-LR

Page 15 of 36

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

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 721765.1

0.00%

12-Oct-04

0.00%

10-Sep-04

0.00%

10-Aug-04

0.00%

12-Jul-04

0.00%

10-Jun-04

0.00%

10-May-04

26-Apr-04

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

Page 16 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Loan Group 1

ABN AMRO Acct: 721765.1

0.00%

12-Oct-04

0.00%

10-Sep-04

0.00%

10-Aug-04

0.00%

12-Jul-04

0.00%

10-Jun-04

0.00%

10-May-04

26-Apr-04

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

Page 17 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Loan Group 2

ABN AMRO Acct: 721765.1

0.00%

12-Oct-04

0.00%

10-Sep-04

0.00%

10-Aug-04

0.00%

12-Jul-04

0.00%

10-Jun-04

0.00%

10-May-04

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

Page 18 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 721765.1

Series 2004-C2

12-Oct-04

119

98.35%

1,367,825,704

97.48%

0.00%

105

336

5.44%

5.39%

10-Sep-04

119

98.35%

1,369,024,053

97.56%

0.00%

106

337

5.61%

5.56%

10-Aug-04

119

98.35%

1,370,073,797

97.64%

0.00%

107

338

5.61%

5.56%

2,444

12-Jul-04

119

98.35%

1,371,145,616

97.71%

0.00%

108

339

5.44%

5.39%

132,614

10-Jun-04

119

98.35%

1,374,072,867

97.92%

0.00%

109

340

5.61%

5.56%

11,776

10-May-04

119

98.35%

1,375,229,976

98.00%

0.00%

110

341

5.45%

5.40%

566

26-Apr-04

0.00%

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

Page 19 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group 1

Amort

ABN AMRO Acct: 721765.1

Series 2004-C2

12-Oct-04

71.07%

1,060,523,572

75.58%

0.00%

109

333

5.49%

5.44%

10-Sep-04

71.07%

1,061,400,900

75.64%

0.00%

110

334

5.66%

5.61%

10-Aug-04

71.07%

1,062,167,965

75.69%

0.00%

111

335

5.66%

5.61%

2,444

12-Jul-04

71.07%

1,062,958,393

75.75%

0.00%

112

336

5.49%

5.44%

132,614

10-Jun-04

71.07%

1,065,568,531

75.94%

0.00%

113

337

5.66%

5.61%

11,776

10-May-04

71.07%

1,066,446,980

76.00%

0.00%

114

338

5.49%

5.44%

566

26-Apr-04

0.00%

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

Page 20 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group 2

Amort

ABN AMRO Acct: 721765.1

Series 2004-C2

12-Oct-04

27.27%

307,302,132

21.90%

0.00%

345

5.30%

5.24%

10-Sep-04

27.27%

307,623,152

21.92%

0.00%

346

5.47%

5.42%

10-Aug-04

27.27%

307,905,832

21.94%

0.00%

347

5.47%

5.42%

12-Jul-04

27.27%

308,187,223

21.96%

0.00%

348

5.30%

5.24%

10-Jun-04

27.27%

308,504,335

21.98%

0.00%

349

5.47%

5.42%

10-May-04

27.27%

308,782,996

22.00%

0.00%

350

5.30%

5.24%

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

Page 21 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.22400%

1-Mar-14

GECM4C2A

Retail

0.00

95,000,000

413,567

4.33238%

1-Mar-14

GECM4C2C

Mixed use

0.00

85,750,000

309,584

5.83000%

1-Jan-14

GECM4C2A

Office

0.00

71,863,394

426,782

6.02000%

1-Jan-14

GECM4C2A

Office

0.00

55,230,000

277,071

5.71000%

1-Oct-10

GECM4C2A

Retail

0.00

38,940,436

229,079

5.60000%

1-Nov-13

GECM4C2A

Retail

0.00

31,400,964

182,327

5.80000%

1-Mar-14

GECM4C2A

Retail

0.00

31,388,525

185,414

5.75000%

1-Mar-14

GECM4C2A

Office

0.00

27,313,904

160,483

4.70000%

1-Apr-09

GECM4C2A

Self storage

0.00

26,733,284

153,213

4.75000%

1-Apr-14

GECM4C2A

Retail

0.00

27,000,000

106,875

5.96000%

1-Nov-13

GECM4C2A

Retail

0.00

26,100,000

129,630

5.22800%

1-Apr-11

GECM4C2B

Multifamily

0.00

21,855,957

121,185

4.55000%

28-Feb-09

GECM4C2B

Multifamily

0.00

21,509,544

110,591

4.70000%

1-Apr-09

GECM4C2A

Self storage

0.00

20,168,239

115,588

5.66800%

1-Feb-14

GECM4C2A

Other

0.00

19,995,000

94,443

5.48912%

1-Dec-13

GECM4C2E

Office

0.00

18,063,264

82,626

5.45000%

1-Apr-14

GECM4C2A

Retail

0.00

19,149,613

108,809

4.67400%

1-Apr-09

GECM4C2B

Multifamily

0.00

18,500,000

72,058

6.35000%

1-Jan-14

GECM4C2A

Mixed use

0.00

18,335,120

114,989

5.46000%

1-Feb-14

GECM4C2B

Multifamily

0.00

18,020,373

102,740

5.51000%

1-Mar-14

GECM4C2A

Industrial

0.00

17,400,000

79,895

6.01000%

1-Nov-13

GECM4C2A

Industrial

0.00

16,823,921

102,033

5.31000%

1-Mar-14

GECM4C2B

Multifamily

0.00

16,800,000

74,340

5.67770%

1-Mar-14

GECM4C2A

Other

0.00

16,446,128

95,880

4.15000%

1-Sep-13

GECM4C2A

Multifamily

0.00

16,318,257

80,771

Page 22 of 36

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

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

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%

1-Apr-14

GECM4C2A

Office

0.00

16,107,580

95,777

5.50000%

1-Apr-14

GECM4C2B

Multifamily

0.00

16,000,485

91,414

5.46000%

1-Mar-14

GECM4C2A

Retail

0.00

14,593,985

83,096

5.71500%

1-Nov-10

GECM4C2B

Other

0.00

14,592,788

69,498

5.67000%

1-Feb-14

GECM4C2A

Retail

0.00

13,903,568

80,990

5.48000%

1-Nov-13

GECM4C2B

Multifamily

0.00

13,738,866

78,748

5.58000%

1-Dec-13

GECM4C2B

Multifamily

0.00

13,540,163

78,362

5.71000%

1-Jan-14

GECM4C2A

Retail

0.00

13,081,093

76,697

5.72000%

1-Jan-14

GECM4C2A

Retail

0.00

12,784,041

75,035

5.35000%

1-Nov-08

GECM4C2B

Other

0.00

12,563,401

71,001

5.88000%

1-Apr-11

GECM4C2A

Retail

0.00

12,339,486

88,691

5.44000%

1-Feb-14

GECM4C2A

Office

0.00

11,632,700

81,114

5.67000%

1-Mar-14

GECM4C2A

Retail

0.00

7,423,956

46,821

5.67000%

1-Mar-14

GECM4C2A

Retail

0.00

3,860,457

24,347

6.02000%

1-Nov-13

GECM4C2A

Other

0.00

11,040,000

55,384

4.55000%

28-Feb-09

GECM4C2B

Multifamily

0.00

10,830,017

55,682

6.03000%

1-Mar-14

GECM4C2A

Retail

0.00

10,805,893

65,411

5.35000%

1-Nov-08

GECM4C2A

Other

0.00

10,671,377

60,309

4.15000%

1-Sep-13

GECM4C2A

Multifamily

0.00

10,472,911

51,838

5.33000%

1-Jan-11

GECM4C2B

Other

0.00

10,100,507

56,831

5.64000%

1-Jan-14

GECM4C2A

Retail

0.00

10,027,477

58,352

6.03000%

1-Jan-14

GECM4C2B

Multifamily

0.00

10,008,114

60,707

5.80000%

1-Dec-13

GECM4C2A

Retail

0.00

9,902,504

58,675

5.47000%

1-Mar-14

GECM4C2A

Industrial

0.00

9,729,476

55,459

4.98900%

1-Feb-09

GECM4C2B

Other

0.00

9,162,461

49,588

Page 23 of 36

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.45000%

1-Jan-14

GECM4C2A

Retail

0.00

8,914,371

50,819

5.52100%

1-Mar-14

GECM4C2B

Multifamily

0.00

8,260,788

47,350

5.49000%

1-Feb-14

GECM4C2B

Multifamily

0.00

7,668,484

45,921

5.81000%

1-Apr-14

GECM4C2A

Office

0.00

4,075,000

19,730

5.81000%

1-Apr-14

GECM4C2A

Office

0.00

3,600,000

17,430

5.35000%

1-Apr-14

GECM4C2B

Multifamily

0.00

7,440,482

43,802

5.70000%

1-Apr-14

GECM4C2A

Office

0.00

7,455,596

43,530

5.52000%

1-Feb-14

GECM4C2B

Multifamily

0.00

7,436,973

42,678

5.47000%

1-Jan-14

GECM4C2B

Multifamily

0.00

7,410,641

44,350

5.10000%

1-Dec-08

GECM4C2B

Multifamily

0.00

7,120,000

30,260

5.74000%

1-Jan-14

GECM4C2B

Multifamily

0.00

6,976,985

41,039

5.81000%

1-Oct-13

GECM4C2A

Retail

0.00

6,947,850

41,881

5.94000%

1-Jan-14

GECM4C2A

Office

0.00

6,840,827

41,103

5.25000%

1-Apr-11

GECM4C2A

Retail

0.00

6,725,748

42,484

5.76000%

1-Mar-14

GECM4C2A

Retail

0.00

6,750,000

32,400

5.78300%

1-Jun-15

GECM4C2A

Office

0.00

6,525,865

38,479

6.21000%

1-Dec-13

GECM4C2A

Industrial

0.00

6,405,912

41,946

5.38600%

1-Feb-14

GECM4C2B

Multifamily

0.00

6,344,721

35,882

6.11000%

1-Dec-13

GECM4C2A

Retail

0.00

6,066,031

40,039

5.50000%

1-Mar-14

GECM4C2B

Multifamily

0.00

6,056,388

34,635

6.04000%

1-Mar-14

GECM4C2A

Lodging

0.00

6,041,975

39,452

5.77000%

1-Jan-14

GECM4C2A

Self storage

0.00

6,020,289

38,449

4.99000%

1-Apr-09

GECM4C2A

Other

0.00

5,941,333

35,040

5.52000%

1-Jan-14

GECM4C2B

Multifamily

0.00

5,646,556

32,436

4.84000%

1-Apr-11

GECM4C2B

Multifamily

0.00

5,639,703

29,938

Page 24 of 36

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.47000%

1-Mar-11

GECM4C2A

Retail

0.00

5,550,000

25,299

5.40700%

1-Aug-12

GECM4C2A

Retail

0.00

5,465,324

30,908

5.73000%

1-Jan-14

GECM4C2A

Multifamily

0.00

5,351,562

31,444

5.34000%

1-Aug-13

GECM4C2A

Self storage

0.00

5,232,632

32,344

5.21000%

1-Mar-14

GECM4C2A

Retail

0.00

4,961,949

27,486

5.80000%

1-Dec-13

GECM4C2A

Office

0.00

4,852,227

28,751

5.61000%

1-Jan-14

GECM4C2B

Multifamily

0.00

4,636,941

29,172

5.68000%

1-Feb-19

GECM4C2B

Multifamily

0.00

4,567,131

38,853

6.05000%

1-Feb-14

GECM4C2A

Office

0.00

4,449,806

29,131

5.90000%

1-Jan-14

GECM4C2A

Office

0.00

4,180,442

28,780

5.92000%

1-Jan-14

GECM4C2A

Retail

0.00

4,015,118

24,074

5.55000%

1-Feb-14

GECM4C2B

Multifamily

0.00

3,966,593

22,837

4.93000%

1-Jan-09

GECM4C2A

Multifamily

0.00

3,957,665

21,302

5.99000%

1-Jan-14

GECM4C2A

Retail

0.00

3,957,081

24,934

5.84000%

1-Jan-09

GECM4C2A

Retail

0.00

3,849,626

24,748

6.22000%

1-Jan-14

GECM4C2A

Self storage

0.00

3,655,166

24,339

6.25000%

1-Jan-14

GECM4C2A

Self storage

0.00

3,640,574

24,309

5.99000%

1-Nov-13

GECM4C2A

Self storage

0.00

3,593,587

23,495

5.75000%

1-Apr-14

GECM4C2A

Self storage

0.00

3,561,029

22,598

5.95000%

1-Jan-14

GECM4C2A

Retail

0.00

3,236,239

23,547

5.90000%

1-Feb-14

GECM4C2A

Retail

0.00

3,163,316

20,818

5.95000%

1-Jan-14

GECM4C2A

Retail

0.00

3,073,472

18,487

5.95000%

1-Apr-14

GECM4C2A

Retail

0.00

1,690,471

10,138

5.95000%

1-Apr-14

GECM4C2A

Retail

0.00

1,322,545

7,931

6.06000%

1-Jan-14

GECM4C2A

Retail

0.00

2,974,933

18,102

100

Page 25 of 36

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.66000%

1-Jan-14

GECM4C2A

Retail

0.00

2,972,688

17,336

101

6.29000%

1-Jan-14

GECM4C2A

Self storage

0.00

2,766,473

18,540

102

5.45000%

1-Mar-14

GECM4C2A

Retail

0.00

2,750,000

12,490

103

6.05000%

1-Jan-14

GECM4C2A

Retail

0.00

1,481,294

9,710

104

6.05000%

1-Jan-14

GECM4C2A

Retail

0.00

1,234,412

8,092

105

5.75000%

1-Apr-14

GECM4C2A

Self storage

0.00

2,698,530

17,124

106

5.62000%

1-Feb-14

GECM4C2A

Retail

0.00

2,667,685

16,774

107

5.12100%

1-Jan-09

GECM4C2B

Multifamily

0.00

2,613,120

14,368

108

4.84000%

1-Apr-11

GECM4C2B

Multifamily

0.00

2,482,264

13,177

109

5.68000%

1-Feb-19

GECM4C2B

Multifamily

0.00

2,234,979

19,013

110

6.10000%

1-Nov-13

GECM4C2A

Retail

0.00

2,087,833

13,789

111

5.47000%

1-Feb-14

GECM4C2B

Multifamily

0.00

2,032,595

11,601

112

5.80000%

1-Nov-13

GECM4C2A

Retail

0.00

1,968,096

12,643

113

5.93000%

1-Jan-14

GECM4C2A

Industrial

0.00

1,887,713

13,714

114

5.80000%

1-Dec-13

GECM4C2A

Retail

0.00

1,742,841

10,327

115

6.04000%

1-Jan-14

GECM4C2A

Retail

0.00

1,685,733

10,236

116

5.78000%

1-Mar-14

GECM4C2A

Retail

0.00

1,668,707

9,836

117

5.12100%

1-Jan-09

GECM4C2B

Multifamily

0.00

1,544,116

8,490

118

6.47000%

1-Feb-14

GECM4C2A

Self storage

0.00

1,069,451

8,085

119

7.90171%

1-Mar-14

GECM4C2D

Mixed use

0.00

26,850,000

176,801

120

1,394,675,704

7,586,850

Page 26 of 36

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 27 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru

Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

1-Sep-04

411,191.67

0.00

1-Sep-04

226,155.68

0.00

1-Sep-04

184,628.40

0.00

1-Sep-04

110,052.55

0.00

1-Sep-04

108,329.91

0.00

1-Sep-04

70,207.50

0.00

1-Sep-04

114,530.34

0.00

1-Sep-04

101,611.87

0.00

1-Sep-04

94,234.01

0.00

1-Sep-04

95,374.25

0.00

1-Sep-04

68,038.87

0.00

1-Sep-04

69,743.52

0.00

1-Sep-04

54,280.00

0.00

1-Sep-04

59,240.27

0.00

1-Sep-04

60,456.98

0.00

1-Sep-04

46,522.72

0.00

1-Sep-04

43,156.84

0.00

1-Sep-04

35,458.59

0.00

1-Sep-04

31,995.01

0.00

1-Sep-04

38,738.71

0.00

1-Sep-04

22,737.92

0.00

1-Sep-04

7,898.22

0.00

1-Sep-04

17,038.44

0.00

101

1-Sep-04

14,106.32

0.00

108

1-Sep-04

18,957.25

0.00

110

1-Sep-04

8,335.56

0.00

118

1-Sep-04

8,004.81

0.00

119

Page 28 of 36

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

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

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru

Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

2,121,026.22

Total

Page 29 of 36

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

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

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total
Cumulative

Page 30 of 36

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

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 721765.1

Page 31 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 32 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal
Red. Date

Scheduled

Balance

ASER

Note
Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

ARA

Amount

Current P&I

Advance

Page 33 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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

Disclosure

Control #

Servicing

Xfer Date

Balance

Note
Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Page 34 of 36

(1) Legend:

A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04
10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 35 of 36

GE Commercial Mortgage Corporation

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

12-Oct-04
12-Oct-04

10-Sep-04

10-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-C2

ABN AMRO Acct: 721765.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 36 of 36

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