|MIDLANDLOANSERVICES

March 8, 2005
Via UPS (312) 904-7323
Ms. Barbara L. Marik First Vice President LaSalle Bank National Association 135 South LaSalle Street, Suite 1625 Chicago, IL USA 60603-0000
Merrill Lynch Mortgage Trust, Commercial Mortgage Pass-Through Certificates,
Series 2004-BPC1
Pooling and Servicing Agreement

OFFICER'S CERTIFICATE
Pursuant to the requirements of that certain Pooling and Servicing Agreement governing the referenced Trust (the "PSA"), it is hereby certified that (i) the undersigned has completed a review of the servicer's performance of its obligations under the PSA for the preceding calendar year; (ii) to the best of the undersigned's knowledge on the basis of that review the servicer has fulfilled all of its obligations under the PSA throughout such period in all material respects; (iii) to the best of the undersigned's knowledge, the subservicer, of the servicer under the PSA, if any, has fulfilled its obligations under its sub-servicing agreement in all material respects; and, (iv) no notice has been received from any governmental agency or body which would indicate a challenge or question as to the status of the Trust's qualification as a REMIC under the U.S. Code. /s/ Steven W. Smith
3/8/05
Steven W. Smith
Date
Executive Vice President
A member of The PNC Financial Services Group 10851 Mastin Suite 300 Overland Park Kansas 66210 www.midlandls.com
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
|CC:
Attn: CMBS Surveillance Fitch, Inc. One State Street Plaza, 31st Floor New York, NY 10004-0000 Ms. Debra H. Morgan Senior Asset Manager J.E. Robert Company, Inc. 1650 Tysons Boulevard McLean, VA 22102-0000 Mr. Keith Belcher JER Investors Trust 1650 Tysons Bvld, Ste. 1600 McLean, Virginia 22102 Mr. Michael M McGovern Director Merrill Lynch Mortgage Investors, Inc. 4 World Financial Center, 10th Floor New York, NY 10080-0000 Attn: CMBS Surveillance Standard & Poor's Ratings Services 55 Water Street, 41st Floor New York, NY 10041-0000

Merrill Lynch Mortgage Trust, Commercial Mortgage Pass-Through certificates, Series 2004-BPC1                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|