EX-99 2 ex991.htm EXHIBIT 99.1
Table of Contents
Certificate Payment Report
2
Certificate Report
3
Cash Reconciliation
4
Other Related Information
5
Pool and Performance Detail
6
Bond Interest Reconcilation
7
Bond Reconciliation Detail
8
SWAP Detail
9
Current Ratings
10
Performance History
11
Payoff History
12
Mortgage Payoff Detail
13
Delinquency Detail
14
Stratification - Mortgage Balances/Rates
15
Stratification - Amortization Terms
16
Stratification - Property Types
17
Stratification - Geographic Distribution
18
Stratification - Financial Ratios and Other
19
Historical Loss Liquidation
20
Historical Bond/Collateral Realized Loss Reconciliation
21
Loan Level Detail
22
Specially Serviced Loan Detail
25
Specially Serviced Loan Comments
26
Appraisal Reduction Detail
27
Appraisal Reduction Comments
28
Modifications/Extensions Detail/Description
29
REO Historical Detail
30
Material Breaches and Document Defects
31
Extraordinary Event
32
Rule 15Ga Information
33
COMM 2013-CCRE8
Commercial Mortgage Pass-Through Certificates
January 10, 2014
Page 1 of 33
1761 E. St. Andrew Place
Santa Ana, CA 92705
Website:
https://tss.sfs.db.com/investpublic
Associated Files
Supplements
Pool Periodic
Bond Periodic
Loan Periodic
Loan Setup
Governing Documents
Annex A
Factor Information:
(800) 735-7777
Main Phone Number:
714-247-6000
Depositor
Deutsche Mortgage & Asset Receiving Corporation
Master Servicer
Midland Loan Services, a Division of PNC Bank,
National Association
Special Servicer
Midland Loan Services, a Division of PNC Bank,
National Association
Underwriters
Deutsche Bank Securities
Cantor Fitzgerald & Co.
CastleOak Securities, L.P.
Natixis Securities Americas LLC
Rating Agencies
Kroll Bond Rating Agency, Inc.
Moody's Investors Service, Inc.
DBRS, Inc.
Trustee
U.S. Bank National Association
Certificate Administrator
Deutsche Bank Trust Company Americas
Operating Advisor
Park Bridge Lender Services LLC
Controlling Rep/Class
Eightfold Real Estate Capital Fund III,L.P./Class G
Contacts
Dates
Prior Distribution Date
Distribution Count
Current Distribution Date
Next Distribution Date
Trust Collection Period
Record Date
Determination Date
Closing Date
Cutoff Date
Initial Distribution Date
01/10/2014
7
12/12/2013
02/12/2014
12/31/2013
06/01/2013
06/13/2013
07/12/2013
06/12/2046
01/06/2014
01/06/2014
to
12/07/2013
Rated Final Payment Date
In connection with the Trustee's preparation of this Statement to Certificateholders, the Trustee is conclusively relying upon, and has not independently verified, information provided to it
by various third parties, including the Master Servicer, Special Servicer and other parties to the transaction. The Trustee makes no representations as to the completeness, reliability,
accuracy or suitability for any purpose of the information provided to it by such third parties.
Administrator
Mei Nghia
(714) 247-6248
Mei.nghia@db.com
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Certificate Payment Report
Beginning
Balance
Principal
Non-Prin Adj/
Loss/Accretion
Ending
Balance
Interest
Distributed
Excess/
Shortfall
Current
Next
Original
%
Current
%
Original
Balance
Class
Class Type
CUSIP
Balance and Principal Components
Interest
Pass-Through Rate
Credit Support
Position
% (*)
A-1
SR
12625KAA3
80,720,000.00
75,345,840.55
871,534.28
74,474,306.27
64,295.12
0.00
30.14%
1.024000% 1.024000%
30.00%
0.00
A-2
SR
12625KAB1
102,691,000.00
102,691,000.00
0.00
102,691,000.00
202,558.00
0.00
30.14%
2.367000% 2.367000%
30.00%
0.00
A-3
SR
12625KAC9
23,844,000.00
23,844,000.00
0.00
23,844,000.00
55,874.44
0.00
30.14%
2.812000% 2.812000%
30.00%
0.00
A-4
SR
12625KAD7
250,000,000.00
250,000,000.00
0.00
250,000,000.00
694,583.33
0.00
30.14%
3.334000% 3.334000%
30.00%
0.00
A-5
SR
12625KAE5
407,995,000.00
407,995,000.00
0.00
407,995,000.00
1,228,064.95
0.00
30.14%
3.612000% 3.612000%
30.00%
0.00
A-SBFL SR
12625KAG0
104,000,000.00
104,000,000.00
0.00
104,000,000.00
76,237.78
0.00
30.14%
0.910000% 0.901000%
30.00%
0.00
X-A
SR/NTL
12625KAF2
1,126,754,000.00
1,121,379,840.55
0.00
1,120,508,306.27
716,860.94
0.00
0.00%
0.767120% 0.897808%
N
0.00%
0.00
X-B
SR/NTL
12625KAJ4
81,347,000.00
81,347,000.00
0.00
81,347,000.00
0.00
0.00
0.00%
0.000000% 0.133441%
N
0.00%
0.00
X-C
SR/NTL
12625KAK1
176,543,049.00
176,543,049.00
0.00
176,543,049.00
0.00
0.00
0.00%
0.000000% 0.133441%
N
0.00%
0.00
A-M
MEZ/SEQ
12625KAL9
157,504,000.00
157,504,000.00
0.00
157,504,000.00
503,160.25
0.00
18.71%
3.833505% 3.832275%
18.63%
0.00
B
MEZ/SEQ
12625KAM7
81,347,000.00
81,347,000.00
0.00
81,347,000.00
269,191.09
0.00
12.81%
3.971005% 3.969775%
12.75%
0.00
C
MEZ/SEQ
12625KAN5
41,540,000.00
41,540,000.00
0.00
41,540,000.00
137,462.94
0.00
9.79%
3.971005% 3.969775%
9.75%
0.00
D
SUB
12625KAP0
46,731,000.00
46,731,000.00
0.00
46,731,000.00
154,640.84
0.00
6.40%
3.971005% 3.969775%
6.38%
0.00
E
SUB
12625KAQ8
22,501,000.00
22,501,000.00
0.00
22,501,000.00
74,459.64
0.00
4.77%
3.971005% 3.969775%
4.75%
0.00
F
SUB
12625KAR6
24,231,000.00
24,231,000.00
0.00
24,231,000.00
80,184.51
0.00
3.01%
3.971005% 3.969775%
3.00%
0.00
G
SUB
12625KAS4
41,540,049.00
41,540,049.00
0.00
41,540,049.00
136,445.00
(1,018.10)
0.00%
3.971005% 3.969775%
0.00%
0.00
R
RES
12625KAT2
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000% 0.000000%
0.00%
0.00
LR
RES
12625KAU9
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000% 0.000000%
0.00%
0.00
1,384,644,049.00
1,379,269,889.55
871,534.28
1,378,398,355.27
4,394,018.83
(1,018.10)
SubTotal
SubTotal P&I
5,265,553.11
0.00
1,384,644,049.00
1,379,269,889.55
871,534.28
0.00
1,378,398,355.27
4,394,018.83
(1,018.10)
Total
Total P&I
5,265,553.11
(*) Optimal payment against which the percentage position for the exchangeable certificate should be applied.
Page 2 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Certificate Report
Position
%
Class
Start
Date
Accrual
End
Date
Methodology
Cusip
Original
Balance
Balance Factors
Beginning
Balance
Interest
Distributed
Payment Factors
Principal
Distributed
Total
Distributed
Ending
Balance
12625KAA3
12/01/13
12/30/13
80,720,000.00
933.42220701
922.62520156
0.79652032
10.79700545
11.59352577
30/360
A-1
12625KAB1
12/01/13
12/30/13
102,691,000.00
1,000.00000000
1,000.00000000
1.97250002
0.00000000
1.97250002
30/360
A-2
12625KAC9
12/01/13
12/30/13
23,844,000.00
1,000.00000000
1,000.00000000
2.34333333
0.00000000
2.34333333
30/360
A-3
12625KAD7
12/01/13
12/30/13
250,000,000.00
1,000.00000000
1,000.00000000
2.77833332
0.00000000
2.77833332
30/360
A-4
12625KAE5
12/01/13
12/30/13
407,995,000.00
1,000.00000000
1,000.00000000
3.01000000
0.00000000
3.01000000
30/360
A-5
12625KAG0
12/12/13
01/09/14
104,000,000.00
1,000.00000000
1,000.00000000
0.73305558
0.00000000
0.73305558
Act/360
A-SBFL
12625KAF2
12/01/13
12/30/13
1,126,754,000.00
995.23040571
994.45691453
0.63621779
0.00000000
0.63621779
30/360
N
X-A
12625KAJ4
12/01/13
12/30/13
81,347,000.00
1,000.00000000
1,000.00000000
0.00000000
0.00000000
0.00000000
30/360
N
X-B
12625KAK1
12/01/13
12/30/13
176,543,049.00
1,000.00000000
1,000.00000000
0.00000000
0.00000000
0.00000000
30/360
N
X-C
12625KAL9
12/01/13
12/30/13
157,504,000.00
1,000.00000000
1,000.00000000
3.19458712
0.00000000
3.19458712
30/360
A-M
12625KAM7
12/01/13
12/30/13
81,347,000.00
1,000.00000000
1,000.00000000
3.30917047
0.00000000
3.30917047
30/360
B
12625KAN5
12/01/13
12/30/13
41,540,000.00
1,000.00000000
1,000.00000000
3.30917044
0.00000000
3.30917044
30/360
C
12625KAP0
12/01/13
12/30/13
46,731,000.00
1,000.00000000
1,000.00000000
3.30917036
0.00000000
3.30917036
30/360
D
12625KAQ8
12/01/13
12/30/13
22,501,000.00
1,000.00000000
1,000.00000000
3.30917026
0.00000000
3.30917026
30/360
E
12625KAR6
12/01/13
12/30/13
24,231,000.00
1,000.00000000
1,000.00000000
3.30917048
0.00000000
3.30917048
30/360
F
12625KAS4
12/01/13
12/30/13
41,540,049.00
1,000.00000000
1,000.00000000
3.28466151
0.00000000
3.28466151
30/360
G
12625KAT2
12/01/13
12/30/13
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
R
12625KAU9
12/01/13
12/30/13
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
LR
Page 3 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Cash Reconciliation
(1,281.56)
0.00
0.00
Guarantee Fee
Unreimbursed Indemnification Expense
C. Operating Advisor Fees
Miscellaneous Fees
0.00
(20,224.77)
(20,224.77)
0.00
0.00
Servicer Fees/Expenses
Delinquent Servicer Fees
5,589,696.29
4,718,162.01
0.00
0.00
4,738,386.78
A. Scheduled Interest
Current Interest
Delinquent Interest
B. Servicing Fees & Expenses
Current Servicer Fees
Sub-Servicer
Servicer Fee Strips
Other Fee Strips (incl. Insurer)
Interest Non-Adjusted
Principal & Interest Non-Adjusted
0.00
0.00
(152,141.31)
(1,018.10)
0.00
871,534.28
(1,781.56)
(20,224.77)
(1,781.56)
(2,375.41)
(500.00)
0.00
(152,141.31)
(152,141.31)
0.00
0.00
(169,202.22)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(1,018.10)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net PPIS
Servicer PPIS Cap
5,265,553.10
(169,202.22)
5,588,678.19
4,738,386.78
871,534.28
(1,018.10)
0.00
0.00
0.00
0.00
871,534.28
Servicer Remittance Non-Adjusted
Adjustments
Trust
Principal
Principal
Trust Related Fees & Expenses
A. Scheduled Principal
A. Excess Amounts
Trustee Fee
Current Principal
Subsequent Recovery
Certificate Administrator Fee
Scheduled Maturity Payoff
Certificate Insurer
Advanced Principal
Gain-on-Sale
Trustee Strips
B. Unscheduled Principal
Realized Loss
Trust Expense(s)
Voluntary
Additional Loss Claim
Post-Maturity
Liquidation
Net Excess/Shortfall
Trust Related Fees & Expenses
Curtailment
Defeasance
Interest
Neg Am/Deferred
A. Excesses
Sister Agreements
Principal Non-Adjusted
Extension Interest (ARD)
Out-SWAP Payment
B. Shortfalls Amounts.
Collateral Administrator
Penalties/Yield Maintain/Exit
In-SWAP Payment
Default Interest
Prepay Interest Excess (PPIE)
In-Equity Payment
Interest
Interest Recovery
Out-Equity Payment
ASER Recovered
Other Interest Proceeds
Interest Reserve Account
Deposit
B. Shortfalls
Cumulative Deposit
Gross PPIS (Prepay Interest
Withdrawal
Deferred Interest
Modification Shortfall
Summary
ASER Applied
Principal Adjusted
Special Servicer Fees
Scheduled Interest
Workout Fees
Servicer Fee & Expense
Liquidation Fees
Interest Shortfall Expense
Non-Recoveralble Advances
Servicer Wire
Interest on Prior Advances
Trustee Fee & Expense
Various Expenses
Sister Agreements
Other Interest Loss
Interest Reserve Account
Net Excess/Shortfall
Due to Certificates
Page 4 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Other Related Information
Other
Rebates
*Fee-sharing arrangement
Brokerage fees
Disclosable Special Servicer Fees*
Commissions
Page 5 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Pool and Performance Detail
Pool Detail
Amortizing/Balloon
%
Amt
WA Rates/Terms
Current
Cnt
%
IO/Amortizing/Balloon
IO/Balloon
Smallest Balance
Beginning Balance
Scheduled Principal
Voluntary Payoff
Scheduled Maturity Payoff
Post-Maturity Payoff
Net Liquidation/Disposition
Realized Loss
Curtailment
Repurchase/Substitution/DPO
Current
Negative Amortization/Deferred
Ending Balance
Scheduled Principal
Voluntary Payoff
Scheduled Maturity Payoff
Post-Maturity Payoff
Net Liquidation/Disposition
Realized Loss
Curtailment
Repurchase/Substitution/DPO
Cumulative
Negative Amortization/Deferred
%
Amt
Cnt
%
%
Amt
Cnt
%
WAC
LIBOR
WAMM
AWAM
Cutoff
Prior
Current
Next
Performance Snapshot
30 Day
60 Day
90 Day Plus
Foreclosures
Current
3 Mo Avg
% Bal
REOs
Bankruptcies
Defeasances
Modifications
6 Mo Avg
12 Mo Avg
% Cnt
% Bal
% Cnt
% Bal
% Cnt
Current
Advance Summary
Cumulative
Interest
Liquidations
Prior Outstanding
Current Amount
Recovery (-)
Current Outstanding
Non-Recoverable
Principal
% Cnt
% Amt
Cnt
Appraisal Reduction Summary
Prior Cumulative ASER
Current ASER
Recovery (-)
Cumulative ASER
First ARA
Average ARA
Most Recent ARA
Largest Balance
(*) ARA
Appraisal Reduction Amount (*) ASER Appraisal Subordination
0.00
0.00
0.00
0.00
0.00
Average Balance
3.98970%
0.16850%
107.67
338.76
0.00
0.00
0.00
0.00
0.00
0.00
602,442,965.79
486,955,390.00
289,000,000.00
2,144,598.69
150,000,000.00
22,232,231.55
43.71%
35.33%
20.97%
44
13
5
1,379,269,890.07
70.97%
20.97%
8.06%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,378,398,355.79
99.61%
0.06%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
99.55%
62
0
0
0
0
0
0
0
0
62
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.45%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
3.99050%
4.12252%
18,572.44
40,176.93
1
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
1.61%
0.00%
1.61%
0.00%
0.00
0.00
(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
106.68
337.76
4.12236%
114.00
347.00
44 70.97%
0.19200%
6,245,693.86
871,534.28
100.00%
100.00%
0.16935%
0.16100%
40,176.93
18,572.44
1
0.00
0.00%
100.00%
100.00%
0
0.00%
Page 6 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Bond Interest Reconcilation
Pass-Through
Rate
Outstanding
Shortfall
Distributed
Interest
Current
Deductions
Current
Additions
Current
Accrued
Prior
Shortfall
Days
Class
Prior
Due
Current
Due
Method
Beginning
Balance
Distributable
Interest
Accrual
CUSIP
30/360
1.024000%
64,295.12
64,295.12
0.00
12/30/13
12/01/13
75,345,840.55
64,295.12
0.00
0.00
A-1
12625KAA3
30
0.00
30/360
2.367000%
202,558.00
202,558.00
0.00
12/30/13
12/01/13
102,691,000.00
202,558.00
0.00
0.00
A-2
12625KAB1
30
0.00
30/360
2.812000%
55,874.44
55,874.44
0.00
12/30/13
12/01/13
23,844,000.00
55,874.44
0.00
0.00
A-3
12625KAC9
30
0.00
30/360
3.334000%
694,583.33
694,583.33
0.00
12/30/13
12/01/13
250,000,000.00
694,583.33
0.00
0.00
A-4
12625KAD7
30
0.00
30/360
3.612000%
1,228,064.95
1,228,064.95
0.00
12/30/13
12/01/13
407,995,000.00
1,228,064.95
0.00
0.00
A-5
12625KAE5
30
0.00
Act/360
0.910000%
76,237.78
76,237.78
0.00
01/09/14
12/12/13
104,000,000.00
76,237.78
0.00
0.00
A-SBFL
12625KAG0
29
0.00
30/360
0.767120%
716,860.94
716,860.94
0.00
12/30/13
12/01/13
N
1,121,379,840.55
716,860.94
0.00
0.00
X-A
12625KAF2
30
0.00
30/360
0.000000%
0.00
0.00
0.00
12/30/13
12/01/13
N
81,347,000.00
0.00
0.00
0.00
X-B
12625KAJ4
30
0.00
30/360
0.000000%
0.00
0.00
0.00
12/30/13
12/01/13
N
176,543,049.00
0.00
0.00
0.00
X-C
12625KAK1
30
0.00
30/360
3.833505%
503,160.25
503,160.25
0.00
12/30/13
12/01/13
157,504,000.00
503,160.25
0.00
0.00
A-M
12625KAL9
30
0.00
30/360
3.971005%
269,191.09
269,191.09
0.00
12/30/13
12/01/13
81,347,000.00
269,191.09
0.00
0.00
B
12625KAM7
30
0.00
30/360
3.971005%
137,462.94
137,462.94
0.00
12/30/13
12/01/13
41,540,000.00
137,462.94
0.00
0.00
C
12625KAN5
30
0.00
30/360
3.971005%
154,640.84
154,640.84
0.00
12/30/13
12/01/13
46,731,000.00
154,640.84
0.00
0.00
D
12625KAP0
30
0.00
30/360
3.971005%
74,459.64
74,459.64
0.00
12/30/13
12/01/13
22,501,000.00
74,459.64
0.00
0.00
E
12625KAQ8
30
0.00
30/360
3.971005%
80,184.51
80,184.51
0.00
12/30/13
12/01/13
24,231,000.00
80,184.51
0.00
0.00
F
12625KAR6
30
0.00
30/360
3.971005%
137,693.17
136,445.00
1,248.17
12/30/13
12/01/13
41,540,049.00
137,463.10
0.00
0.00
G
12625KAS4
30
230.07
0.000000%
0.00
0.00
0.00
12/30/13
12/01/13
0.00
0.00
0.00
0.00
R
12625KAT2
30
0.00
0.000000%
0.00
0.00
0.00
12/30/13
12/01/13
0.00
0.00
0.00
0.00
LR
12625KAU9
30
0.00
1,379,269,889.55
4,395,036.93
4,395,267.00
4,394,018.83
SubTotal
1,248.17
230.07
0.00
0.00
1,379,269,889.55
4,395,036.93
4,395,267.00
4,394,018.83
Total
1,248.17
0.00
0.00
230.07
Page 7 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Bond Reconciliation Detail
Interest Loss
Expense
Interest on Prior
Loss
PPY, PPYYM,
Exit Fees
Deferred
Accretion
Net
PPIS
Interest
Adjustment
Interest on Prior
Shortfall
Cumulative
Loss
Current
Loss
Unscheduled
Scheduled
Class
Principal Components
Interest Additions
Interest Deductions
871,534.28
0.00
0.00
0.00
0.00
0.00
A-1
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-2
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-3
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-4
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-5
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-SBFL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-C
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-M
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
C
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
D
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
E
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
F
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
G
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
LR
0.00
0.00
0.00
0.00
871,534.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SubTotal
871,534.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
Page 8 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
SWAP Detail
Current Period
LIBOR
Current
LIBOR/Accrual
LIBOR Reset Date
Begin Date
Day Count
Inflow/(Outflow)
Class (es)
Original Balance
Beginning Balance
Index
Spread
Rate
Accrual
Interest Amount
Next
End Date
Next Period
Inflow/(Outflow)
Class (es)
Original Balance
Beginning Balance
Index
Spread
Rate
Accrual
Interest Amount
0.17000%
0.16100%
12/10/2013
01/08/2014
12/12/2013
01/10/2014
01/10/2014
02/12/2014
29
33
A-SBFL
A-SBFX
104,000,000.00
104,000,000.00
104,000,000.00
104,000,000.00
29
30
76,237.78
245,440.00
A-SBFL
A-SBFX
104,000,000.00
104,000,000.00
104,000,000.00
104,000,000.00
33
30
85,895.33
245,440.00
0.170000%
0.740000%
0.910000%
2.832000%
0.901000%
0.161000%
2.832000%
0.740000%
Net Swap due to Swap Counterparty - Inflow/(Outflow)
Net Swap due to Swap Counterparty - Inflow/(Outflow)
(169,202.22)
(169,202.22)
(159,544.67)
(159,544.67)
Page 9 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Current Ratings
Closing Ratings
CUSIP
Class
Fitch
Moody's
S & P
Fitch
Moody's
S & P
Class
Type
Morningstar
Morningstar
Rating
Eff Date
Rating
Rating
Rating
Eff Date
Eff Date
Eff Date
Updated Ratings (1)
DBRS
DBRS
Eff Date
Rating
Kroll
Rating
Eff Date
Kroll
Ratings Information Redacted
Contact Information
Fitch, Inc.
One State Street Plaza
New York, New York, 10004
(212) 908-0500
Moody's Investors Service
7 World Trade Center
New York, NY 10007
(212) 553-0300
Standard & Poor's Rating Service
55 Water Street
New York, New York 10041
(212) 438-2430
Legend
NR
Class not rated at issuance
NA
Data not available
(1) These ratings are not a recommendation to buy, sell or hold these notes. Ratings may be changed or withdrawn at any time by each assigning rating agency.
These ratings do not address the possibility that, as a result of principal prepayments or losses, the yield on your notes may be lower than anticipated.
Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission and captured during the processing window.
Deutsche Bank does not hold itself responsible for any update that may have occurred outside the window during which the data was captured.
DBRS, Inc.
101 North Wacker Drive,
Suite 100
Chicago, Illinois 60606
(312) 332-3429
Kroll Bond Ratings
599 Lexington Ave
New York, NY 10022
(212) 702-0707
Morningstar Credit Ratings, LLC
410 Horsham Road Suite A
Horsham, PA 19044
(267) 960-6014
Page 10 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Performance History
Delinquency Categories
Dist Date
Dist Cnt
Unique Events
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
Bal
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Bal
Specially Serviced
Cnt
Bal
Modification
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
1/10/2014
No. 7
0
0.00
0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00% 0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00
0.00
12/12/2013
No. 6
0
0.00
0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00% 0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00
0.00
11/13/2013
No. 5
0
0.00
0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00% 0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00
0.00
10/11/2013
No. 4
0
0.00
0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00% 0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00
0.00
9/12/2013
No. 3
0
0.00
0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00% 0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00
0.00
8/12/2013
No. 2
0
0.00
0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00% 0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00
0.00
7/12/2013
No. 1
0
0.00
0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00% 0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00
0.00
Page 11 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Payoff History
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
1/10/2014
No. 7
0
0.00
0
0.00
0.00
0.00
0.00
0
0
106.68 337.76
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2013
No. 6
0
0.00
0
0.00
0.00
0.00
0.00
0
0
107.67 338.76
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2013
No. 5
0
0.00
0
0.00
0.00
0.00
0.00
0
0
108.67 339.75
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/11/2013
No. 4
0
0.00
0
0.00
0.00
0.00
0.00
0
0
109.66 340.75
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2013
No. 3
0
0.00
0
0.00
0.00
0.00
0.00
0
0
110.66 341.74
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2013
No. 2
0
0.00
0
0.00
0.00
0.00
0.00
0
0
111.66 342.74
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2013
No. 1
0
0.00
0
0.00
0.00
0.00
0.00
0
0
112.65 345.99
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 12 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Mortgage Payoff Detail
Principal Components
Current P&I
Full Payoff
Partial Payoff
Interest Components
Penalty (YM)
Interest
PTD
Investor
No.
Static
Prop
Type
State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
DSCR
LTV
Phy
Occ %
Payoff
Type
Payoff
Date
Dates
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
OT
Other
Property Type Code
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
Amortization Type
1
Partial Liq'n (Curtailment)
2
Payoff Prior to Maturity
3
Disposition/Liquidation
4
Repurchase/Substitution
5
Full Payoff at Maturity
6
DPO
7
N/A
8
Payoff w/ Penalty
9
Payoff w/ Yield Maintenance
10 Curtailment w/ Penalty
11 Curtailment w/ Yield Maintenance
Page 13 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Delinquency Detail
P&I Advances
Non-Advancing
Tracking
Status/Resolution w Relevant Dates
Loan Description
Investor
No.
PTD
Interest
Prior Outstanding
Current Outstanding
Principal
Interest
Principal
ASER
Non-
Recoverable
Mo (s)
Delinq
Mo (s)
Reco
Loan
Status
Resoln
Code
SS Tran
Date
ARA
Date
Fcls/REO
Date
Bkrpt
Date
Prop
Type DSCR
LTV
Totals
Property Type Code
Loan Status Code
Resolution Strategy Code
1
Modification
2
Foreclosure
3
Bankruptcy
4
Extension
5
Note Sale
6
DPO
7
REO
8
Resolved
9
Pending Return
to Master Servicer
10
Deed in Lieu Of
Foreclosure
11
Full Payoff
12
Reps and Warranties
13
Other or TBD
0
Current
A
Grace
B
0 - 29 Days
1
30 Days Delinquent
2
60 Days Delinquent
3
90 Days Delinquent
4
Matured Balloon
7
Foreclosure
9
REO
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
OT
Other
Page 14 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Stratification - Mortgage Balances/Rates
Current
Original
Distribution of Principal Balances - All Groups
Summation
Weighted Average
Summation
Weighted Average
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
Balances
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Balances
0.01 - 4,999,999.99
0.66 92.85%
12
46,433,386.60
3.37%
107.72
114.74
1.89
4.51%
3.39%
46,965,064.00
12
4.51% 1.86
0.66 92.22%
5,000,000.00 - 9,999,999.99
0.67 88.04%
16
119,556,523.55
8.67%
107.32
114.32
1.81
4.36%
8.72%
120,753,273.74
16
4.36% 1.79
0.66 89.08%
10,000,000.00 - 19,999,999.99
0.68 89.80%
10
134,005,875.92
9.72%
107.22
114.21
1.84
4.26%
9.74%
134,904,105.57
10
4.26% 1.90
0.68 89.67%
20,000,000.00 - 29,999,999.99
0.61 95.35%
11
272,169,240.90 19.75%
102.26
109.27
2.18
4.08%
19.78%
273,923,769.10
11
4.08% 2.35
0.60 95.52%
30,000,000.00 - 39,999,999.99
0.50 84.30%
2
70,500,000.00
5.11%
111.48
118.48
3.11
3.92%
5.09%
70,500,000.00
2
3.92% 3.73
0.50 84.68%
40,000,000.00 - 49,999,999.99
0.73 95.20%
1
47,955,150.89
3.48%
112.00
119.00
1.61
3.94%
3.50%
48,434,677.81
1
3.94% 1.61
0.73 95.20%
50,000,000.00 - 59,999,999.99
0.60 84.92%
6
330,955,390.00 24.01%
113.57
120.57
2.04
3.81%
23.90%
330,955,390.00
6
3.81% 2.29
0.60 87.23%
60,000,000.00 - 120,000,000.00
0.66 91.90%
3
206,822,787.93 15.00%
93.75
100.68
1.84
4.03%
15.04%
208,207,769.30
3
4.03% 1.79
0.65 91.81%
120,000,000.00 - 220,000,000.00
0.26 90.20%
1
150,000,000.00 10.88%
112.00
119.00
4.93
3.53%
10.83%
150,000,000.00
1
3.53% 6.20
0.26 91.00%
62
1,378,398,355.79
1,384,644,049.52
62
Average
Minimum
Maximum
22,232,231.55
106.68 3.99% 2.61
0.59 89.95%
22,332,968.54
113.65
3.99% 2.35
0.59 90.68%
150,000,000.00
117.00
3.16%
5.26% 6.20
0.75 100.00%
150,000,000.00
124.00
59.00
5.26% 4.93 0.75 100.00%
2,144,598.69
52.00
1.33
0.25 65.00%
2,187,798.10
3.16% 1.24 0.25 65.00%
Current
Original
Distribution of Mortgage Rates - All Groups
Summation
Weighted Average
Summation
Weighted Average
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
Mortgage Rates
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Mortgage Rates
3.0000% - 3.5000%
0.31 79.58%
2
80,000,000.00
5.80%
112.00
119.00
4.62
3.23%
5.78%
80,000,000.00
2
3.23% 4.62
0.31 79.58%
3.5000% - 4.0000%
0.46 89.61%
10
473,000,819.89 34.32%
111.79
118.78
3.21
3.71%
34.27%
474,523,101.96
10
3.71% 3.82
0.46 89.87%
4.0000% - 4.5000%
0.69 91.30%
39
742,771,670.33 53.89%
102.57
109.54
1.59
4.16%
53.92%
746,606,022.28
39
4.16% 1.67
0.69 92.36%
4.5000% - 5.0000%
0.65 89.58%
9
70,626,572.49
5.12%
108.60
115.61
1.98
4.72%
5.16%
71,382,807.42
9
4.72% 2.05
0.65 90.96%
5.0000% - 5.5000%
0.63 90.30%
2
11,999,293.08
0.87%
112.00
119.00
2.10
5.25%
0.88%
12,132,117.86
2
5.25% 2.10
0.63 90.30%
5.5000% - 6.0000%
0.00 0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00% 0.00
0.00
0.00%
62
1,378,398,355.79
1,384,644,049.52
62
Page 15 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Stratification - Amortization Terms
Current
Original
Amortization terms of the Mortgage Pool - All Groups
Summation
Weighted Average
Summation
Weighted Average
Amortizing/Balloon
Cnt
Balance
%
Term
Rate
DSCR LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00 0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00 0.00%
30 - 59
0.69 93.73%
4
84,648,511.67 14.05%
52.23
59.00
1.64
4.10%
10.79%
65,703,281.99
2
4.06%
1.68
0.68 91.93%
60 - 119
0.66 89.54%
40
517,794,454.12 85.95%
109.76
112.99
1.91
4.24%
67.77%
412,524,377.53
32
4.26%
1.85
0.66 90.85%
120 - 179
0.70 93.90%
0
0.00
0.00%
0.00
120.00
1.58
4.27%
21.43%
130,461,000.00
10
0.00%
0.00
0.00 0.00%
180 - Plus
0.00 0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00 0.00%
Total
44
602,442,965.79
608,688,659.52
44
Average
Minimum
Maximum
13,691,885.59
101.67 4.23% 1.82
0.67 90.93%
13,833,833.17
108.66
4.23% 1.81
0.66 91.00%
70,096,183.76
113.00
3.70%
5.26% 2.93
0.74 100.00%
70,800,626.05
120.00
59.00
5.26% 2.93 0.75 100.00%
2,144,598.69
52.00
1.40
0.41 65.00%
2,187,798.10
3.70% 1.40 0.42 65.00%
Current
Original
Summation
Weighted Average
Summation
Weighted Average
Interest Only/Amortizing/Balloon
Cnt
Balance
%
Term
Rate
DSCR LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00 0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00 0.00%
30 - 59
0.49 100.00%
1
26,500,000.00
5.44%
52.00
59.00
1.61
4.10%
5.44%
26,500,000.00
1
4.10%
1.61
0.49 100.00%
60 - 119
0.72 88.98%
12
460,455,390.00 94.56%
113.03
118.66
1.48
4.08%
68.58%
333,955,390.00
9
4.01%
1.70
0.68 91.50%
120 - 179
0.59 91.82%
0
0.00
0.00%
0.00
123.64
1.70
3.82%
25.98%
126,500,000.00
3
0.00%
0.00
0.00 0.00%
180 - Plus
0.00 0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00 0.00%
Total
13
486,955,390.00
486,955,390.00
13
Average
Minimum
Maximum
37,458,106.92
109.70 4.01% 1.70
0.67 90.32%
37,458,106.92
116.70
4.01% 1.54
0.67 91.96%
75,000,000.00
117.00
3.80%
4.28% 1.89
0.75 100.00%
75,000,000.00
124.00
59.00
4.28% 1.73 0.75 100.00%
7,900,000.00
52.00
1.33
0.49 74.00%
7,900,000.00
3.80% 1.24 0.49 74.00%
Current
Original
Summation
Weighted Average
Summation
Weighted Average
Interest Only/Balloon
Cnt
Balance
%
Term
Rate
DSCR LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00 0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00 0.00%
30 - 59
0.00 0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00 0.00%
60 - 119
0.27 87.26%
5
289,000,000.00 100.00%
112.00
119.00
4.84
3.45%
100.00%
289,000,000.00
5
3.45%
5.76
0.27 87.84%
120 - 179
0.00 0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00 0.00%
180 - Plus
0.00 0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00 0.00%
Total
5
289,000,000.00
289,000,000.00
5
Average
Minimum
Maximum
57,800,000.00
112.00 3.45% 5.76
0.27 87.26%
57,800,000.00
119.00
3.45% 4.84
0.27 87.84%
150,000,000.00
112.00
3.16%
3.53% 6.20
0.44 100.00%
150,000,000.00
119.00
119.00
3.53% 4.93 0.44 100.00%
25,000,000.00
112.00
4.21
0.25 70.30%
25,000,000.00
3.16% 4.21 0.25 70.30%
Page 16 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Stratification - Property Types
Distribution Of Property Types- Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
1
9,381,480.64
0.68%
113.00
4.41%
1.61 0.56 100.00%
Lodging
9
152,270,920.93
11.05%
107.18
4.18%
2.33 0.60
81.18%
Manufact Housing
4
132,870,786.99
9.64%
112.08
4.13%
1.78 0.72
91.92%
Mixed Use
7
215,435,648.18
15.63%
94.58
3.77%
2.65 0.55
86.92%
Multifamily
7
84,136,270.00
6.10%
105.97
4.10%
1.59 0.69
94.03%
Office
13
516,486,866.31
37.47%
113.16
3.84%
3.58 0.50
93.15%
Retail
15
207,000,598.16
15.02%
97.91
4.19%
1.65 0.66
95.37%
Various
6
60,815,784.58
4.41%
111.19
4.40%
1.50 0.71
82.01%
Total
62 1,378,398,355.79
Distribution Of Property Types- Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
1
9,500,000.00
0.69%
120.00
4.41%
1.61
0.56 100.00%
Lodging
9 153,865,144.12
11.11%
114.18
4.18%
2.17
0.61 81.47%
Manufact Housing
4 133,136,633.81
9.62%
119.08
4.13%
1.41
0.72 87.27%
Mixed Use
7 216,227,143.25
15.62%
101.45
3.77%
2.63
0.56 86.15%
Multifamily
7
84,786,849.36
6.12%
112.96
4.10%
1.64
0.70 93.58%
Office
13 517,500,913.74
37.37%
120.16
3.84%
3.02
0.50 92.89%
Retail
15 208,556,107.04
15.06%
104.94
4.19%
1.67
0.66 95.48%
Various
6
61,071,258.20
4.41%
118.19
4.40%
1.55
0.71 80.15%
Total
62 1,384,644,049.52
Average
Minimum
Maximum
22,232,231.55
106.68
3.99%
2.61
0.59 89.95%
22,332,968.54
113.65
3.99%
2.35
0.59
90.68%
150,000,000.00
117.00
3.16%
5.26%
6.20 0.75
100.00%
150,000,000.00
124.00
59.00
5.26% 4.93
0.75 100.00%
2,144,598.69
52.00
1.33 0.25
65.00%
2,187,798.10
3.16%
1.24
0.25 65.00%
Page 17 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Stratification - Geographic Distribution
Distribution by Geographic Location - Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Arkansas
1
20,800,000.00
1.51%
112.00
4.12% 1.33
0.75
96.00%
California
12
343,866,325.35
24.95%
113.28
3.99% 2.13
0.60
91.11%
Colorado
2
17,594,790.90
1.28%
111.42
4.46% 2.30
0.65
72.88%
District of Columbia
1
54,000,000.00
3.92%
111.00
4.08% 1.46
0.71
88.00%
Florida
3
35,018,586.18
2.54%
112.40
4.37% 1.43
0.65
90.14%
Illinois
2
65,216,544.63
4.73%
55.21
4.10% 1.49
0.69
93.37%
Indiana
1
18,312,971.51
1.33%
113.00
3.81% 1.80
0.72
92.70%
Kentucky
1
10,623,193.26
0.77%
113.00
4.76% 1.78
0.66
97.00%
Louisiana
2
58,065,687.44
4.21%
92.93
4.09% 1.67
0.72
96.59%
Maryland
1
6,429,695.61
0.47%
112.00
4.13% 2.00
0.73
97.00%
Massachusetts
1
7,197,596.79
0.52%
112.00
4.21% 1.46
0.67
96.40%
Michigan
1
5,630,071.45
0.41%
111.00
4.13% 1.71
0.72
81.80%
Nevada
1
9,092,351.23
0.66%
111.00
4.37% 2.22
0.63
83.30%
New Jersey
2
82,349,725.49
5.97%
112.09
4.08% 1.68
0.71
99.14%
New York
13
365,371,587.23
26.51%
107.12
3.66% 4.70
0.36
88.74%
North Carolina
2
12,932,971.27
0.94%
112.34
4.27% 2.04
0.64
74.38%
Ohio
1
12,978,385.71
0.94%
112.00
4.88% 1.92
0.62
98.40%
Oregon
1
5,707,708.80
0.41%
111.00
4.39% 2.09
0.59
88.10%
Pennsylvania
2
38,945,853.54
2.83%
96.84
4.05% 1.91
0.72
90.72%
Tennessee
1
4,229,545.18
0.31%
112.00
4.22% 2.09
0.68
97.90%
Texas
5
38,710,663.37
2.81%
98.21
4.44% 1.95
0.69
94.73%
Various
5
156,058,952.61
11.32%
111.81
4.11% 1.72
0.72
88.71%
Virginia
1
9,265,148.24
0.67%
112.00
4.36% 1.69
0.73
78.10%
Total
62 1,378,398,355.79
Distribution by Geographic Location - Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Arkansas
1
20,800,000.00
1.50%
119.00
4.12% 1.54
0.75
94.20%
California
12
345,839,926.82
24.98%
120.27
3.99% 2.00
0.60
91.39%
Colorado
2
17,790,341.55
1.28%
118.42
4.46% 2.12
0.66
73.97%
District of Columbia
1
54,000,000.00
3.90%
118.00
4.08% 1.24
0.71
84.40%
Florida
3
35,367,083.23
2.55%
119.40
4.37% 1.53
0.66
86.52%
Illinois
2
65,941,132.19
4.76%
62.22
4.10% 1.64
0.69
93.75%
Indiana
1
18,500,000.00
1.34%
120.00
3.81% 1.80
0.73
92.70%
Kentucky
1
10,750,000.00
0.78%
120.00
4.76% 1.53
0.66
96.80%
Louisiana
2
58,739,102.12
4.24%
99.89
4.09% 1.67
0.73
96.49%
Maryland
1
6,491,599.05
0.47%
119.00
4.13% 1.84
0.74
97.60%
Massachusetts
1
7,265,764.49
0.52%
119.00
4.21% 1.46
0.67
96.40%
Michigan
1
5,684,577.18
0.41%
118.00
4.13% 1.71
0.73
81.80%
Nevada
1
9,176,262.52
0.66%
118.00
4.37% 2.22
0.63
83.30%
New Jersey
2
82,420,000.00
5.95%
119.09
4.08% 1.68
0.71
99.14%
New York
13
365,749,936.84
26.41%
114.12
3.66% 3.98
0.36
88.29%
North Carolina
2
13,084,780.32
0.94%
119.34
4.27% 2.04
0.65
74.35%
Ohio
1
13,085,683.07
0.95%
119.00
4.88% 2.09
0.63
98.40%
Oregon
1
5,760,161.94
0.42%
118.00
4.39% 2.09
0.59
88.10%
Pennsylvania
2
39,325,000.00
2.84%
103.83
4.05% 2.00
0.72
90.50%
Tennessee
1
4,269,576.79
0.31%
119.00
4.22% 2.09
0.68
97.90%
Texas
5
39,012,304.81
2.82%
105.18
4.44% 1.95
0.69
94.72%
Various
5
156,207,028.92
11.28%
118.81
4.11% 1.42
0.72
84.77%
Virginia
1
9,383,787.68
0.68%
119.00
4.36% 1.69
0.74
78.10%
Total
62 1,384,644,049.52
Page 18 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Stratification - Financial Ratios and Other
Distribution of Loan Seasoning
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 23
62
1,378,398,355.79
100.00%
106.68
3.99%
2.61 0.59
90.68%
24 - 59
0
0.00
0.00%
0.00
0.00%
0.00 0.00
0.00%
60 - 89
0
0.00
0.00%
0.00
0.00%
0.00 0.00
0.00%
90 - 119
0
0.00
0.00%
0.00
0.00%
0.00 0.00
0.00%
120 - plus
0
0.00
0.00%
0.00
0.00%
0.00 0.00
0.00%
Total
62
1,378,398,355.79
Distribution of Debt Service Coverage Ratios (DSCRs)- Most Recent
Summation
Weighted Average
OCC
LTV
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 1.1999
0
0.00
0.00%
0.00 0.00%
0.00 0.00%
1.2000 - 1.3999
1
20,800,000.00
1.51%
112.00 4.12%
0.75 96.00%
1.4000 - 1.5999
18
334,425,038.18
24.26%
96.89 4.21%
0.70 90.64%
1.6000 - 1.7999
14
254,007,046.56
18.43%
103.73 4.15%
0.67 96.65%
1.8000 - 1.9999
10
296,820,331.06
21.53%
113.99 4.00%
0.66 92.10%
2.0000 - 2.1999
6
102,355,148.50
7.43%
111.26 4.02%
0.60 82.66%
2.2000 - plus
13
369,990,791.49
26.84%
110.10 3.66%
0.35 87.39%
Total
62
1,378,398,355.79
Average
Minimum
Maximum
22,232,231.55
106.68 3.99%
2.61 0.59
90.68%
150,000,000.00
117.00
3.16%
5.26%
6.20 0.75
100.00%
2,144,598.69
52.00
1.33 0.25
65.00%
Max DSCR
6.20
1.33
Min DSCR
Distribution of Maturity Dates
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Year
2018
5
111,148,511.67
8.06%
52.18
4.07%
1.66 0.64
93.85%
2020
1
28,398,035.21
2.06%
73.00
4.18%
1.52 0.72
99.30%
2023
56
1,238,851,808.91
89.88%
112.34
3.98%
2.71 0.58
90.20%
Total
62
1,378,398,355.79
Distribution of Loan-to-values (LTVs)
Summation
Weighted Average
DSCR OCC
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 0.4999
7
317,644,598.69
23.04%
106.99 3.50%
88.94%
5.39
0.5000 - 0.5999
7
245,926,593.07
17.84%
113.97 3.99%
89.31%
2.04
0.6000 - 0.6999
29
298,687,650.55
21.67%
96.76 4.36%
89.48%
1.76
0.7000 - 0.7999
19
516,139,513.48
37.44%
108.75 4.07%
93.09%
1.65
0.8000 - 0.8999
0
0.00
0.00%
0.00 0.00%
0.00%
0.00
0.9000 - 0.9999
0
0.00
0.00%
0.00 0.00%
0.00%
0.00
1.0000 - plus
0
0.00
0.00%
0.00 0.00%
0.00%
0.00
Total
62
1,378,398,355.79
Max LTV
Min LTV
0.75
0.25
Distribution by Amortization Type
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Amortization Type
Amortizing Balloon
44
602,442,965.79
43.71%
101.67
4.23%
1.82 0.66
91.00%
Interest Only/Balloon
5
289,000,000.00
20.97%
112.00
3.45%
5.76 0.27
87.84%
Interest Only/Amortizing/Balloon
13
486,955,390.00
35.33%
109.70
4.01%
1.70 0.67
91.96%
Total
62
1,378,398,355.79
Distribution of Occupancy Percentages
Summation
Weighted Average
DSCR
LTV
Rate
Term
%
Balance
Cnt
Percentages
1% - 50%
0
0.00
0.00%
0.00 0.00%
0.00
0.00
50% - 60%
0
0.00
0.00%
0.00 0.00%
0.00
0.00
60% - 70%
2
18,650,081.25
1.35%
111.45 4.49%
0.63
2.34
70% - 80%
6
130,479,145.25
9.47%
106.83 3.74%
0.51
3.02
80% - 90%
10
170,829,488.84
12.39%
111.18 4.12%
0.63
1.91
90% - plus
44
1,058,439,640.45
76.79%
105.85 3.99%
0.59
2.67
Total
62
1,378,398,355.79
Max Occ
Min Occ
100.00
65.00
Page 19 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Historical Loss Liquidation
Liquidation Components (time of resolution)
Investor
No.
Subsequent Adjustments
Adjustment
Date
Minor
Adjustment
Cumulative
Adjustments
Cumulative
Adjusted Loss
Period
Liquidation
Proceeds
Liquidation
Expense
Net Liquidation
Proceeds
Realized Loss
to Trust
Expense to
the Trust
Liquidation
Sales Price
Most Recent
Appraisal
Beginning
Balance
Totals
Page 20 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Historical Bond/Collateral Realized Loss Reconciliation
Liquidation Summary
Investo
r
Cash Adjustment
Cash
Recovery (10)
Curr Certificate
Writedown Adj.
Period
Certificate Level
Prior Certificate
Writedown (3)
OC, Credit
Support (4)
Shortfalls/
Excesses (5)
Modification,
ARA Adjs (6)
Subseq Claims
Recoveries (8)
Curr Certificate
Writedown (9)
Beginning
Balance (1)
Aggregate
Loss (2)
Loan Status Code
6 Modification Adjustments/Appraisal Reduction Adjustments
7 Additional (Recoveries) Expenses applied to Realized Losses
8 Realized Loss Applied to Certificates to Date ((3) -(4) - (5) - (6) + (7))
9 Recoveries of Realized Losses Paid as Cash
10 Recoveries/Realized Losses applied to Certificate Interest
1 Current Scheduled Beginning Balance of the Loan at Liquidation
2 Aggregate Realized Loss on Loans
3 Prior Realized Loss Applied to Certificates
4 Amounts covered by Overcollaterization and other Credit Supports
5 Interest (Shortages)/Excesses applied to Realized Losses
Note: In the initial period, the Realized Loss Applied to certificates to Date will equal Aggregate Realized Loss on Loans ( - (4) - (5) -(6) +(7)) versus ( (3) - (4) - (5) -(6) +(7))
Page 21 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Loan Level Detail
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No.
Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
1.01
150,000,000.00
0.00
150,000,000.00
455,451.73
OF NY
3
6.20
26.1%
4.93
26.1%
3.5261%
Act/360
1/6/2014
5/6/2023
91.0%
90.2%
1.02
34,000,000.00
0.00
34,000,000.00
103,235.73
OF NY
3
6.20
26.1%
4.93
26.1%
3.5261%
Act/360
1/6/2014
5/6/2023
91.0%
90.2%
1.03
25,000,000.00
0.00
25,000,000.00
75,908.62
OF NY
3
6.20
26.1%
4.93
26.1%
3.5261%
Act/360
1/6/2014
5/6/2023
91.0%
90.2%
2.01
57,500,000.00
0.00
57,500,000.00
188,354.79
OF CA
5
1.89
57.7%
1.70
57.7%
3.8041%
Act/360
1/6/2014
10/6/2023
91.0%
91.4%
2.02
57,500,000.00
0.00
57,500,000.00
188,354.79
OF CA
5
1.89
57.7%
1.70
57.7%
3.8041%
Act/360
1/6/2014
10/6/2023
91.0%
91.4%
3
75,000,000.00
0.00
75,000,000.00
262,854.17
OF NJ
5
1.71
70.9%
1.71
70.9%
4.0700%
Act/360
1/6/2014
5/6/2023
100.0%
100.0%
4
70,194,542.80
98,359.04
70,096,183.76
238,154.48
LO CA
2
2.15
56.9%
2.15
57.4%
3.9400%
Act/360
1/6/2014
4/6/2023
82.0%
82.0%
5
61,821,840.60
95,236.43
61,726,604.17
216,934.56
MU
IL
2
1.49
68.6%
1.65
69.3%
4.0750%
Act/360
1/6/2014
5/6/2018
93.0%
93.4%
6
55,000,000.00
0.00
55,000,000.00
149,590.07
MU NY
3
4.81
25.0%
4.81
25.0%
3.1585%
Act/360
12/6/2013
5/6/2023
70.3%
70.3%
A
7
54,056,370.00
0.00
54,056,370.00
187,125.13
MH Var
5
1.82
73.7%
1.38
73.7%
4.0200%
Act/360
1/1/2014
5/1/2023
90.0%
82.9%
8
54,000,000.00
0.00
54,000,000.00
189,487.50
MU DC
5
1.46
70.6%
1.24
70.6%
4.0750%
Act/360
1/6/2014
4/6/2023
88.0%
84.4%
9
52,899,020.00
0.00
52,899,020.00
183,118.77
MH Var
5
1.85
73.7%
1.42
73.7%
4.0200%
Act/360
1/1/2014
5/1/2023
93.0%
88.6%
10
48,022,094.50
66,943.61
47,955,150.89
162,928.30
RT CA
2
1.61
72.7%
1.61
73.4%
3.9400%
Act/360
1/6/2014
5/6/2023
95.2%
95.2%
11
36,500,000.00
0.00
36,500,000.00
134,522.78
XX Var
5
1.42
72.5%
1.42
72.5%
4.2800%
Act/360
1/6/2014
4/6/2023
78.8%
78.8%
12
29,708,456.60
40,804.37
29,667,652.23
102,610.53
OF LA
2
1.82
72.9%
1.82
73.6%
4.0110%
Act/360
1/6/2014
5/6/2023
94.0%
93.8%
13
28,451,611.46
53,576.25
28,398,035.21
102,360.99
RT LA
2
1.52
71.9%
1.52
72.9%
4.1780%
Act/360
1/5/2014
2/5/2020
99.3%
99.3%
14
28,491,663.69
37,725.19
28,453,938.50
102,100.27
OF PA
2
1.53
74.3%
1.65
75.0%
4.1615%
Act/360
1/6/2014
6/6/2023
96.0%
95.7%
15
26,500,000.00
0.00
26,500,000.00
93,445.62
RT NY
5
1.61
48.8%
1.61
48.8%
4.0950%
Act/360
1/5/2014
5/5/2018
100.0%
100.0%
16
24,988,075.16
31,765.09
24,956,310.07
94,677.04
LO CA
2
2.76
57.9%
1.96
58.4%
4.4000%
Act/360
12/6/2013
4/6/2023
92.0%
93.0%
A
17
25,000,000.00
0.00
25,000,000.00
73,194.44
MU CA
3
4.21
43.9%
4.21
43.9%
3.4000%
Act/360
1/6/2014
5/6/2023
100.0%
100.0%
18
21,823,031.02
28,588.76
21,794,442.26
79,142.74
MF
FL
2
1.43
65.1%
1.43
65.7%
4.2115%
Act/360
1/6/2014
6/6/2023
90.4%
90.4%
19
20,839,726.01
25,773.18
20,813,952.83
80,350.17
OF NY
2
1.48
68.9%
1.48
69.5%
4.4775%
Act/360
1/6/2014
6/6/2023
94.0%
94.0%
20
20,811,198.97
26,289.17
20,784,909.80
78,914.04
RT CA
2
1.79
59.4%
1.79
59.9%
4.4035%
Act/360
1/6/2014
5/6/2023
96.9%
96.9%
21
20,800,000.00
0.00
20,800,000.00
73,793.78
MF AR
5
1.33
74.8%
1.54
74.8%
4.1200%
Act/360
1/6/2014
5/6/2023
96.0%
94.2%
22
18,339,119.25
26,147.74
18,312,971.51
60,143.91
MF
IN
2
1.80
72.4%
1.80
73.1%
3.8085%
Act/360
1/6/2014
6/6/2023
92.7%
92.7%
23
16,800,000.00
0.00
16,800,000.00
58,112.60
RT NY
5
1.61
70.0%
1.61
70.0%
4.0170%
Act/360
1/6/2014
5/6/2023
100.0%
100.0%
24
16,000,000.00
0.00
16,000,000.00
55,517.56
RT NY
5
1.58
68.1%
1.58
68.1%
4.0295%
Act/360
1/6/2014
4/6/2023
74.0%
74.0%
1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale
Resolution Strategy Code
6 DPO
7 REO
8 Resolved
9 Pending Return
to Master Servicer
10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 Other or TBD
0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon
7 Foreclosure
9 REO
Loan Status Code
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
OT
Other
Property Type Code
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
Amortization Type
1 Fully Amortizing
2 Amortizing Balloon
3 Interest Only/Balloon
4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon
6 Principal Only
Page 22 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No.
Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
25
15,311,486.82
19,283.09
15,292,203.73
58,244.26
MH CA
2
1.42
67.8%
1.42
68.4%
4.4175%
Act/360
12/6/2013
5/6/2023
91.4%
91.4%
A
26
12,993,151.64
14,765.93
12,978,385.71
54,600.11
RT OH
2
1.92
61.9%
2.09
62.5%
4.8800%
Act/360
1/6/2014
5/6/2023
98.4%
98.4%
27
11,845,498.69
14,720.52
11,830,778.17
46,503.12
OF CA
2
2.36
67.6%
2.03
68.2%
4.5590%
Act/360
1/5/2014
2/5/2023
100.0%
100.0%
28
11,500,000.00
0.00
11,500,000.00
39,918.10
OF TX
5
1.73
74.8%
1.73
74.8%
4.0310%
Act/360
1/6/2014
6/6/2023
96.0%
96.0%
29
10,640,926.74
17,733.48
10,623,193.26
43,615.98
MH KY
2
1.78
65.6%
1.53
66.4%
4.7600%
Act/360
12/6/2013
6/6/2023
97.0%
96.8%
A
30
10,507,033.91
15,118.87
10,491,915.04
34,055.63
LO PA
2
2.93
64.4%
2.93
65.0%
3.7640%
Act/360
1/5/2014
6/5/2018
76.4%
76.4%
31
10,193,737.21
17,308.71
10,176,428.50
41,440.66
LO CO
2
2.46
63.6%
2.14
64.4%
4.7210%
Act/360
1/6/2014
4/6/2023
65.0%
66.9%
32
9,398,109.91
16,629.27
9,381,480.64
35,693.37
IN Var
2
1.61
55.7%
1.61
56.4%
4.4105%
Act/360
1/6/2014
6/6/2023
100.0%
100.0%
33
9,281,804.32
16,656.08
9,265,148.24
34,848.02
LO VA
2
1.69
72.7%
1.69
73.6%
4.3600%
Act/360
1/6/2014
5/6/2023
78.1%
78.1%
34
9,174,751.11
12,167.50
9,162,583.61
32,818.59
MF TX
2
1.62
73.1%
1.62
73.8%
4.1540%
Act/360
1/6/2014
6/6/2018
99.6%
99.6%
35
9,103,999.49
11,648.26
9,092,351.23
34,258.86
LO NV
2
2.22
62.7%
2.22
63.3%
4.3700%
Act/360
1/6/2014
4/6/2023
83.3%
83.3%
36
8,489,273.84
15,621.09
8,473,652.75
30,775.98
LO NC
2
2.19
61.4%
2.19
62.2%
4.2100%
Act/360
1/6/2014
5/6/2023
65.0%
65.0%
37
7,900,000.00
0.00
7,900,000.00
27,663.50
MU NY
5
1.47
69.9%
1.47
69.9%
4.0665%
Act/360
1/6/2014
4/6/2023
100.0%
100.0%
38
7,814,175.50
11,993.32
7,802,182.18
35,393.87
OF TX
2
1.84
63.4%
1.84
64.1%
5.2600%
Act/360
1/6/2014
5/6/2023
95.2%
95.2%
39
7,794,304.32
12,932.08
7,781,372.24
32,585.60
XX FL
2
1.40
65.1%
1.79
65.9%
4.8550%
Act/360
1/5/2014
4/5/2023
93.0%
78.4%
40
7,428,375.99
10,013.59
7,418,362.40
26,226.29
OF CO
2
2.09
67.7%
2.09
68.4%
4.1000%
Act/360
1/6/2014
5/6/2023
83.7%
83.7%
41
7,359,508.48
9,782.99
7,349,725.49
26,255.66
MU NJ
2
1.40
70.7%
1.40
71.3%
4.1430%
Act/360
1/6/2014
6/6/2023
90.4%
90.4%
42
7,207,078.80
9,482.01
7,197,596.79
26,155.59
MF MA
2
1.46
66.6%
1.46
67.3%
4.2145%
Act/360
1/6/2014
5/6/2023
96.4%
96.4%
43
6,438,316.04
8,620.43
6,429,695.61
22,908.24
RT MD
2
2.00
73.1%
1.84
73.8%
4.1320%
Act/360
12/6/2013
5/6/2023
97.0%
97.6%
A
44
5,714,987.89
7,279.09
5,707,708.80
21,609.16
RT OR
2
2.09
58.8%
2.09
59.4%
4.3910%
Act/360
1/6/2014
4/6/2023
88.1%
88.1%
45
5,637,663.33
7,591.88
5,630,071.45
20,049.72
XX
MI
2
1.71
72.2%
1.71
72.9%
4.1300%
Act/360
1/5/2014
4/5/2023
81.8%
81.8%
46
5,531,465.17
9,644.73
5,521,820.44
21,577.32
LO TX
2
2.48
63.5%
2.48
64.3%
4.5300%
Act/360
1/5/2014
5/5/2023
87.3%
87.3%
47
5,449,773.06
7,001.38
5,442,771.68
20,298.97
RT
FL
2
1.46
64.4%
1.58
65.0%
4.3255%
Act/360
1/6/2014
5/6/2023
85.0%
82.6%
48
4,800,519.57
5,992.28
4,794,527.29
18,535.87
RT CA
2
1.47
62.7%
1.75
63.2%
4.4840%
Act/360
1/6/2014
4/6/2023
94.0%
100.0%
49
4,732,378.68
8,301.54
4,724,077.14
18,460.22
MF TX
2
2.66
62.1%
2.66
62.9%
4.5300%
Act/360
1/5/2014
4/5/2023
90.1%
90.1%
50
4,464,962.85
5,644.33
4,459,318.52
16,828.82
MU NC
2
1.75
69.1%
1.75
69.8%
4.3770%
Act/360
12/6/2013
6/6/2023
92.2%
92.2%
A
51
4,233,490.93
10,972.25
4,222,518.68
15,930.86
RT NY
2
1.56
68.1%
1.56
69.4%
4.3700%
Act/360
1/6/2014
6/6/2023
100.0%
100.0%
1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale
Resolution Strategy Code
6 DPO
7 REO
8 Resolved
9 Pending Return
to Master Servicer
10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 Other or TBD
0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon
7 Foreclosure
9 REO
Loan Status Code
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
OT
Other
Property Type Code
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
Amortization Type
1 Fully Amortizing
2 Amortizing Balloon
3 Interest Only/Balloon
4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon
6 Principal Only
Page 23 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No.
Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
52
4,235,113.25
5,568.07
4,229,545.18
15,381.73
RT TN
2
2.09
67.7%
2.09
68.3%
4.2178%
Act/360
1/6/2014
5/6/2023
97.9%
97.9%
53
4,203,597.44
6,486.54
4,197,110.90
18,931.37
LO CA
2
2.59
60.8%
2.59
61.5%
5.2300%
Act/360
1/5/2014
5/5/2023
81.2%
81.2%
54
3,964,142.59
4,991.85
3,959,150.74
15,081.14
XX CA
2
1.82
74.0%
1.82
74.7%
4.4180%
Act/360
1/5/2014
5/5/2023
93.0%
93.0%
55
3,729,092.98
5,984.80
3,723,108.18
15,977.14
XX NY
2
1.66
69.6%
1.66
70.4%
4.9755%
Act/360
1/6/2014
6/6/2023
84.3%
84.3%
56
3,496,119.66
6,179.20
3,489,940.46
13,396.94
RT
IL
2
1.48
68.4%
1.48
69.3%
4.4500%
Act/360
12/6/2013
5/6/2023
100.0%
100.0%
A
57
3,271,383.02
3,974.17
3,267,408.85
12,907.61
RT NY
2
1.40
65.3%
1.40
65.9%
4.5820%
Act/360
1/6/2014
5/6/2018
100.0%
100.0%
58
3,226,183.13
4,101.16
3,222,081.97
12,223.65
XX Var
2
1.74
68.1%
1.74
68.7%
4.4000%
Act/360
1/5/2014
4/5/2023
76.1%
76.1%
59
2,150,733.65
6,134.96
2,144,598.69
6,849.70
MF NY
2
1.80
41.2%
1.80
42.1%
3.6985%
Act/360
1/6/2014
4/6/2023
100.0%
100.0%
1,379,269,890.07
871,534.28 1,378,398,355.79
4,738,386.76
1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale
Resolution Strategy Code
6 DPO
7 REO
8 Resolved
9 Pending Return
to Master Servicer
10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 Other or TBD
0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon
7 Foreclosure
9 REO
Loan Status Code
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
OT
Other
Property Type Code
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
Amortization Type
1 Fully Amortizing
2 Amortizing Balloon
3 Interest Only/Balloon
4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon
6 Principal Only
Page 24 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Specially Serviced Loan Detail
Status/Resolutions
Remaining
Life
Investor
No.
Static
Prop
Type
State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
Balance/Rate/Terms
Scheduled
Balance
Actual
Balance
Note
Rate
Amort
DSCR
LTV
DSCR
LTV
Phy
Occ %
Phy
Occ %
Loan Status (0,A,B)
Total
Resolution Strategy Code
1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale
6 DPO
7 REO
8 Resolved
9 Pending Return
to Master Servicer
10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 Other or TBD
Loan Status Code
0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon
7 Foreclosure
9 REO
Property Type Code
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
OT
Other
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
Page 25 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Specially Serviced Loan Comments
Status/Resolutions
Investor
No.
Description
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
Page 26 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Appraisal Reduction Detail
ASER
Investor
No.
Appraisal Reduction Components
Scheduled
Balance
Appraisal
Reduction Amt
Actual
Balance
Status/Resolutions
PTD
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
DSCR
LTV
Phy
Occ %
Static
Prop
Type
State
Amort
Type
Cutoff
Maturity
Resolution Strategy Code
1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale
6 DPO
7 REO
8 Resolved
9 Pending Return
to Master Servicer
10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 Other or TBD
Loan Status Code
0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon
7 Foreclosure
9 REO
Property Type Code
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
OT
Other
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
Page 27 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Appraisal Reduction Comments
Status/Resolutions
Investor
No.
Description
PTD
Loan
Status
Appraisal
Redn Date
Resoln
Strategy
Page 28 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Modifications/Extensions Detail/Description
Rate
Investor
No.
Description
Date
Modification Components
Type
Modification
Balance
P&I Amount
Modification Terms - Cutoff/Current
P&I Amount
Maturity
Rate
Balance
Maturity
Modification Type
1
Maturity Date
2
Amortization Change
3
Principal Write-off
4
Temporary Rate Reduction
5
Capitalization of Interest
6
Capitalization on Taxes
7
Other
8
Combination
Page 29 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
REO Historical Detail
Investor
No.
Date
Appraisal Information
Type
REO
Scheduled
Balances
Actual
Most Recent
Appraisal
Appraisal
Date
Cutoff
Maturity
Amort
Type
State
Prop
Type
Static
Liquidation Detail
Type
Appraisal
Redn Amt
Liquidation
Date
Net Liquidation
Proceeds
Realized
Loss
REO Type
4
Final Recovery REO
5
Permitted Purchase of REO
1
Paid-in-Full
2
Final Recovery Mode
3
Permitted Purchase
Page 30 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Material Breaches and Document Defects
Status/Resolutions
Investor
No.
PTD
Loan
Status
Breach or
Defect Date
Resoln
Strategy
Description
Page 31 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Extraordinary Event
Information with respect to any declared bankruptcy of any Mortgage Loan Borrower
No
No
No
Special Servicer Termination Event
Servicer Termination Event
No
Loan Event of Default
Special Servicing Loan Event
Page 32 of 33
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE8
January 10, 2014
Rule 15Ga Information
SEC Central Index Key (if applicable)
ABS-15G file Reference
Form ABS-15G - Reference
Mortgage Loan Seller
German American Capital Corporation
0001541294
February 14, 2013
Cantor Commercial Real Estate Lending, L.P.
0001558761
July 30, 2013
Natixis Real Estate Capital LLC
0001542256
February 14, 2013
Rule 15Ga-1(a) - repurchases/replacements - Reference
Investor
No.
Asset Name
Asset Originator
Ending Balance
Most Recent Appraisal
Repurchase/Replacement
Status(1)
Status:
Requested
Pending
Executed
Not Executed
Page 33 of 33