FWP 1 n170_fwpx4.htm FREE WRITING PROSPECTUS Unassociated Document
 
   
FREE WRITING PROSPECTUS
   
FILED PURSUANT TO RULE 433
   
REGISTRATION FILE NO.: 333-184376-01
     
 
 
     
   COMM 2013-LC6  
 
 
The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-184376) for the offering to which this communication relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering.  You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov.  Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by email to the following address: prospectus.cpdg@db.com.  The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.  You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us.
This free writing prospectus does not contain all information that is required to be included in the prospectus and the prospectus supplement.
 
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
 
This material is for your information, and none of Deutsche Bank Securities Inc., Cantor Fitzgerald & Co. Inc., Ladder Capital Finance, LLC, Ladder Capital Securities, KeyBanc Capital Markets Inc., CastleOak Securities, L.P. and Merrill Lynch, Pierce, Fenner & Smith Incorporated  (the “Underwriters”) are soliciting any action based upon it.  This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal.
 
Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever.  The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time.  The information contained herein will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series COMM 2013-LC6 (the “Offering Document”).  The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document.  All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document.  The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties.  Such information is described elsewhere in the Offering Document.  The information contained herein will be more fully described elsewhere in the Offering Document.   The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value.  Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety.   Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.
 
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers.  Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein.  As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance.  The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice.  You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.  Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods.  In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials.  The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials.  The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities.
 
This document contains forward-looking statements.  Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein.  While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the issuer undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances.  Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof.
 
IRS CIRCULAR 230 NOTICE:   THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE UNDERWRITERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN.   INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
 
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
 
 
     

 
 

 
 
COMM 2013-LC6
 
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
           
% of
     
Mortgage
 
Mortgage
 
Cut-off
     
General
 
Detailed
                 
Interest
 
Original
 
Remaining
 
Original
           
Initial Pool
 
# of
 
Loan
 
Loan
 
Original
 
Date
 
Maturity
 
Property
 
Property
 
Interest
 
Total
 
CCRE
 
Administrative
 
Accrual
 
Term to
 
Term to
 
Amortization
Property Flag
 
ID
 
Property Name
 
Balance
 
Properties
 
Originator(1)
 
Seller(2)
 
Balance($)(3)
 
Balance($)(3)   
Balance($)(8)   
Type(4)
 
Type
 
Rate(5)
 
Strip
 
Strip
 
Fee Rate(6)
 
Basis
 
Maturity(7)
 
Maturity(7)
 
Term(8)
Loan
 
1
 
Moffett Towers (27)(28)
 
11.7%
 
1
 
GACC
 
GACC
 
175,000,000
 
175,000,000
 
152,839,057
 
Office
 
Suburban
 
4.0119%
 
0.0273%
 
0.0000%
 
0.0273%
 
Actual/360
 
120
 
119
 
360
Loan
 
2
 
540 West Madison Street (27)(28)
 
9.0%
 
1
 
GACC
 
GACC
 
135,000,000
 
135,000,000
 
135,000,000
 
Office
 
CBD
 
3.9050%
 
0.0267%
 
0.0000%
 
0.0267%
 
Actual/360
 
60
 
60
 
0
Loan
 
3
 
Coastland Center
 
8.7%
 
1
 
GACC
 
GACC
 
130,000,000
 
129,622,035
 
102,350,823
 
Retail
 
Regional Mall
 
3.7600%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
118
 
360
Loan
 
4
 
Innisfree Pensacola Beach Hotel Portfolio (28)
 
4.6%
 
2
 
LCF
 
LCF
 
69,000,000
 
68,925,010
 
56,542,946
 
Hospitality
 
Full Service
 
4.9040%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
119
 
360
Property
 
4.01
 
Hilton Pensacola Beach
 
2.6%
 
1
 
LCF
 
LCF
 
39,500,000
 
39,457,071
     
Hospitality
 
Full Service
                               
Property
 
4.02
 
Holiday Inn Resort Pensacola Beach
 
2.0%
 
1
 
LCF
 
LCF
 
29,500,000
 
29,467,939
     
Hospitality
 
Full Service
                               
Loan
 
5
 
Hard Rock Hotel Chicago
 
3.2%
 
1
 
LCF
 
LCF
 
48,000,000
 
47,946,721
 
44,140,122
 
Hospitality
 
Full Service
 
4.8130%
 
0.0644%
 
0.0000%
 
0.0644%
 
Actual/360
 
60
 
59
 
360
Loan
 
6
 
Rudgate Manor & Rudgate Clinton MHC Portfolio (28)
 
3.1%
 
2
 
LCF
 
LCF
 
45,900,000
 
45,847,114
 
37,295,649
 
Manufactured Housing Community
 
Manufactured Housing Community
 
4.6500%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
119
 
360
Property
 
6.01
 
Rudgate Manor MHC
 
1.7%
 
1
 
LCF
 
LCF
 
25,900,000
 
25,870,158
     
Manufactured Housing Community
 
Manufactured Housing Community
                               
Property
 
6.02
 
Rudgate Clinton MHC
 
1.3%
 
1
 
LCF
 
LCF
 
20,000,000
 
19,976,956
     
Manufactured Housing Community
 
Manufactured Housing Community
                               
Loan
 
7
 
InTown Suites Portfolio
 
2.8%
 
13
 
CCRE
 
CCRE
 
42,500,000
 
42,500,000
 
34,093,812
 
Hospitality
 
Extended Stay
 
4.2805%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
120
 
120
 
360
Property
 
7.01
 
InTown Suites Houston Northwest
 
0.3%
 
1
 
CCRE
 
CCRE
 
4,900,000
 
4,900,000
     
Hospitality
 
Extended Stay
                               
Property
 
7.02
 
InTown Suites Savannah
 
0.3%
 
1
 
CCRE
 
CCRE
 
4,000,000
 
4,000,000
     
Hospitality
 
Extended Stay
                               
Property
 
7.03
 
InTown Suites Louisville NorthEast
 
0.3%
 
1
 
CCRE
 
CCRE
 
3,800,000
 
3,800,000
     
Hospitality
 
Extended Stay
                               
Property
 
7.04
 
InTown Suites Atlantic Boulevard
 
0.2%
 
1
 
CCRE
 
CCRE
 
3,700,000
 
3,700,000
     
Hospitality
 
Extended Stay
                               
Property
 
7.05
 
InTown Suites Intercontinental
 
0.2%
 
1
 
CCRE
 
CCRE
 
3,600,000
 
3,600,000
     
Hospitality
 
Extended Stay
                               
Property
 
7.06
 
InTown Suites St. Johns
 
0.2%
 
1
 
CCRE
 
CCRE
 
3,300,000
 
3,300,000
     
Hospitality
 
Extended Stay
                               
Property
 
7.07
 
InTown Suites Macon
 
0.2%
 
1
 
CCRE
 
CCRE
 
3,200,000
 
3,200,000
     
Hospitality
 
Extended Stay
                               
Property
 
7.08
 
InTown Suites Montgomery
 
0.2%
 
1
 
CCRE
 
CCRE
 
3,200,000
 
3,200,000
     
Hospitality
 
Extended Stay
                               
Property
 
7.09
 
InTown Suites Albany
 
0.2%
 
1
 
CCRE
 
CCRE
 
3,100,000
 
3,100,000
     
Hospitality
 
Extended Stay
                               
Property
 
7.10
 
InTown Suites Huntsville
 
0.2%
 
1
 
CCRE
 
CCRE
 
2,900,000
 
2,900,000
     
Hospitality
 
Extended Stay
                               
Property
 
7.11
 
InTown Suites Valdosta
 
0.2%
 
1
 
CCRE
 
CCRE
 
2,500,000
 
2,500,000
     
Hospitality
 
Extended Stay
                               
Property
 
7.12
 
InTown Suites Dothan
 
0.2%
 
1
 
CCRE
 
CCRE
 
2,500,000
 
2,500,000
     
Hospitality
 
Extended Stay
                               
Property
 
7.13
 
InTown Suites Athens
 
0.1%
 
1
 
CCRE
 
CCRE
 
1,800,000
 
1,800,000
     
Hospitality
 
Extended Stay
                               
Loan
 
8
 
Harmon Corner (27)
 
2.3%
 
1
 
CCRE
 
CCRE
 
35,000,000
 
34,906,374
 
27,986,236
 
Retail
 
Anchored
 
4.1880%
 
0.0430%
 
0.0200%
 
0.0230%
 
Actual/360
 
120
 
118
 
360
Loan
 
9
 
The Summit at Coates Run
 
2.3%
 
1
 
CCRE
 
CCRE
 
34,600,000
 
34,600,000
 
30,131,399
 
Multifamily
 
Student Housing
 
4.2790%
 
0.0444%
 
0.0000%
 
0.0444%
 
Actual/360
 
120
 
120
 
360
Loan
 
10
 
Eastern Beltway
 
2.3%
 
1
 
CCRE
 
CCRE
 
34,100,000
 
34,100,000
 
34,100,000
 
Retail
 
Anchored
 
3.8315%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
120
 
120
 
0
Loan
 
11
 
Campus Core Portfolio
 
2.2%
 
4
 
CCRE
 
CCRE
 
33,500,000
 
33,500,000
 
26,434,859
 
Multifamily
 
Student Housing
 
4.1565%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
120
 
119
 
300
Property
 
11.01
 
Campus Core Upstate
 
0.7%
 
1
 
CCRE
 
CCRE
 
9,824,000
 
9,824,000
     
Multifamily
 
Student Housing
                               
Property
 
11.02
 
Campus Core Ruston
 
0.6%
 
1
 
CCRE
 
CCRE
 
8,252,000
 
8,252,000
     
Multifamily
 
Student Housing
                               
Property
 
11.03
 
Campus Core Murray
 
0.5%
 
1
 
CCRE
 
CCRE
 
7,960,000
 
7,960,000
     
Multifamily
 
Student Housing
                               
Property
 
11.04
 
Campus Core Warrensburg
 
0.5%
 
1
 
CCRE
 
CCRE
 
7,464,000
 
7,464,000
     
Multifamily
 
Student Housing
                               
Loan
 
12
 
Venice Crossroads
 
2.2%
 
1
 
GACC
 
GACC
 
33,000,000
 
33,000,000
 
26,051,956
 
Retail
 
Anchored
 
3.8340%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
360
Loan
 
13
 
Laurel Canyon
 
2.0%
 
1
 
LCF
 
LCF
 
30,300,000
 
30,300,000
 
8,693,627
 
Other
 
Land
 
5.9180%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
144
 
144
 
180
Loan
 
14
 
Wekiva Riverwalk
 
1.9%
 
1
 
LCF
 
LCF
 
28,125,000
 
28,070,068
 
23,636,111
 
Retail
 
Anchored
 
5.7050%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
118
 
360
Loan
 
15
 
BJs - North Dartmouth, MA
 
1.2%
 
1
 
LCF
 
LCF
 
18,420,000
 
18,420,000
 
18,420,000
 
Retail
 
Single Tenant
 
4.7500%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
0
Loan
 
16
 
BJ’s - Sennett, NY
 
0.3%
 
1
 
LCF
 
LCF
 
4,680,000
 
4,680,000
 
4,680,000
 
Retail
 
Single Tenant
 
4.7500%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
0
Loan
 
17
 
BJ’s - Tilton, NH
 
0.3%
 
1
 
LCF
 
LCF
 
4,440,000
 
4,440,000
 
4,440,000
 
Retail
 
Single Tenant
 
4.7500%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
0
Loan
 
18
 
Glades Plaza and Commons at Town Center
 
1.8%
 
1
 
LCF
 
LCF
 
27,000,000
 
27,000,000
 
24,606,755
 
Retail
 
Unanchored
 
4.2500%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
113
 
360
Loan
 
19
 
Centerpoint Mall
 
1.8%
 
1
 
GACC
 
GACC
 
27,000,000
 
27,000,000
 
21,570,700
 
Retail
 
Anchored
 
4.1640%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
360
Loan
 
20
 
Renaissance Concourse Atlanta
 
1.7%
 
1
 
GACC
 
GACC
 
25,250,000
 
25,250,000
 
22,906,540
 
Hospitality
 
Full Service
 
3.9800%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
60
 
60
 
360
Loan
 
21
 
University Edge
 
1.7%
 
1
 
CCRE
 
CCRE
 
24,825,000
 
24,825,000
 
21,541,522
 
Multifamily
 
Student Housing
 
4.1290%
 
0.0544%
 
0.0000%
 
0.0544%
 
Actual/360
 
120
 
120
 
360
Loan
 
22
 
351 California Street
 
1.6%
 
1
 
CCRE
 
CCRE
 
23,500,000
 
23,469,482
 
18,739,529
 
Office
 
CBD
 
4.1100%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
120
 
119
 
360
Loan
 
23
 
International Business Park XV
 
1.5%
 
1
 
GACC
 
GACC
 
23,000,000
 
23,000,000
 
19,966,292
 
Office
 
Suburban
 
4.1450%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
119
 
360
Loan
 
24
 
Holiday Inn Seattle-SeaTac
 
1.5%
 
1
 
LCF
 
LCF
 
21,700,000
 
21,700,000
 
19,265,873
 
Hospitality
 
Full Service
 
4.8800%
 
0.0644%
 
0.0000%
 
0.0644%
 
Actual/360
 
60
 
60
 
300
Loan
 
25
 
Rudgate East MHC
 
1.5%
 
1
 
LCF
 
LCF
 
21,700,000
 
21,674,997
 
17,632,148
 
Manufactured Housing Community
 
Manufactured Housing Community
 
4.6500%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
119
 
360
Loan
 
26
 
145 Mason Street
 
1.3%
 
1
 
CCRE
 
CCRE
 
19,100,000
 
19,100,000
 
16,596,437
 
Office
 
CBD
 
4.1860%
 
0.0544%
 
0.0000%
 
0.0544%
 
Actual/360
 
120
 
120
 
360
Loan
 
27
 
Campus Pointe & Campus Manor Apartments
 
1.2%
 
1
 
CCRE
 
CCRE
 
18,500,000
 
18,500,000
 
14,215,501
 
Multifamily
 
Student Housing
 
4.5410%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
121
 
121
 
324
Loan
 
28
 
Z New York Hotel (28)
 
1.2%
 
1
 
CCRE
 
CCRE
 
18,500,000
 
18,482,342
 
17,173,257
 
Hospitality
 
Full Service
 
5.4459%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
60
 
59
 
360
Loan
 
29
 
San Pedro Crossing (28)
 
1.2%
 
1
 
LCF
 
LCF
 
17,985,000
 
17,985,000
 
17,985,000
 
Retail
 
Anchored
 
3.7350%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
60
 
60
 
0
Loan
 
30
 
Gwen Griffin Portfolio
 
1.2%
 
2
 
LCF
 
LCF
 
17,225,000
 
17,225,000
 
15,897,599
 
Various
 
Various
 
5.0510%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
119
 
360
Property
 
30.01
 
132 -134 West Colorado Boulevard
 
0.7%
 
1
 
LCF
 
LCF
 
9,875,000
 
9,875,000
     
Retail
 
Single Tenant
                               
Property
 
30.02
 
3760-3768 State Street
 
0.5%
 
1
 
LCF
 
LCF
 
7,350,000
 
7,350,000
     
Office
 
Suburban
                               
Loan
 
31
 
Louetta Central
 
1.1%
 
1
 
LCF
 
LCF
 
16,800,000
 
16,800,000
 
16,800,000
 
Retail
 
Anchored
 
3.6700%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
119
 
0
Loan
 
32
 
Marketplace at Town Center
 
1.1%
 
1
 
LCF
 
LCF
 
16,000,000
 
16,000,000
 
12,776,279
 
Retail
 
Anchored
 
4.1500%
 
0.0744%
 
0.0000%
 
0.0744%
 
Actual/360
 
120
 
120
 
360
Loan
 
33
 
Duda Portfolio
 
1.1%
 
7
 
LCF
 
LCF
 
15,725,000
 
15,725,000
 
6,406,647
 
Retail
 
Single Tenant
 
4.0310%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
180
Property
 
33.01
 
Academy Sports - Knoxville
 
0.4%
 
1
 
LCF
 
LCF
 
6,447,904
 
6,447,904
     
Retail
 
Single Tenant
                               
Property
 
33.02
 
Food Lion - Richmond Hill
 
0.3%
 
1
 
LCF
 
LCF
 
4,441,163
 
4,441,163
     
Retail
 
Single Tenant
                               
Property
 
33.03
 
DG-Dothan (S Brannon Stand)
 
0.1%
 
1
 
LCF
 
LCF
 
1,217,208
 
1,217,208
     
Retail
 
Single Tenant
                               
Property
 
33.04
 
DG-Fort Payne
 
0.1%
 
1
 
LCF
 
LCF
 
1,003,374
 
1,003,374
     
Retail
 
Single Tenant
                               
Property
 
33.05
 
DG-Bayou la Batre
 
0.1%
 
1
 
LCF
 
LCF
 
986,925
 
986,925
     
Retail
 
Single Tenant
                               
Property
 
33.06
 
DG-Montgomery (Troy Hwy)
 
0.1%
 
1
 
LCF
 
LCF
 
838,886
 
838,886
     
Retail
 
Single Tenant
                               
Property
 
33.07
 
DG-Dothan (Montgomery Hwy)
 
0.1%
 
1
 
LCF
 
LCF
 
789,540
 
789,540
     
Retail
 
Single Tenant
                               
Loan
 
34
 
Walgreens Inland Portfolio
 
1.0%
 
5
 
CCRE
 
CCRE
 
14,740,000
 
14,740,000
 
11,770,147
 
Retail
 
Single Tenant
 
4.1500%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
120
 
120
 
360
Property
 
34.01
 
Walgreens - Benton Harbor, MI
 
0.2%
 
1
 
CCRE
 
CCRE
 
3,686,500
 
3,686,500
     
Retail
 
Single Tenant
                               
Property
 
34.02
 
Walgreens - Villa Park, IL
 
0.2%
 
1
 
CCRE
 
CCRE
 
3,647,250
 
3,647,250
     
Retail
 
Single Tenant
                               
Property
 
34.03
 
Walgreens - El Paso, TX
 
0.2%
 
1
 
CCRE
 
CCRE
 
3,150,000
 
3,150,000
     
Retail
 
Single Tenant
                               
Property
 
34.04
 
Walgreens - Milwaukee, WI
 
0.2%
 
1
 
CCRE
 
CCRE
 
2,268,750
 
2,268,750
     
Retail
 
Single Tenant
                               
Property
 
34.05
 
Walgreens - New Bedford, MA
 
0.1%
 
1
 
CCRE
 
CCRE
 
1,987,500
 
1,987,500
     
Retail
 
Single Tenant
                               
Loan
 
35
 
1270 Gerard Avenue
 
0.8%
 
1
 
CCRE
 
CCRE
 
12,400,000
 
12,400,000
 
11,540,137
 
Multifamily
 
Mid-Rise
 
4.2500%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
60
 
59
 
360
Loan
 
36
 
Pathmark - Baldwin
 
0.8%
 
1
 
LCF
 
LCF
 
12,150,000
 
12,150,000
 
12,150,000
 
Retail
 
Single Tenant
 
4.2740%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
0
Loan
 
37
 
East West Crossing
 
0.8%
 
1
 
CCRE
 
CCRE
 
11,800,000
 
11,800,000
 
9,431,378
 
Retail
 
Anchored
 
4.1765%
 
0.0544%
 
0.0000%
 
0.0544%
 
Actual/360
 
120
 
120
 
360
Loan
 
38
 
Shoppes at Schererville
 
0.8%
 
1
 
LCF
 
LCF
 
11,450,000
 
11,435,513
 
9,169,528
 
Retail
 
Anchored
 
4.2300%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
119
 
360
Loan
 
39
 
Pathmark Castle Center
 
0.8%
 
1
 
LCF
 
LCF
 
11,300,000
 
11,300,000
 
8,304,116
 
Retail
 
Single Tenant
 
4.5400%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
300
Loan
 
40
 
Anaheim Metroplex
 
0.8%
 
1
 
GACC
 
GACC
 
11,275,000
 
11,275,000
 
10,261,521
 
Office
 
Suburban
 
4.1700%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
360
Loan
 
41
 
Waldbaums Supermarket - Massapequa
 
0.7%
 
1
 
LCF
 
LCF
 
10,750,000
 
10,738,032
 
8,778,918
 
Retail
 
Single Tenant
 
4.8000%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
119
 
360
Loan
 
42
 
Venterra at Bradford Pointe
 
0.7%
 
1
 
GACC
 
GACC
 
10,100,000
 
10,087,166
 
9,198,409
 
Multifamily
 
Garden
 
4.2100%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
60
 
59
 
360
Loan
 
43
 
Watertown Square Shopping Center
 
0.6%
 
1
 
CCRE
 
CCRE
 
9,150,000
 
9,150,000
 
7,377,523
 
Retail
 
Anchored
 
4.4280%
 
0.0644%
 
0.0000%
 
0.0644%
 
Actual/360
 
121
 
121
 
360
Loan
 
44
 
Holiday Inn Southaven
 
0.6%
 
1
 
GACC
 
GACC
 
9,000,000
 
9,000,000
 
6,930,954
 
Hospitality
 
Full Service
 
4.6000%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
324
Loan
 
45
 
Homewood Suites Lubbock
 
0.6%
 
1
 
GACC
 
GACC
 
8,328,000
 
8,328,000
 
6,715,664
 
Hospitality
 
Limited Service
 
4.4300%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
360
Loan
 
46
 
Ford Factory Lofts Apartments
 
0.5%
 
1
 
CCRE
 
CCRE
 
7,600,000
 
7,591,130
 
6,163,489
 
Multifamily
 
Mid-Rise
 
4.5935%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
120
 
119
 
360
Loan
 
47
 
Hampton Inn & Suites Lake George
 
0.5%
 
1
 
LCF
 
LCF
 
7,400,000
 
7,400,000
 
5,556,072
 
Hospitality
 
Limited Service
 
5.1220%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
300
Loan
 
48
 
Walgreens Jefferson, LA
 
0.5%
 
1
 
CCRE
 
CCRE
 
6,748,548
 
6,748,548
 
5,805,244
 
Retail
 
Single Tenant
 
4.7740%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
120
 
120
 
360
Loan
 
49
 
Silveron Office Center
 
0.4%
 
1
 
GACC
 
GACC
 
6,700,000
 
6,688,956
 
4,938,928
 
Office
 
Suburban
 
4.6200%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
119
 
300
Loan
 
50
 
Westchase Apartments
 
0.4%
 
1
 
LCF
 
LCF
 
6,600,000
 
6,600,000
 
5,298,004
 
Multifamily
 
Garden
 
4.2990%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
360
Loan
 
51
 
1553 Westchester Avenue
 
0.4%
 
1
 
CCRE
 
CCRE
 
6,500,000
 
6,500,000
 
5,336,523
 
Retail
 
Unanchored
 
4.9660%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
121
 
121
 
360
Loan
 
52
 
Walgreens Columbus Portfolio
 
0.4%
 
2
 
LCF
 
LCF
 
6,135,000
 
6,095,191
 
28,865
 
Retail
 
Single Tenant
 
4.5000%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
119
 
120
Property
 
52.01
 
Walgreens Wynnton Road
 
0.2%
 
1
 
LCF
 
LCF
 
3,234,818
 
3,213,828
     
Retail
 
Single Tenant
                               
Property
 
52.02
 
Walgreens Buena Vista Road
 
0.2%
 
1
 
LCF
 
LCF
 
2,900,182
 
2,881,363
     
Retail
 
Single Tenant
                               
Loan
 
53
 
Academy Sports Mt. Juliet
 
0.4%
 
1
 
LCF
 
LCF
 
6,000,000
 
6,000,000
 
6,000,000
 
Retail
 
Single Tenant
 
5.0000%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
119
 
0
Loan
 
54
 
Hampton Inn Fort Bragg
 
0.4%
 
1
 
LCF
 
LCF
 
6,000,000
 
6,000,000
 
4,452,276
 
Hospitality
 
Limited Service
 
4.8000%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
300
Loan
 
55
 
Rainbow Foods Retail Center
 
0.4%
 
1
 
CCRE
 
CCRE
 
5,670,000
 
5,670,000
 
4,120,933
 
Retail
 
Anchored
 
4.2500%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
120
 
120
 
300
Loan
 
56
 
Candlewood Suites Kingwood
 
0.4%
 
1
 
LCF
 
LCF
 
5,400,000
 
5,400,000
 
4,108,528
 
Hospitality
 
Extended Stay
 
5.4950%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
300
Loan
 
57
 
Socastee Commons
 
0.3%
 
1
 
CCRE
 
CCRE
 
5,200,000
 
5,200,000
 
4,213,099
 
Retail
 
Anchored
 
4.5675%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
120
 
120
 
360
Loan
 
58
 
Lock-Tite Self Storage
 
0.3%
 
1
 
CCRE
 
CCRE
 
4,700,000
 
4,700,000
 
3,781,327
 
Self Storage
 
Self Storage
 
4.3635%
 
0.0744%
 
0.0000%
 
0.0744%
 
Actual/360
 
120
 
120
 
360
Loan
 
59
 
Academy Sports Wichita
 
0.3%
 
1
 
LCF
 
LCF
 
4,680,000
 
4,680,000
 
4,680,000
 
Retail
 
Single Tenant
 
4.8500%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
0
Loan
 
60
 
6214 North Winthrop Avenue
 
0.3%
 
1
 
LCF
 
LCF
 
4,600,000
 
4,600,000
 
3,955,111
 
Multifamily
 
Conventional
 
4.7550%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
118
 
360
Loan
 
61
 
Courtyard Newark Granville
 
0.3%
 
1
 
CCRE
 
CCRE
 
4,500,000
 
4,492,697
 
3,983,570
 
Hospitality
 
Limited Service
 
4.7085%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
60
 
59
 
300
Loan
 
62
 
Walgreens Palmview, TX
 
0.3%
 
1
 
LCF
 
LCF
 
4,466,000
 
4,466,000
 
4,466,000
 
Retail
 
Single Tenant
 
4.2500%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
0
Loan
 
63
 
Riverside Village MHC
 
0.3%
 
1
 
LCF
 
LCF
 
4,300,000
 
4,295,377
 
3,529,025
 
Manufactured Housing Community
 
Manufactured Housing Community
 
4.9500%
 
0.0544%
 
0.0000%
 
0.0544%
 
Actual/360
 
120
 
119
 
360
Loan
 
64
 
Candlewood Suites Houston Medical Center
 
0.3%
 
1
 
LCF
 
LCF
 
4,200,000
 
4,200,000
 
3,189,472
 
Hospitality
 
Extended Stay
 
5.4410%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
300
Loan
 
65
 
Fairfield Inn and Suites - Yakima, WA
 
0.3%
 
1
 
CCRE
 
CCRE
 
3,817,000
 
3,817,000
 
3,415,499
 
Hospitality
 
Limited Service
 
5.3490%
 
0.0444%
 
0.0200%
 
0.0244%
 
Actual/360
 
60
 
60
 
300
Loan
 
66
 
Walgreens Ooltewah, TN
 
0.3%
 
1
 
LCF
 
LCF
 
3,740,000
 
3,740,000
 
3,740,000
 
Retail
 
Single Tenant
 
4.2500%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
0
Loan
 
67
 
Walgreens Greenwood, SC
 
0.2%
 
1
 
LCF
 
LCF
 
3,594,000
 
3,564,270
 
2,994,622
 
Retail
 
Single Tenant
 
5.4180%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
112
 
360
Loan
 
68
 
Walgreens Abingdon, VA
 
0.2%
 
1
 
LCF
 
LCF
 
3,003,000
 
3,003,000
 
3,003,000
 
Retail
 
Single Tenant
 
4.2500%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
0
Loan
 
69
 
Country Inn & Suites Fairborn, OH
 
0.2%
 
1
 
LCF
 
LCF
 
3,000,000
 
3,000,000
 
2,282,914
 
Hospitality
 
Limited Service
 
5.5000%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
120
 
300
Loan
 
70
 
Dollar General - De Leon Springs
 
0.1%
 
1
 
LCF
 
LCF
 
801,000
 
801,000
 
801,000
 
Retail
 
Single Tenant
 
5.2500%
 
0.0244%
 
0.0000%
 
0.0244%
 
Actual/360
 
120
 
116
 
0

 
A-1-1

 
 
COMM 2013-LC6
 
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
           
% of
 
Remaining
 
First
             
Annual
 
Monthly
 
Remaining
         
Crossed
               
           
Initial Pool
 
Amortization
 
Payment
 
Maturity
 
ARD Loan
 
Final
 
Debt
 
Debt
 
Interest Only
     
Cash
 
With
 
Related
 
Underwritten
 
Underwritten
 
Grace
Property Flag
 
ID
 
Property Name
 
Balance
 
Term(8)
 
Date(7)
 
Date
 
(Yes/No)(5)
 
Maturity Date
 
Service($)(8)(9)
 
Service($)(8)(9)
 
Period(7)
 
 Lockbox(10)
 
 Management(11)
 
Other Loans
 
Borrower
 
NOI DSCR(8)(9)(12)
 
NCF DSCR(8)(9)(12)
 
Period(13)
Loan
 
1
 
Moffett Towers (27)(28)
 
11.7%
 
360
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
9,830,467
 
819,206
 
35
 
Hard
 
In Place
 
No
     
1.59x
 
1.56x
 
0
Loan
 
2
 
540 West Madison Street (27)(28)
 
9.0%
 
0
 
02/06/2013
 
01/06/2018
 
No
 
01/06/2018
 
5,344,969
 
445,414
 
60
 
Hard
 
In Place
 
No
     
2.73x
 
2.62x
 
0
Loan
 
3
 
Coastland Center
 
8.7%
 
358
 
12/01/2012
 
11/01/2022
 
No
 
11/01/2022
 
7,233,458
 
602,788
     
Hard
 
Springing
 
No
     
1.77x
 
1.71x
 
0
Loan
 
4
 
Innisfree Pensacola Beach Hotel Portfolio (28)
 
4.6%
 
359
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
4,396,431
 
366,369
     
Hard
 
Springing
 
No
     
1.91x
 
1.67x
 
0
Property
 
4.01
 
Hilton Pensacola Beach
 
2.6%
                                                           
Property
 
4.02
 
Holiday Inn Resort Pensacola Beach
 
2.0%
                                                           
Loan
 
5
 
Hard Rock Hotel Chicago
 
3.2%
 
359
 
01/06/2013
 
12/06/2017
 
No
 
12/06/2017
 
3,026,600
 
252,217
     
Springing Hard
 
Springing
 
No
     
2.20x
 
1.77x
 
0
Loan
 
6
 
Rudgate Manor & Rudgate Clinton MHC Portfolio (28)
 
3.1%
 
359
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
2,840,128
 
236,677
     
Soft
 
Springing
 
No
     
1.75x
 
1.72x
 
0
Property
 
6.01
 
Rudgate Manor MHC
 
1.7%
                                                           
Property
 
6.02
 
Rudgate Clinton MHC
 
1.3%
                                                           
Loan
 
7
 
InTown Suites Portfolio
 
2.8%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
2,518,008
 
209,834
     
Hard
 
In Place
 
No
     
2.40x
 
2.13x
 
0
Property
 
7.01
 
InTown Suites Houston Northwest
 
0.3%
                                                           
Property
 
7.02
 
InTown Suites Savannah
 
0.3%
                                                           
Property
 
7.03
 
InTown Suites Louisville NorthEast
 
0.3%
                                                           
Property
 
7.04
 
InTown Suites Atlantic Boulevard
 
0.2%
                                                           
Property
 
7.05
 
InTown Suites Intercontinental
 
0.2%
                                                           
Property
 
7.06
 
InTown Suites St. Johns
 
0.2%
                                                           
Property
 
7.07
 
InTown Suites Macon
 
0.2%
                                                           
Property
 
7.08
 
InTown Suites Montgomery
 
0.2%
                                                           
Property
 
7.09
 
InTown Suites Albany
 
0.2%
                                                           
Property
 
7.10
 
InTown Suites Huntsville
 
0.2%
                                                           
Property
 
7.11
 
InTown Suites Valdosta
 
0.2%
                                                           
Property
 
7.12
 
InTown Suites Dothan
 
0.2%
                                                           
Property
 
7.13
 
InTown Suites Athens
 
0.1%
                                                           
Loan
 
8
 
Harmon Corner (27)
 
2.3%
 
358
 
12/06/2012
 
11/06/2022
 
No
 
11/06/2022
 
2,050,932
 
170,911
     
Hard
 
In Place
 
No
     
1.65x
 
1.63x
 
0
Loan
 
9
 
The Summit at Coates Run
 
2.3%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
2,049,590
 
170,799
 
36
 
Soft
 
Springing
 
No
 
Yes - A
 
1.56x
 
1.52x
 
0
Loan
 
10
 
Eastern Beltway
 
2.3%
 
0
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
1,324,688
 
110,391
 
120
 
Hard
 
Springing
 
No
 
Yes - B
 
2.96x
 
2.80x
 
0
Loan
 
11
 
Campus Core Portfolio
 
2.2%
 
300
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
2,156,796
 
179,733
 
23
 
Soft
 
Springing
 
No
     
1.53x
 
1.43x
 
0
Property
 
11.01
 
Campus Core Upstate
 
0.7%
                                                           
Property
 
11.02
 
Campus Core Ruston
 
0.6%
                                                           
Property
 
11.03
 
Campus Core Murray
 
0.5%
                                                           
Property
 
11.04
 
Campus Core Warrensburg
 
0.5%
                                                           
Loan
 
12
 
Venice Crossroads
 
2.2%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
1,852,864
 
154,405
     
Springing Hard
 
Springing
 
No
 
Yes - C
 
1.91x
 
1.79x
 
0
Loan
 
13
 
Laurel Canyon
 
2.0%
 
180
 
02/06/2013
 
01/06/2025
 
Yes
 
01/06/2028
 
3,052,179
 
254,348
     
Hard
 
In Place
 
No
     
1.36x
 
1.30x
 
0
Loan
 
14
 
Wekiva Riverwalk
 
1.9%
 
358
 
12/06/2012
 
11/06/2022
 
No
 
11/06/2022
 
1,959,992
 
163,333
     
Hard
 
In Place
 
No
     
1.37x
 
1.25x
 
0
Loan
 
15
 
BJ’s - North Dartmouth, MA
 
1.2%
 
0
 
02/06/2013
 
01/06/2023
 
Yes
 
01/06/2038
 
887,102
 
73,925
 
120
 
Hard
 
In Place
 
Yes - A
 
Yes - D
 
2.27x
 
2.10x
 
0
Loan
 
16
 
BJ’s - Sennett, NY
 
0.3%
 
0
 
02/06/2013
 
01/06/2023
 
Yes
 
01/06/2038
 
225,387
 
18,782
 
120
 
Hard
 
In Place
 
Yes - A
 
Yes - D
 
2.27x
 
2.10x
 
0
Loan
 
17
 
BJ’s - Tilton, NH
 
0.3%
 
0
 
02/06/2013
 
01/06/2023
 
Yes
 
01/06/2038
 
213,829
 
17,819
 
120
 
Hard
 
In Place
 
Yes - A
 
Yes - D
 
2.27x
 
2.10x
 
0
Loan
 
18
 
Glades Plaza and Commons at Town Center
 
1.8%
 
360
 
07/06/2012
 
06/06/2022
 
No
 
06/06/2022
 
1,593,885
 
132,824
 
53
 
Hard
 
Springing
 
No
     
3.24x
 
3.05x
 
0
Loan
 
19
 
Centerpoint Mall
 
1.8%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
1,577,615
 
131,468
     
Hard
 
Springing
 
No
 
Yes - C
 
1.78x
 
1.57x
 
0
Loan
 
20
 
Renaissance Concourse Atlanta
 
1.7%
 
360
 
02/06/2013
 
01/06/2018
 
No
 
01/06/2018
 
1,443,077
 
120,256
     
Soft
 
Springing
 
No
     
2.75x
 
1.99x
 
0
Loan
 
21
 
University Edge
 
1.7%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
1,444,464
 
120,372
 
36
 
Soft
 
Springing
 
No
 
Yes - A
 
1.62x
 
1.58x
 
0
Loan
 
22
 
351 California Street
 
1.6%
 
359
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
1,364,256
 
113,688
     
Hard
 
Springing
 
No
     
1.70x
 
1.56x
 
0
Loan
 
23
 
International Business Park XV
 
1.5%
 
360
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
1,340,842
 
111,737
 
35
 
Hard
 
Springing
 
No
     
1.82x
 
1.62x
 
0
Loan
 
24
 
Holiday Inn Seattle-SeaTac
 
1.5%
 
300
 
02/06/2013
 
01/06/2018
 
No
 
01/06/2018
 
1,504,122
 
125,344
     
Hard
 
In Place
 
No
     
1.97x
 
1.72x
 
0
Loan
 
25
 
Rudgate East MHC
 
1.5%
 
359
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
1,342,718
 
111,893
     
Soft
 
Springing
 
No
     
1.77x
 
1.74x
 
0
Loan
 
26
 
145 Mason Street
 
1.3%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
1,118,955
 
93,246
 
36
 
Hard
 
Springing
 
No
     
1.40x
 
1.38x
 
0
Loan
 
27
 
Campus Pointe & Campus Manor Apartments
 
1.2%
 
324
 
02/06/2013
 
02/06/2023
 
No
 
02/06/2023
 
1,190,130
 
99,178
 
1
 
Springing Hard
 
Springing
 
No
     
1.52x
 
1.42x
 
0
Loan
 
28
 
Z New York Hotel (28)
 
1.2%
 
359
 
01/06/2013
 
12/06/2017
 
No
 
12/06/2017
 
1,252,967
 
104,414
     
Hard
 
In Place
 
No
     
1.93x
 
1.76x
 
0
Loan
 
29
 
San Pedro Crossing (28)
 
1.2%
 
0
 
02/06/2013
 
01/06/2018
 
No
 
01/06/2018
 
681,069
 
56,756
 
60
 
Hard
 
In Place
 
No
     
3.64x
 
3.33x
 
0
Loan
 
30
 
Gwen Griffin Portfolio
 
1.2%
 
360
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
1,116,062
 
93,005
 
59
 
Hard
 
Springing
 
No
     
1.51x
 
1.45x
 
0
Property
 
30.01
 
132 -134 West Colorado Boulevard
 
0.7%
                                                           
Property
 
30.02
 
3760-3768 State Street
 
0.5%
                                                           
Loan
 
31
 
Louetta Central
 
1.1%
 
0
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
625,123
 
52,094
 
119
 
Hard
 
In Place
 
No
     
3.19x
 
2.95x
 
0
Loan
 
32
 
Marketplace at Town Center
 
1.1%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
933,318
 
77,777
     
Springing Hard
 
Springing
 
No
     
2.12x
 
2.01x
 
0
Loan
 
33
 
Duda Portfolio
 
1.1%
 
180
 
02/06/2013
 
01/06/2023
 
Yes
 
01/06/2028
 
1,398,724
 
116,560
     
Hard
 
In Place
 
No
     
1.21x
 
1.20x
 
0
Property
 
33.01
 
Academy Sports - Knoxville
 
0.4%
                                                           
Property
 
33.02
 
Food Lion - Richmond Hill
 
0.3%
                                                           
Property
 
33.03
 
DG-Dothan (S Brannon Stand)
 
0.1%
                                                           
Property
 
33.04
 
DG-Fort Payne
 
0.1%
                                                           
Property
 
33.05
 
DG-Bayou la Batre
 
0.1%
                                                           
Property
 
33.06
 
DG-Montgomery (Troy Hwy)
 
0.1%
                                                           
Property
 
33.07
 
DG-Dothan (Montgomery Hwy)
 
0.1%
                                                           
Loan
 
34
 
Walgreens Inland Portfolio
 
1.0%
 
360
 
02/06/2013
 
01/06/2023
 
Yes
 
01/06/2043
 
859,820
 
71,652
     
Hard
 
Springing
 
No
 
Yes - B
 
1.64x
 
1.61x
 
0
Property
 
34.01
 
Walgreens - Benton Harbor, MI
 
0.2%
                                                           
Property
 
34.02
 
Walgreens - Villa Park, IL
 
0.2%
                                                           
Property
 
34.03
 
Walgreens - El Paso, TX
 
0.2%
                                                           
Property
 
34.04
 
Walgreens - Milwaukee, WI
 
0.2%
                                                           
Property
 
34.05
 
Walgreens - New Bedford, MA
 
0.1%
                                                           
Loan
 
35
 
1270 Gerard Avenue
 
0.8%
 
360
 
01/06/2013
 
12/06/2017
 
No
 
12/06/2017
 
732,007
 
61,001
 
11
 
Springing Hard
 
Springing
 
No
     
1.45x
 
1.41x
 
0
Loan
 
36
 
Pathmark - Baldwin
 
0.8%
 
0
 
02/06/2013
 
01/06/2023
 
Yes
 
01/06/2038
 
526,503
 
43,875
 
120
 
Hard
 
Springing
 
No
 
Yes - B
 
2.47x
 
2.37x
 
0
Loan
 
37
 
East West Crossing
 
0.8%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
690,507
 
57,542
     
Hard
 
Springing
 
No
     
2.12x
 
1.95x
 
0
Loan
 
38
 
Shoppes at Schererville
 
0.8%
 
359
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
674,318
 
56,193
     
Springing Soft
 
Springing
 
No
     
2.23x
 
2.08x
 
0
Loan
 
39
 
Pathmark Castle Center
 
0.8%
 
300
 
02/01/2013
 
01/01/2023
 
No
 
01/01/2023
 
756,791
 
63,066
     
Hard
 
In Place
 
No
     
1.52x
 
1.44x
 
5
Loan
 
40
 
Anaheim Metroplex
 
0.8%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
659,273
 
54,939
 
60
 
Springing Hard
 
Springing
 
No
     
1.79x
 
1.55x
 
0
Loan
 
41
 
Waldbaums Supermarket - Massapequa
 
0.7%
 
359
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
676,818
 
56,402
     
Hard
 
In Place
 
No
     
1.40x
 
1.36x
 
0
Loan
 
42
 
Venterra at Bradford Pointe
 
0.7%
 
359
 
01/06/2013
 
12/06/2017
 
No
 
12/06/2017
 
593,396
 
49,450
     
Hard
 
In Place
 
No
     
1.60x
 
1.48x
 
0
Loan
 
43
 
Watertown Square Shopping Center
 
0.6%
 
360
 
02/06/2013
 
02/06/2023
 
No
 
02/06/2023
 
551,653
 
45,971
 
1
 
Hard
 
Springing
 
No
     
1.66x
 
1.58x
 
0
Loan
 
44
 
Holiday Inn Southaven
 
0.6%
 
324
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
582,682
 
48,557
     
Hard
 
In Place
 
No
     
2.63x
 
2.37x
 
0
Loan
 
45
 
Homewood Suites Lubbock
 
0.6%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
502,213
 
41,851
     
Hard
 
Springing
 
No
     
2.03x
 
1.82x
 
0
Loan
 
46
 
Ford Factory Lofts Apartments
 
0.5%
 
359
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
467,177
 
38,931
     
Soft
 
Springing
 
No
     
1.54x
 
1.46x
 
0
Loan
 
47
 
Hampton Inn & Suites Lake George
 
0.5%
 
300
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
525,447
 
43,787
     
Hard
 
In Place
 
No
     
1.80x
 
1.60x
 
0
Loan
 
48
 
Walgreens Jefferson, LA
 
0.5%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
423,616
 
35,301
 
24
 
Hard
 
In Place
 
No
     
1.31x
 
1.30x
 
0
Loan
 
49
 
Silveron Office Center
 
0.4%
 
299
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
452,383
 
37,699
     
Hard
 
In Place
 
No
     
1.79x
 
1.53x
 
0
Loan
 
50
 
Westchase Apartments
 
0.4%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
391,892
 
32,658
     
Springing Soft
 
Springing
 
No
     
1.75x
 
1.61x
 
0
Loan
 
51
 
1553 Westchester Avenue
 
0.4%
 
360
 
02/06/2013
 
02/06/2023
 
No
 
02/06/2023
 
417,102
 
34,758
 
1
 
Hard
 
In Place
 
No
     
1.34x
 
1.31x
 
0
Loan
 
52
 
Walgreens Columbus Portfolio
 
0.4%
 
119
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
762,986
 
63,582
     
Hard
 
In Place
 
No
     
1.02x
 
1.01x
 
0
Property
 
52.01
 
Walgreens Wynnton Road
 
0.2%
                                                           
Property
 
52.02
 
Walgreens Buena Vista Road
 
0.2%
                                                           
Loan
 
53
 
Academy Sports Mt. Juliet
 
0.4%
 
0
 
01/06/2013
 
12/06/2022
 
Yes
 
12/06/2037
 
304,167
 
25,347
 
119
 
Hard
 
In Place
 
No
 
Yes - D
 
2.14x
 
2.00x
 
0
Loan
 
54
 
Hampton Inn Fort Bragg
 
0.4%
 
300
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
412,558
 
34,380
     
Hard
 
Springing
 
No
     
1.93x
 
1.73x
 
0
Loan
 
55
 
Rainbow Foods Retail Center
 
0.4%
 
300
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
368,599
 
30,717
     
Hard
 
Springing
 
No
     
1.72x
 
1.62x
 
0
Loan
 
56
 
Candlewood Suites Kingwood
 
0.4%
 
300
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
397,735
 
33,145
     
Hard
 
Springing
 
No
     
2.03x
 
1.88x
 
0
Loan
 
57
 
Socastee Commons
 
0.3%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
318,679
 
26,557
     
Hard
 
Springing
 
No
     
1.83x
 
1.70x
 
0
Loan
 
58
 
Lock-Tite Self Storage
 
0.3%
 
360
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
281,214
 
23,435
     
Soft
 
Springing
 
No
     
1.68x
 
1.64x
 
0
Loan
 
59
 
Academy Sports Wichita
 
0.3%
 
0
 
02/06/2013
 
01/06/2023
 
Yes
 
01/06/2038
 
230,133
 
19,178
 
120
 
Hard
 
In Place
 
No
 
Yes - D
 
2.24x
 
2.05x
 
0
Loan
 
60
 
6214 North Winthrop Avenue
 
0.3%
 
360
 
12/06/2012
 
11/06/2022
 
No
 
11/06/2022
 
288,116
 
24,010
 
22
 
Springing Soft
 
Springing
 
No
     
1.44x
 
1.36x
 
0
Loan
 
61
 
Courtyard Newark Granville
 
0.3%
 
299
 
01/06/2013
 
12/06/2017
 
No
 
12/06/2017
 
306,576
 
25,548
     
Hard
 
Springing
 
No
     
1.91x
 
1.62x
 
0
Loan
 
62
 
Walgreens Palmview, TX
 
0.3%
 
0
 
02/06/2013
 
01/06/2023
 
Yes
 
01/06/2038
 
192,441
 
16,037
 
120
 
Hard
 
In Place
 
No
 
Yes - D
 
2.14x
 
2.13x
 
0
Loan
 
63
 
Riverside Village MHC
 
0.3%
 
359
 
01/06/2013
 
12/06/2022
 
No
 
12/06/2022
 
275,425
 
22,952
     
Springing Soft
 
Springing
 
No
     
1.69x
 
1.66x
 
0
Loan
 
64
 
Candlewood Suites Houston Medical Center
 
0.3%
 
300
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
307,727
 
25,644
     
Hard
 
Springing
 
No
 
Yes - E
 
2.07x
 
1.86x
 
0
Loan
 
65
 
Fairfield Inn and Suites - Yakima, WA
 
0.3%
 
300
 
02/06/2013
 
01/06/2018
 
No
 
01/06/2018
 
277,161
 
23,097
     
Hard
 
Springing
 
No
     
1.99x
 
1.72x
 
0
Loan
 
66
 
Walgreens Ooltewah, TN
 
0.3%
 
0
 
02/06/2013
 
01/06/2023
 
Yes
 
01/06/2038
 
161,158
 
13,430
 
120
 
Hard
 
In Place
 
No
 
Yes - D
 
2.13x
 
2.12x
 
0
Loan
 
67
 
Walgreens Greenwood, SC
 
0.2%
 
352
 
06/06/2012
 
05/06/2022
 
No
 
05/06/2022
 
242,662
 
20,222
     
Hard
 
In Place
 
No
     
1.37x
 
1.36x
 
0
Loan
 
68
 
Walgreens Abingdon, VA
 
0.2%
 
0
 
02/06/2013
 
01/06/2023
 
Yes
 
01/06/2038
 
129,400
 
10,783
 
120
 
Hard
 
In Place
 
No
 
Yes - D
 
2.18x
 
2.17x
 
0
Loan
 
69
 
Country Inn & Suites Fairborn, OH
 
0.2%
 
300
 
02/06/2013
 
01/06/2023
 
No
 
01/06/2023
 
221,072
 
18,423
     
Hard
 
Springing
 
No
 
Yes - E
 
2.12x
 
1.84x
 
0
Loan
 
70
 
Dollar General - De Leon Springs
 
0.1%
 
0
 
10/06/2012
 
09/06/2022
 
Yes
 
09/06/2037
 
42,637
 
3,553
 
116
 
Hard
 
In Place
 
No
 
Yes - D
 
2.20x
 
2.07x
 
0

 
A-1-2

 
 
COMM 2013-LC6
 
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                                                    Net    
           
% of
             
FIRREA
 
Cut-Off
                                 
Rentable Area
 
Units
           
Initial Pool
 
Payment
 
Appraised
 
Appraisal
 
Compliant
 
Date LTV
 
LTV Ratio at
                     
Year
 
Year
 
(SF/Units/
 
of
Property Flag
 
ID
 
Property Name
 
Balance
 
Date
 
Value ($)(14)
 
As-of Date
 
FIRREA
 
Ratio(12)(14)
 
Maturity(12)(14)
 
Address
 
City
 
County
 
State
 
Zip Code
 
Built
 
Renovated
 
Rooms)
 
Measure
Loan
 
1
 
Moffett Towers (27)(28)
 
11.7%
 
6
 
585,000,000
 
10/31/2012
 
Yes
 
57.3%
 
50.0%
 
1000, 1020 and 1050 Enterprise Way
 
Sunnyvale
 
Santa Clara
 
CA
 
94089
 
2008
 
NAP
 
951,498
 
Sq. Ft.
Loan
 
2
 
540 West Madison Street (27)(28)
 
9.0%
 
6
 
370,000,000
 
11/12/2012
 
Yes
 
63.5%
 
63.5%
 
540 West Madison Street
 
Chicago
 
Cook
 
IL
 
60661
 
2003
 
NAP
 
1,102,776
 
Sq. Ft.
Loan
 
3
 
Coastland Center
 
8.7%
 
1
 
233,000,000
 
10/18/2012
 
Yes
 
55.6%
 
43.9%
 
1900 Tamiami Trail North
 
Naples
 
Collier
 
FL
 
34102
 
1977
 
2007
 
458,926
 
Sq. Ft.
Loan
 
4
 
Innisfree Pensacola Beach Hotel Portfolio (28)
 
4.6%
 
6
 
126,000,000
 
09/01/2012
 
Yes
 
54.7%
 
44.9%
 
Various
 
Pensacola
 
Escambia
 
FL
 
32561
 
Various
 
Various
 
481
 
Rooms
Property
 
4.01
 
Hilton Pensacola Beach
 
2.6%
     
66,800,000
 
09/01/2012
 
Yes
         
12 Via De Luna Drive
 
Pensacola
 
Escambia
 
FL
 
32561
 
2003
 
2007
 
275
 
Rooms
Property
 
4.02
 
Holiday Inn Resort Pensacola Beach
 
2.0%
     
59,200,000
 
09/01/2012
 
Yes
         
14 Via De Luna Drive
 
Pensacola
 
Escambia
 
FL
 
32561
 
2011
 
NAP
 
206
 
Rooms
Loan
 
5
 
Hard Rock Hotel Chicago
 
3.2%
 
6
 
91,600,000
 
10/12/2012
 
Yes
 
52.3%
 
48.2%
 
230 North Michigan Avenue
 
Chicago
 
Cook
 
IL
 
60601
 
1929
 
2004
 
381
 
Rooms
Loan
 
6
 
Rudgate Manor & Rudgate Clinton MHC Portfolio (28)
 
3.1%
 
6
 
70,000,000
 
08/05/2012
 
Yes
 
65.5%
 
53.3%
 
Various
 
Various
 
Macomb
 
MI
 
Various
 
Various
 
Various
 
1,600
 
Pads
Property
 
6.01
 
Rudgate Manor MHC
 
1.7%
     
39,500,000
 
08/05/2012
 
Yes
         
5150 Rudgate Circle
 
Sterling Heights
 
Macomb
 
MI
 
48310
 
1973
 
1985
 
933
 
Pads
Property
 
6.02
 
Rudgate Clinton MHC
 
1.3%
     
30,500,000
 
08/05/2012
 
Yes
         
20475 Foster Drive
 
Clinton Township
 
Macomb
 
MI
 
48036
 
1985
 
1997
 
667
 
Pads
Loan
 
7
 
InTown Suites Portfolio
 
2.8%
 
6
 
71,300,000
 
12/01/2012
 
Yes
 
59.6%
 
47.8%
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
2007
 
1,834
 
Rooms
Property
 
7.01
 
InTown Suites Houston Northwest
 
0.3%
     
8,300,000
 
12/01/2012
 
Yes
         
13125 FM 1960 Road West
 
Houston
 
Harris
 
TX
 
77065
 
1999
 
2007
 
151
 
Rooms
Property
 
7.02
 
InTown Suites Savannah
 
0.3%
     
6,700,000
 
12/01/2012
 
Yes
         
5450 Augusta Road
 
Garden City
 
Chatham
 
GA
 
31408
 
1998
 
2007
 
139
 
Rooms
Property
 
7.03
 
InTown Suites Louisville NorthEast
 
0.3%
     
7,100,000
 
12/01/2012
 
Yes
         
11405 Westport Road
 
Louisville
 
Jefferson
 
KY
 
40241
 
1998
 
2007
 
129
 
Rooms
Property
 
7.04
 
InTown Suites Atlantic Boulevard
 
0.2%
     
5,900,000
 
12/01/2012
 
Yes
         
210 St. Johns Bluff Road North
 
Jacksonville
 
Duval
 
FL
 
32225
 
2003
 
2007
 
144
 
Rooms
Property
 
7.05
 
InTown Suites Intercontinental
 
0.2%
     
6,200,000
 
12/01/2012
 
Yes
         
720 North Sam Houston Parkway East
 
Houston
 
Harris
 
TX
 
77060
 
2001
 
2007
 
149
 
Rooms
Property
 
7.06
 
InTown Suites St. Johns
 
0.2%
     
5,200,000
 
12/01/2012
 
Yes
         
3162 St. Johns Bluff Road South
 
Jacksonville
 
Duval
 
FL
 
32246
 
2000
 
2007
 
138
 
Rooms
Property
 
7.07
 
InTown Suites Macon
 
0.2%
     
5,100,000
 
12/01/2012
 
Yes
         
1459 Eisenhower Parkway
 
Macon
 
Bibb
 
GA
 
31206
 
1999
 
2007
 
150
 
Rooms
Property
 
7.08
 
InTown Suites Montgomery
 
0.2%
     
5,000,000
 
12/01/2012
 
Yes
         
3670 Richard Road
 
Montgomery
 
Montgomery
 
AL
 
36111
 
1998
 
2007
 
144
 
Rooms
Property
 
7.09
 
InTown Suites Albany
 
0.2%
     
4,800,000
 
12/01/2012
 
Yes
         
2731 Dawson Road
 
Albany
 
Dougherty
 
GA
 
31707
 
1998
 
2007
 
139
 
Rooms
Property
 
7.10
 
InTown Suites Huntsville
 
0.2%
     
4,500,000
 
12/01/2012
 
Yes
         
1565 The Boardwalk
 
Huntsville
 
Madison
 
AL
 
35816
 
2001
 
2007
 
135
 
Rooms
Property
 
7.11
 
InTown Suites Valdosta
 
0.2%
     
4,400,000
 
12/01/2012
 
Yes
         
1558 Baytree Road
 
Valdosta
 
Lowndes
 
GA
 
31602
 
1997
 
2007
 
138
 
Rooms
Property
 
7.12
 
InTown Suites Dothan
 
0.2%
     
3,900,000
 
12/01/2012
 
Yes
         
2880 Ross Clark Circle
 
Dothan
 
Houston
 
AL
 
30605
 
1998
 
2007
 
139
 
Rooms
Property
 
7.13
 
InTown Suites Athens
 
0.1%
     
4,200,000
 
12/01/2012
 
Yes
         
2044 South Milledge Drive
 
Athens
 
Clarke
 
GA
 
30605
 
1999
 
2007
 
139
 
Rooms
Loan
 
8
 
Harmon Corner (27)
 
2.3%
 
6
 
177,700,000
 
01/01/2013
 
Yes
 
61.7%
 
49.5%
 
3717 Las Vegas Boulevard South
 
Las Vegas
 
Clark
 
NV
 
89109
 
2012
 
NAP
 
66,833
 
Sq. Ft.
Loan
 
9
 
The Summit at Coates Run
 
2.3%
 
6
 
48,980,000
 
11/19/2012
 
Yes
 
70.6%
 
61.5%
 
363 Richland Avenue
 
Athens
 
Athens
 
OH
 
47501
 
2009
 
NAP
 
856
 
Beds
Loan
 
10
 
Eastern Beltway
 
2.3%
 
6
 
62,000,000
 
11/08/2012
 
Yes
 
55.0%
 
55.0%
 
2060 East Serene Avenue
 
Las Vegas
 
Clark
 
NV
 
89123
 
1998, 2006
 
NAP
 
525,225
 
Sq. Ft.
Loan
 
11
 
Campus Core Portfolio
 
2.2%
 
6
 
49,110,000
 
Various
 
Yes
 
68.2%
 
53.8%
 
Various
 
Various
 
Various
 
Various
 
Various
 
2008
 
NAP
 
1,762
 
Beds
Property
 
11.01
 
Campus Core Upstate
 
0.7%
     
13,900,000
 
07/18/2012
 
Yes
         
101 Campus Suites Drive
 
Spartanburg
 
Spartanburg
 
SC
 
29303
 
2008
 
NAP
 
480
 
Beds
Property
 
11.02
 
Campus Core Ruston
 
0.6%
     
11,100,000
 
07/12/2012
 
Yes
         
1812 West Alabama Avenue
 
Ruston
 
Lincoln Parish
 
LA
 
71270
 
2008
 
NAP
 
432
 
Beds
Property
 
11.03
 
Campus Core Murray
 
0.5%
     
12,310,000
 
07/13/2012
 
Yes
         
1421 North 16th Street
 
Murray
 
Calloway
 
KY
 
42071
 
2008
 
NAP
 
490
 
Beds
Property
 
11.04
 
Campus Core Warrensburg
 
0.5%
     
11,800,000
 
07/09/2012
 
Yes
         
502 South Main Street
 
Warrensburg
 
Johnson
 
MO
 
64093
 
2008
 
NAP
 
360
 
Beds
Loan
 
12
 
Venice Crossroads
 
2.2%
 
6
 
62,000,000
 
11/21/2012
 
Yes
 
53.2%
 
42.0%
 
8985 Venice Boulevard
 
Los Angeles
 
Los Angeles
 
CA
 
90034
 
1975
 
1998
 
155,793
 
Sq. Ft.
Loan
 
13
 
Laurel Canyon
 
2.0%
 
6
 
59,000,000
 
10/26/2012
 
Yes
 
51.4%
 
14.7%
 
7361 Laurel Canyon Boulevard
 
North Hollywood
 
Los Angeles
 
CA
 
91605
 
NAP
 
NAP
 
61
 
Acres
Loan
 
14
 
Wekiva Riverwalk
 
1.9%
 
6
 
37,500,000
 
09/19/2012
 
Yes
 
74.9%
 
63.0%
 
2121-2289 East Semoran Boulevard
 
Apopka
 
Orange
 
FL
 
32703
 
1989
 
2012
 
219,586
 
Sq. Ft.
Loan
 
15
 
BJ’s - North Dartmouth, MA
 
1.2%
 
6
 
30,700,000
 
08/07/2012
 
Yes
 
60.0%
 
60.0%
 
460 State Road
 
North Dartmouth
 
Bristol
 
MA
 
02747
 
1989
 
NAP
 
103,680
 
Sq. Ft.
Loan
 
16
 
BJ’s - Sennett, NY
 
0.3%
 
6
 
7,800,000
 
08/07/2012
 
Yes
 
60.0%
 
60.0%
 
314 Grant Avenue Road
 
Auburn
 
Cayuga
 
NY
 
13021
 
1996
 
NAP
 
68,160
 
Sq. Ft.
Loan
 
17
 
BJ’s - Tilton, NH
 
0.3%
 
6
 
7,400,000
 
08/07/2012
 
Yes
 
60.0%
 
60.0%
 
119 Laconia Road
 
Tilton
 
Belknap
 
NH
 
03276
 
1996
 
NAP
 
68,160
 
Sq. Ft.
Loan
 
18
 
Glades Plaza and Commons at Town Center
 
1.8%
 
6
 
72,000,000
 
01/31/2012
 
Yes
 
37.5%
 
34.2%
 
2200 Glades Road
 
Boca Raton
 
Palm Beach
 
FL
 
33431
 
1979
 
2003, 2007-2011
 
182,704
 
Sq. Ft.
Loan
 
19
 
Centerpoint Mall
 
1.8%
 
6
 
46,000,000
 
11/21/2012
 
Yes
 
58.7%
 
46.9%
 
2655 Saviers Road
 
Oxnard
 
Ventura
 
CA
 
93033
 
1966
 
1997-1999, 2012
 
379,970
 
Sq. Ft.
Loan
 
20
 
Renaissance Concourse Atlanta
 
1.7%
 
6
 
37,500,000
 
11/01/2012
 
Yes
 
67.3%
 
61.1%
 
1 Hartsfield Center Parkway
 
Atlanta
 
Fulton
 
GA
 
30354
 
1992
 
2005, 2012-2013
 
387
 
Rooms
Loan
 
21
 
University Edge
 
1.7%
 
6
 
37,680,000
 
11/27/2012
 
Yes
 
65.9%
 
57.2%
 
906-918 West Watauga Avenue
 
Johnson City
 
Washington
 
TN
 
37604
 
2011
 
NAP
 
624
 
Beds
Loan
 
22
 
351 California Street
 
1.6%
 
6
 
48,100,000
 
10/26/2012
 
Yes
 
48.8%
 
39.0%
 
351 California Street
 
San Francisco
 
San Francisco
 
CA
 
94104
 
1920
 
2010
 
129,359
 
Sq. Ft.
Loan
 
23
 
International Business Park XV
 
1.5%
 
6
 
31,300,000
 
09/24/2012
 
Yes
 
73.5%
 
63.8%
 
6100 West Plano Parkway
 
Plano
 
Collin
 
TX
 
75093
 
2008-2009
 
NAP
 
174,143
 
Sq. Ft.
Loan
 
24
 
Holiday Inn Seattle-SeaTac
 
1.5%
 
6
 
35,600,000
 
09/06/2012
 
Yes
 
61.0%
 
54.1%
 
17338 International Boulevard
 
Seattle
 
King
 
WA
 
98188
 
1970
 
2005
 
260
 
Rooms
Loan
 
25
 
Rudgate East MHC
 
1.5%
 
6
 
32,750,000
 
08/05/2012
 
Yes
 
66.2%
 
53.8%
 
57400 Bedford Boulevard
 
Washington Township
 
Macomb
 
MI
 
48094
 
1980
 
1992
 
708
 
Pads
Loan
 
26
 
145 Mason Street
 
1.3%
 
6
 
28,500,000
 
12/15/2012
 
Yes
 
67.0%
 
58.2%
 
145 Mason Street
 
Greenwich
 
Fairfield
 
CT
 
06830
 
1974
 
1994, 2009
 
32,000
 
Sq. Ft.
Loan
 
27
 
Campus Pointe & Campus Manor Apartments
 
1.2%
 
6
 
24,740,000
 
08/08/2012
 
Yes
 
74.8%
 
57.5%
 
902 North Charles Street and 900 Linden Lane
 
Macomb
 
McDonough
 
IL
 
61455
 
CP: 1972; CM: 1960-1991
 
NAP
 
356
 
Units
Loan
 
28
 
Z New York Hotel (28)
 
1.2%
 
6
 
37,200,000
 
09/05/2012
 
Yes
 
49.7%
 
46.2%
 
11-01 43rd Avenue
 
Long Island City
 
Queens
 
NY
 
11101
 
2011
 
NAP
 
100
 
Rooms
Loan
 
29
 
San Pedro Crossing (28)
 
1.2%
 
6
 
32,600,000
 
09/28/2012
 
Yes
 
55.2%
 
55.2%
 
303 Northwest Loop 410
 
San Antonio
 
Bexar
 
TX
 
78216
 
1995
 
NAP
 
207,121
 
Sq. Ft.
Loan
 
30
 
Gwen Griffin Portfolio
 
1.2%
 
6
 
28,300,000
 
08/11/2012
 
Yes
 
60.9%
 
56.2%
 
Various
 
Various
 
Various
 
CA
 
Various
 
Various
 
Various
 
37,955
 
Sq. Ft.
Property
 
30.01
 
132 -134 West Colorado Boulevard
 
0.7%
     
17,300,000
 
08/11/2012
 
Yes
         
132 -134 West Colorado Boulevard
 
Pasadena
 
Los Angeles
 
CA
 
91105
 
1920
 
2008
 
12,500
 
Sq. Ft.
Property
 
30.02
 
3760-3768 State Street
 
0.5%
     
11,000,000
 
08/11/2012
 
Yes
         
3760-3768 State Street
 
Santa Barbara
 
Santa Barbara
 
CA
 
93105
 
1965
 
1986, 2001
 
25,455
 
Sq. Ft.
Loan
 
31
 
Louetta Central
 
1.1%
 
6
 
31,000,000
 
10/22/2012
 
Yes
 
54.2%
 
54.2%
 
20614 North Freeway
 
Spring
 
Harris
 
TX
 
77373
 
2000-2002
 
NAP
 
171,024
 
Sq. Ft.
Loan
 
32
 
Marketplace at Town Center
 
1.1%
 
6
 
28,200,000
 
10/19/2012
 
Yes
 
56.7%
 
45.3%
 
4311 Town Center Boulevard, 4500-4564 Post Street
 
El Dorado Hills
 
El Dorado
 
CA
 
95762
 
2001
 
NAP
 
112,644
 
Sq. Ft.
Loan
 
33
 
Duda Portfolio
 
1.1%
 
6
 
23,900,000
 
Various
 
Yes
 
65.8%
 
26.8%
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
NAP
 
166,318
 
Sq. Ft.
Property
 
33.01
 
Academy Sports - Knoxville
 
0.4%
     
9,800,000
 
10/25/2012
 
Yes
         
145 Moss Grove Boulevard
 
Knoxville
 
Knox
 
TN
 
37922
 
2011
 
NAP
 
75,689
 
Sq. Ft.
Property
 
33.02
 
Food Lion - Richmond Hill
 
0.3%
     
6,750,000
 
10/25/2012
 
Yes
         
3500 Highway 17 South
 
Richmond Hill
 
Bryan
 
GA
 
31324
 
2010
 
NAP
 
34,928
 
Sq. Ft.
Property
 
33.03
 
DG-Dothan (S Brannon Stand)
 
0.1%
     
1,850,000
 
11/01/2012
 
Yes
         
6130 Fortner Street
 
Dothan
 
Houston
 
AL
 
36305
 
2012
 
NAP
 
12,480
 
Sq. Ft.
Property
 
33.04
 
DG-Fort Payne
 
0.1%
     
1,525,000
 
11/02/2012
 
Yes
         
104 19th Street Northwest
 
Fort Payne
 
DeKalb
 
AL
 
35967
 
2012
 
NAP
 
12,615
 
Sq. Ft.
Property
 
33.05
 
DG-Bayou la Batre
 
0.1%
     
1,500,000
 
11/05/2012
 
Yes
         
13045 North Wintzell Avenue
 
Bayou la Batre
 
Mobile
 
AL
 
36509
 
2012
 
NAP
 
12,480
 
Sq. Ft.
Property
 
33.06
 
DG-Montgomery (Troy Hwy)
 
0.1%
     
1,275,000
 
11/01/2012
 
Yes
         
5840 Cherry Hill Road
 
Montgomery
 
Montgomery
 
AL
 
36116
 
2012
 
NAP
 
9,026
 
Sq. Ft.
Property
 
33.07
 
DG-Dothan (Montgomery Hwy)
 
0.1%
     
1,200,000
 
11/01/2012
 
Yes
         
1071 Montgomery Highway
 
Dothan
 
Houston
 
AL
 
36303
 
2012
 
NAP
 
9,100
 
Sq. Ft.
Loan
 
34
 
Walgreens Inland Portfolio
 
1.0%
 
6
 
19,865,000
 
Various
 
Yes
 
74.2%
 
59.3%
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
NAP
 
66,349
 
Sq. Ft.
Property
 
34.01
 
Walgreens - Benton Harbor, MI
 
0.2%
     
5,100,000
 
10/31/2012
 
Yes
         
875 East Napier Avenue
 
Benton Harbor
 
Berrien
 
MI
 
49022
 
2007
 
NAP
 
14,820
 
Sq. Ft.
Property
 
34.02
 
Walgreens - Villa Park, IL
 
0.2%
     
4,870,000
 
10/24/2012
 
Yes
         
10 East Saint Charles Road
 
Villa Park
 
DuPage
 
IL
 
60181
 
1997
 
NAP
 
12,154
 
Sq. Ft.
Property
 
34.03
 
Walgreens - El Paso, TX
 
0.2%
     
4,200,000
 
07/10/2012
 
Yes
         
100 North Americas Avenue
 
El Paso
 
El Paso
 
TX
 
79927
 
1999
 
NAP
 
15,120
 
Sq. Ft.
Property
 
34.04
 
Walgreens - Milwaukee, WI
 
0.2%
     
3,025,000
 
10/25/2012
 
Yes
         
6707 West Hampton Avenue
 
Milwaukee
 
Milwaukee
 
WI
 
53218
 
1999
 
NAP
 
13,905
 
Sq. Ft.
Property
 
34.05
 
Walgreens - New Bedford, MA
 
0.1%
     
2,670,000
 
06/06/2012
 
Yes
         
1737 Acushnet Avenue
 
New Bedford
 
Bristol
 
MA
 
02745
 
1994
 
NAP
 
10,350
 
Sq. Ft.
Loan
 
35
 
1270 Gerard Avenue
 
0.8%
 
6
 
16,300,000
 
10/23/2012
 
Yes
 
76.1%
 
70.8%
 
1270 Gerard Avenue
 
Bronx
 
Bronx
 
NY
 
10452
 
1927
 
2011
 
117
 
Units
Loan
 
36
 
Pathmark - Baldwin
 
0.8%
 
6
 
22,200,000
 
11/13/2012
 
Yes
 
54.7%
 
54.7%
 
1764 Grand Avenue
 
North Baldwin
 
Nassau
 
NY
 
11510
 
1966
 
2005
 
51,798
 
Sq. Ft.
Loan
 
37
 
East West Crossing
 
0.8%
 
6
 
21,600,000
 
11/11/2012
 
Yes
 
54.6%
 
43.7%
 
1825 East-West Connector
 
Austell
 
Cobb
 
GA
 
30106
 
2000-2002
 
NAP
 
172,127
 
Sq. Ft.
Loan
 
38
 
Shoppes at Schererville
 
0.8%
 
6
 
17,700,000
 
10/07/2012
 
Yes
 
64.6%
 
51.8%
 
701-717 US Highway 41
 
Schererville
 
Lake
 
IN
 
46375
 
2005
 
NAP
 
139,054
 
Sq. Ft.
Loan
 
39
 
Pathmark Castle Center
 
0.8%
 
1
 
17,700,000
 
08/16/2012
 
Yes
 
63.8%
 
46.9%
 
1716-1724 Eastchester Road
 
Bronx
 
Bronx
 
NY
 
10461
 
2000
 
NAP
 
63,000
 
Sq. Ft.
Loan
 
40
 
Anaheim Metroplex
 
0.8%
 
6
 
18,650,000
 
11/13/2012
 
Yes
 
60.5%
 
55.0%
 
2401 East Katella Avenue
 
Anaheim
 
Orange
 
CA
 
92806
 
1985
 
2007-2012
 
104,927
 
Sq. Ft.
Loan
 
41
 
Waldbaums Supermarket - Massapequa
 
0.7%
 
6
 
14,700,000
 
09/25/2012
 
Yes
 
73.0%
 
59.7%
 
702 Hicksville Road
 
Massapequa
 
Nassau
 
NY
 
11758
 
1970
 
2008
 
42,394
 
Sq. Ft.
Loan
 
42
 
Venterra at Bradford Pointe
 
0.7%
 
6
 
14,570,000
 
10/29/2012
 
Yes
 
69.2%
 
63.1%
 
11701 Metric Boulevard
 
Austin
 
Travis
 
TX
 
78758
 
1984
 
2007
 
264
 
Units
Loan
 
43
 
Watertown Square Shopping Center
 
0.6%
 
6
 
13,000,000
 
10/28/2012
 
Yes
 
70.4%
 
56.8%
 
600 South Church Street
 
Watertown
 
Jefferson
 
WI
 
53098
 
2010
 
NAP
 
87,721
 
Sq. Ft.
Loan
 
44
 
Holiday Inn Southaven
 
0.6%
 
6
 
12,900,000
 
11/01/2012
 
Yes
 
69.8%
 
53.7%
 
280 Marathon Way
 
Southaven
 
DeSoto
 
MS
 
38671
 
2008
 
NAP
 
121
 
Rooms
Loan
 
45
 
Homewood Suites Lubbock
 
0.6%
 
6
 
12,000,000
 
12/01/2012
 
Yes
 
69.4%
 
56.0%
 
5320 West Loop 289
 
Lubbock
 
Lubbock
 
TX
 
79424
 
2000
 
2008
 
74
 
Rooms
Loan
 
46
 
Ford Factory Lofts Apartments
 
0.5%
 
6
 
11,550,000
 
09/25/2012
 
Yes
 
65.7%
 
53.4%
 
699 Ponce de Leon Avenue Northeast
 
Atlanta
 
Fulton
 
GA
 
30308
 
1914, 1982
 
1997
 
123
 
Units
Loan
 
47
 
Hampton Inn & Suites Lake George
 
0.5%
 
6
 
11,500,000
 
10/01/2012
 
Yes
 
64.3%
 
48.3%
 
2133 Route 9
 
Lake George
 
Warren
 
NY
 
12845
 
2006
 
NAP
 
93
 
Rooms
Loan
 
48
 
Walgreens Jefferson, LA
 
0.5%
 
6
 
9,500,000
 
10/15/2012
 
Yes
 
71.0%
 
61.1%
 
4327 Jefferson Highway
 
Jefferson
 
Jefferson Parish
 
LA
 
70121
 
2011
 
NAP
 
14,550
 
Sq. Ft.
Loan
 
49
 
Silveron Office Center
 
0.4%
 
6
 
10,000,000
 
10/12/2012
 
Yes
 
66.9%
 
49.4%
 
601 Silveron Boulevard
 
Flower Mound
 
Denton
 
TX
 
75028
 
2006
 
NAP
 
63,610
 
Sq. Ft.
Loan
 
50
 
Westchase Apartments
 
0.4%
 
6
 
9,300,000
 
10/30/2012
 
Yes
 
71.0%
 
57.0%
 
7820 Woodchase Drive
 
San Antonio
 
Bexar
 
TX
 
78240
 
1985
 
2008
 
172
 
Units
Loan
 
51
 
1553 Westchester Avenue
 
0.4%
 
6
 
9,200,000
 
11/12/2012
 
Yes
 
70.7%
 
58.0%
 
1553 Westchester Avenue
 
Bronx
 
Bronx
 
NY
 
10472
 
2000
 
2007
 
10,000
 
Sq. Ft.
Loan
 
52
 
Walgreens Columbus Portfolio
 
0.4%
 
6
 
11,000,000
 
10/05/2012
 
Yes
 
55.4%
 
0.3%
 
Various
 
Columbus
 
Muscogee
 
GA
 
Various
 
2001
 
NAP
 
29,610
 
Sq. Ft.
Property
 
52.01
 
Walgreens Wynnton Road
 
0.2%
     
5,800,000
 
10/05/2012
 
Yes
         
2510 Wynnton Road
 
Columbus
 
Muscogee
 
GA
 
31906
 
2001
 
NAP
 
15,120
 
Sq. Ft.
Property
 
52.02
 
Walgreens Buena Vista Road
 
0.2%
     
5,200,000
 
10/05/2012
 
Yes
         
4808 Buena Vista Road
 
Columbus
 
Muscogee
 
GA
 
31907
 
2001
 
NAP
 
14,490
 
Sq. Ft.
Loan
 
53
 
Academy Sports Mt. Juliet
 
0.4%
 
6
 
9,275,000
 
10/01/2012
 
Yes
 
64.7%
 
64.7%
 
355 Old Pleasant Grove Road
 
Mt. Juliet
 
Wilson
 
TN
 
37122
 
2012
 
NAP
 
71,917
 
Sq. Ft.
Loan
 
54
 
Hampton Inn Fort Bragg
 
0.4%
 
6
 
9,000,000
 
08/30/2012
 
Yes
 
66.7%
 
49.5%
 
1050 North Bragg Boulevard
 
Spring Lake
 
Cumberland
 
NC
 
28390
 
2007
 
NAP
 
77
 
Rooms
Loan
 
55
 
Rainbow Foods Retail Center
 
0.4%
 
6
 
7,950,000
 
09/19/2012
 
Yes
 
71.3%
 
51.8%
 
2600 American Boulevard West
 
Bloomington
 
Hennepin
 
MN
 
55431
 
1998
 
NAP
 
64,130
 
Sq. Ft.
Loan
 
56
 
Candlewood Suites Kingwood
 
0.4%
 
6
 
8,600,000
 
10/29/2012
 
Yes
 
62.8%
 
47.8%
 
291 Kingwood Medical Drive
 
Kingwood
 
Montgomery
 
TX
 
77339
 
2010
 
NAP
 
75
 
Rooms
Loan
 
57
 
Socastee Commons
 
0.3%
 
6
 
7,150,000
 
12/05/2012
 
Yes
 
72.7%
 
58.9%
 
5020 and 5022 Dick Pond Road
 
Myrtle Beach
 
Horry
 
SC
 
29588
 
2001
 
NAP
 
57,273
 
Sq. Ft.
Loan
 
58
 
Lock-Tite Self Storage
 
0.3%
 
6
 
6,500,000
 
10/30/2012
 
Yes
 
72.3%
 
58.2%
 
3000 East Highway 290
 
Dripping Springs
 
Hays
 
TX
 
78620
 
1997
 
NAP
 
625
 
Units
Loan
 
59
 
Academy Sports Wichita
 
0.3%
 
6
 
7,200,000
 
10/15/2012
 
Yes
 
65.0%
 
65.0%
 
2710 North Maize Road
 
Wichita
 
Sedgwick
 
KS
 
67205
 
2012
 
NAP
 
73,322
 
Sq. Ft.
Loan
 
60
 
6214 North Winthrop Avenue
 
0.3%
 
6
 
6,900,000
 
09/24/2012
 
Yes
 
66.7%
 
57.3%
 
6214 North Winthrop Avenue
 
Chicago
 
Cook
 
IL
 
60660
 
1928
 
2006
 
93
 
Units
Loan
 
61
 
Courtyard Newark Granville
 
0.3%
 
6
 
7,800,000
 
11/01/2012
 
Yes
 
57.6%
 
51.1%
 
500 Highland Boulevard
 
Newark
 
Licking
 
OH
 
43055
 
2001
 
2011
 
84
 
Rooms
Loan
 
62
 
Walgreens Palmview, TX
 
0.3%
 
6
 
6,990,000
 
11/09/2012
 
Yes
 
63.9%
 
63.9%
 
2008 West Palma Vista Drive
 
Palmview
 
Hidalgo
 
TX
 
78572
 
2012
 
NAP
 
14,820
 
Sq. Ft.
Loan
 
63
 
Riverside Village MHC
 
0.3%
 
6
 
6,400,000
 
06/08/2012
 
Yes
 
67.1%
 
55.1%
 
4375 South Weber River Drive
 
Riverdale
 
Weber
 
UT
 
84405
 
1975
 
NAP
 
133
 
Pads
Loan
 
64
 
Candlewood Suites Houston Medical Center
 
0.3%
 
6
 
6,800,000
 
10/23/2012
 
Yes
 
61.8%
 
46.9%
 
10025 South Main Street
 
Houston
 
Harris
 
TX
 
77025
 
2008
 
NAP
 
80
 
Rooms
Loan
 
65
 
Fairfield Inn and Suites - Yakima, WA
 
0.3%
 
6
 
6,600,000
 
10/22/2012
 
Yes
 
57.8%
 
51.7%
 
137 North Fair Avenue
 
Yakima
 
Yakima
 
WA
 
98901
 
2003
 
NAP
 
81
 
Rooms
Loan
 
66
 
Walgreens Ooltewah, TN
 
0.3%
 
6
 
5,825,000
 
11/03/2012
 
Yes
 
64.2%
 
64.2%
 
9307 Lee Highway
 
Ooltewah
 
Hamilton
 
TN
 
37363
 
2008
 
NAP
 
14,550
 
Sq. Ft.
Loan
 
67
 
Walgreens Greenwood, SC
 
0.2%
 
6
 
5,100,000
 
01/24/2012
 
Yes
 
69.9%
 
58.7%
 
1376 South Main Street
 
Greenwood
 
Greenwood
 
SC
 
29646
 
2007
 
NAP
 
14,528
 
Sq. Ft.
Loan
 
68
 
Walgreens Abingdon, VA
 
0.2%
 
6
 
4,620,000
 
10/24/2012
 
Yes
 
65.0%
 
65.0%
 
668 West Main Street
 
Abingdon
 
Washington
 
VA
 
24210
 
2006
 
NAP
 
15,371
 
Sq. Ft.
Loan
 
69
 
Country Inn & Suites Fairborn, OH
 
0.2%
 
6
 
4,800,000
 
10/16/2012
 
Yes
 
62.5%
 
47.6%
 
3971 Colonel Glenn Highway
 
Beavercreek
 
Greene
 
OH
 
45324
 
2006
 
NAP
 
69
 
Rooms
Loan
 
70
 
Dollar General - De Leon Springs
 
0.1%
 
6
 
1,260,000
 
04/10/2012
 
Yes
 
63.6%
 
63.6%
 
4975 US Highway 17
 
De Leon Springs
 
Volusia
 
FL
 
32130
 
2012
 
NAP
 
9,100
 
Sq. Ft.

 
A-1-3

 
 
COMM 2013-LC6
 
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
Loan per Net
                                                   
           
% of
 
Rentable Area
                                                   
           
Initial Pool
 
(SF/Units/Beds/
 
Prepayment Provisions
 
Trailing 12 Operating
 
Trailing 12
 
Trailing 12
 
Trailing 12
 
2011 Operating
 
2011
 
2011
 
2011
 
2010 Operating
 
2010
 
2010
 
2010
Property Flag
 
ID
 
Property Name
 
Balance
 
Pads/Rooms) ($)(12)
 
(# of payments)(15)
 
Statements Date
 
EGI($)
 
Expenses($)
 
NOI($)
 
Statements Date
 
EGI($)
 
Expenses($)
 
NOI($)
 
Statements Date
 
EGI($)
 
Expenses($)
 
NOI($)
Loan
 
1
 
Moffett Towers (27)(28)
 
11.7%
 
352
 
L(25), YM1(91), O(4)
                                               
Loan
 
2
 
540 West Madison Street (27)(28)
 
9.0%
 
213
 
L(24), D(32), O(4)
                                               
Loan
 
3
 
Coastland Center
 
8.7%
 
282
 
L(26), D(87), O(7)
 
T-12 8/31/2012
 
17,522,239
 
4,571,405
 
12,950,834
 
12/31/2011
 
16,917,324
 
4,543,224
 
12,374,100
 
12/31/2010
 
17,919,102
 
4,604,231
 
13,314,870
Loan
 
4
 
Innisfree Pensacola Beach Hotel Portfolio (28)
 
4.6%
 
143,295
 
L(36), YM1(80), O(4)
 
T-12 9/30/2012
 
26,403,031
 
17,720,764
 
8,682,267
 
12/31/2011
 
23,922,327
 
17,000,697
 
6,921,630
 
12/31/2010
 
15,198,409
 
11,321,725
 
3,876,684
Property
 
4.01
 
Hilton Pensacola Beach
 
2.6%
 
143,480
     
T-12 9/30/2012
 
17,047,601
 
12,040,110
 
5,007,491
 
12/31/2011
 
16,371,286
 
12,207,441
 
4,163,845
 
12/31/2010
 
15,198,409
 
11,321,725
 
3,876,684
Property
 
4.02
 
Holiday Inn Resort Pensacola Beach
 
2.0%
 
143,048
     
T-12 9/30/2012
 
9,355,430
 
5,680,654
 
3,674,776
 
12/31/2011
 
7,551,041
 
4,793,256
 
2,757,785
               
Loan
 
5
 
Hard Rock Hotel Chicago
 
3.2%
 
125,844
 
L(25), D(31), O(4)
 
T-12 8/31/2012
 
24,986,625
 
18,382,649
 
6,603,975
 
12/31/2011
 
23,587,549
 
18,260,300
 
5,327,249
 
12/31/2010
 
22,442,852
 
18,160,386
 
4,282,466
Loan
 
6
 
Rudgate Manor & Rudgate Clinton MHC Portfolio (28)
 
3.1%
 
28,654
 
L(25), D(91), O(4)
 
T-10 10/31/2012 Ann.
 
6,892,672
 
1,736,538
 
5,156,134
 
12/31/2011
 
6,924,922
 
1,745,536
 
5,179,386
 
12/31/2010
 
6,876,329
 
1,739,842
 
5,136,487
Property
 
6.01
 
Rudgate Manor MHC
 
1.7%
 
27,728
     
T-10 10/31/2012 Ann.
 
3,915,763
 
1,042,596
 
2,873,167
 
12/31/2011
 
3,923,144
 
1,054,132
 
2,869,012
 
12/31/2010
 
3,888,488
 
1,044,449
 
2,844,039
Property
 
6.02
 
Rudgate Clinton MHC
 
1.3%
 
29,950
     
T-10 10/31/2012 Ann.
 
2,976,908
 
693,942
 
2,282,966
 
12/31/2011
 
3,001,778
 
691,404
 
2,310,374
 
12/31/2010
 
2,987,841
 
695,393
 
2,292,448
Loan
 
7
 
InTown Suites Portfolio
 
2.8%
 
23,173
 
L(24), D(92), O(4)
 
T-12 9/30/2012
 
14,366,881
 
7,985,885
 
6,380,996
 
12/31/2011
 
13,726,976
 
7,635,185
 
6,091,792
 
12/31/2010
 
12,932,176
 
7,343,913
 
5,588,263
Property
 
7.01
 
InTown Suites Houston Northwest
 
0.3%
 
32,450
     
T-12 9/30/2012
 
1,475,722
 
653,036
 
822,686
 
12/31/2011
 
1,279,361
 
634,695
 
644,666
 
12/31/2010
 
1,053,913
 
601,325
 
452,587
Property
 
7.02
 
InTown Suites Savannah
 
0.3%
 
28,777
     
T-12 9/30/2012
 
1,239,426
 
643,860
 
595,566
 
12/31/2011
 
1,183,292
 
620,331
 
562,961
 
12/31/2010
 
1,023,676
 
564,531
 
459,145
Property
 
7.03
 
InTown Suites Louisville NorthEast
 
0.3%
 
29,457
     
T-12 9/30/2012
 
1,201,378
 
623,457
 
577,921
 
12/31/2011
 
1,024,173
 
560,844
 
463,329
 
12/31/2010
 
700,688
 
507,959
 
192,729
Property
 
7.04
 
InTown Suites Atlantic Boulevard
 
0.2%
 
25,694
     
T-12 9/30/2012
 
1,285,209
 
691,281
 
593,928
 
12/31/2011
 
1,189,308
 
653,538
 
535,769
 
12/31/2010
 
1,186,295
 
628,426
 
557,869
Property
 
7.05
 
InTown Suites Intercontinental
 
0.2%
 
24,161
     
T-12 9/30/2012
 
1,213,327
 
697,285
 
516,042
 
12/31/2011
 
989,919
 
623,390
 
366,529
 
12/31/2010
 
980,804
 
645,050
 
335,755
Property
 
7.06
 
InTown Suites St. Johns
 
0.2%
 
23,913
     
T-12 9/30/2012
 
1,192,857
 
717,483
 
475,374
 
12/31/2011
 
1,129,412
 
692,600
 
436,812
 
12/31/2010
 
993,219
 
628,908
 
364,311
Property
 
7.07
 
InTown Suites Macon
 
0.2%
 
21,333
     
T-12 9/30/2012
 
1,067,930
 
596,437
 
471,493
 
12/31/2011
 
1,028,690
 
547,730
 
480,961
 
12/31/2010
 
1,089,374
 
549,827
 
539,547
Property
 
7.08
 
InTown Suites Montgomery
 
0.2%
 
22,222
     
T-12 9/30/2012
 
1,018,150
 
541,170
 
476,980
 
12/31/2011
 
1,028,078
 
544,338
 
483,740
 
12/31/2010
 
943,681
 
543,452
 
400,229
Property
 
7.09
 
InTown Suites Albany
 
0.2%
 
22,302
     
T-12 9/30/2012
 
1,065,723
 
596,563
 
469,160
 
12/31/2011
 
1,090,839
 
608,468
 
482,371
 
12/31/2010
 
1,183,042
 
594,918
 
588,125
Property
 
7.10
 
InTown Suites Huntsville
 
0.2%
 
21,481
     
T-12 9/30/2012
 
1,071,337
 
626,599
 
444,738
 
12/31/2011
 
1,067,227
 
596,245
 
470,981
 
12/31/2010
 
968,213
 
566,903
 
401,310
Property
 
7.11
 
InTown Suites Valdosta
 
0.2%
 
18,116
     
T-12 9/30/2012
 
898,742
 
556,349
 
342,393
 
12/31/2011
 
945,540
 
524,895
 
420,645
 
12/31/2010
 
898,846
 
510,563
 
388,283
Property
 
7.12
 
InTown Suites Dothan
 
0.2%
 
17,986
     
T-12 9/30/2012
 
850,013
 
510,709
 
339,304
 
12/31/2011
 
901,108
 
510,666
 
390,442
 
12/31/2010
 
1,033,008
 
519,797
 
513,211
Property
 
7.13
 
InTown Suites Athens
 
0.1%
 
12,950
     
T-12 9/30/2012
 
787,067
 
531,659
 
255,408
 
12/31/2011
 
870,030
 
517,445
 
352,586
 
12/31/2010
 
877,417
 
482,254
 
395,163
Loan
 
8
 
Harmon Corner (27)
 
2.3%
 
1,641
 
L(26), D(88), O(6)
 
YTD 8/31/2012
 
4,308,053
 
1,270,331
 
3,037,722
                               
Loan
 
9
 
The Summit at Coates Run
 
2.3%
 
40,421
 
L(24), D(92), O(4)
 
T-12 10/31/2012
 
5,716,542
 
2,150,331
 
3,566,211
 
12/31/2011
 
5,143,364
 
2,157,750
 
2,985,615
 
12/31/2010
 
3,808,393
 
1,905,927
 
1,902,467
Loan
 
10
 
Eastern Beltway
 
2.3%
 
65
 
L(49), YM1(67), O(4)
 
T-12 10/31/2012
 
5,257,355
 
1,090,650
 
4,166,705
 
12/31/2011
 
5,121,718
 
1,069,766
 
4,051,952
 
12/31/2010
 
4,921,782
 
1,140,445
 
3,781,337
Loan
 
11
 
Campus Core Portfolio
 
2.2%
 
19,012
 
L(25), D(92), O(3)
 
T-12 9/30/2012
 
7,862,182
 
4,496,124
 
3,366,058
 
12/31/2011
 
7,740,676
 
4,984,388
 
2,756,288
 
12/31/2010
 
6,847,987
 
3,988,575
 
2,859,411
Property
 
11.01
 
Campus Core Upstate
 
0.7%
 
20,467
     
T-12 9/30/2012
 
2,434,893
 
1,477,587
 
957,306
 
12/31/2011
 
2,425,752
 
1,671,753
 
753,999
 
12/31/2010
 
2,205,762
 
1,307,030
 
898,732
Property
 
11.02
 
Campus Core Ruston
 
0.6%
 
19,102
     
T-12 9/30/2012
 
1,731,768
 
979,865
 
751,903
 
12/31/2011
 
1,595,448
 
1,120,279
 
475,169
 
12/31/2010
 
1,355,986
 
824,200
 
531,786
Property
 
11.03
 
Campus Core Murray
 
0.5%
 
16,245
     
T-12 9/30/2012
 
2,026,887
 
1,202,849
 
824,038
 
12/31/2011
 
2,027,227
 
1,270,802
 
756,425
 
12/31/2010
 
1,968,961
 
1,059,050
 
909,911
Property
 
11.04
 
Campus Core Warrensburg
 
0.5%
 
20,733
     
T-12 9/30/2012
 
1,668,634
 
835,823
 
832,811
 
12/31/2011
 
1,692,250
 
921,554
 
770,696
 
12/31/2010
 
1,317,278
 
798,295
 
518,983
Loan
 
12
 
Venice Crossroads
 
2.2%
 
212
 
L(24), D(92), O(4)
 
T-12 9/30/2012
 
4,746,199
 
1,273,904
 
3,472,294
 
12/31/2011
 
4,773,549
 
1,311,447
 
3,462,101
 
12/31/2010
 
4,527,849
 
1,327,268
 
3,200,581
Loan
 
13
 
Laurel Canyon
 
2.0%
 
NAP
 
L(24), D(116), O(4)
 
T-12 10/31/2012
 
4,705,132
 
3,178,565
 
1,526,567
 
12/31/2011
 
4,974,067
 
3,278,978
 
1,695,089
 
12/31/2010
 
4,984,404
 
3,146,980
 
1,837,424
Loan
 
14
 
Wekiva Riverwalk
 
1.9%
 
128
 
YM1(117), O(3)
 
T-12 8/31/2012
 
3,008,077
 
701,594
 
2,306,483
 
12/31/2011
 
2,343,379
 
700,954
 
1,642,425
 
12/31/2010
 
1,941,869
 
775,625
 
1,166,244
Loan
 
15
 
BJ’s - North Dartmouth, MA
 
1.2%
 
115
 
YM(24), DorYM(92), O(4)
                                               
Loan
 
16
 
BJ’s - Sennett, NY
 
0.3%
 
115
 
YM(24), DorYM(92), O(4)
                                               
Loan
 
17
 
BJ’s - Tilton, NH
 
0.3%
 
115
 
YM(24), DorYM(92), O(4)
                                               
Loan
 
18
 
Glades Plaza and Commons at Town Center
 
1.8%
 
148
 
L(31), D(86), O(3)
 
2012 Annualized
 
6,432,327
 
1,915,727
 
4,516,600
 
12/31/2011
 
5,326,395
 
1,574,320
 
3,752,075
 
12/31/2010
 
4,377,068
 
1,615,830
 
2,761,238
Loan
 
19
 
Centerpoint Mall
 
1.8%
 
71
 
L(24), D(92), O(4)
 
T-12 9/30/2012
 
5,122,677
 
3,534,956
 
1,587,721
 
12/31/2011
 
5,523,817
 
3,284,967
 
2,238,850
 
12/31/2010
 
5,367,975
 
3,168,182
 
2,199,793
Loan
 
20
 
Renaissance Concourse Atlanta
 
1.7%
 
65,245
 
L(24), D(31), O(5)
 
T-12 11/02/2012
 
21,393,007
 
17,675,496
 
3,717,511
 
12/31/2011
 
20,376,003
 
17,767,024
 
2,608,979
 
12/31/2010
 
21,406,352
 
18,511,173
 
2,895,179
Loan
 
21
 
University Edge
 
1.7%
 
39,784
 
L(24), D(92), O(4)
 
T-12 10/31/2012
 
3,389,498
 
1,247,920
 
2,141,578
 
12/31/2011
 
1,361,981
 
613,138
 
748,842
               
Loan
 
22
 
351 California Street
 
1.6%
 
181
 
L(25), YM1(92), O(3)
 
T-12 8/31/2012
 
2,628,007
 
1,432,085
 
1,195,922
 
12/31/2011
 
2,436,759
 
1,443,120
 
993,639
               
Loan
 
23
 
International Business Park XV
 
1.5%
 
132
 
L(25), D(90), O(5)
 
T-12 8/31/2012
 
2,147,031
 
1,423,810
 
723,221
 
12/31/2011
 
761,058
 
1,275,141
 
-514,083
               
Loan
 
24
 
Holiday Inn Seattle-SeaTac
 
1.5%
 
83,462
 
L(24), D(32), O(4)
 
T-12 10/31/2012
 
9,491,999
 
6,525,319
 
2,966,680
 
12/31/2011
 
9,424,386
 
6,422,977
 
3,001,409
 
12/31/2010
 
8,786,660
 
6,164,561
 
2,622,099
Loan
 
25
 
Rudgate East MHC
 
1.5%
 
30,614
 
L(25), D(91), O(4)
 
T-10 10/31/2012 Ann.
 
3,203,003
 
683,071
 
2,519,932
 
12/31/2011
 
3,126,554
 
737,255
 
2,389,299
 
12/31/2010
 
3,114,807
 
702,577
 
2,412,230
Loan
 
26
 
145 Mason Street
 
1.3%
 
597
 
L(24), D(91), O(5)
                                               
Loan
 
27
 
Campus Pointe & Campus Manor Apartments
 
1.2%
 
51,966
 
L(49), D(68), O(3)
 
T-12 11/30/2012
 
3,545,046
 
1,739,012
 
1,806,034
 
12/31/2011
 
3,542,454
 
1,729,352
 
1,813,101
 
12/31/2010
 
3,548,760
 
1,704,404
 
1,844,356
Loan
 
28
 
Z New York Hotel (28)
 
1.2%
 
184,823
 
L(25), D(32), O(3)
 
T-12 9/30/2012
 
4,922,039
 
2,638,871
 
2,283,168
                               
Loan
 
29
 
San Pedro Crossing (28)
 
1.2%
 
87
 
L(24), D(33), O(3)
 
T-12 11/30/2012
 
3,749,206
 
1,001,338
 
2,747,868
 
12/31/2011
 
3,358,486
 
1,019,570
 
2,338,916
 
12/31/2010
 
2,499,165
 
1,090,635
 
1,408,530
Loan
 
30
 
Gwen Griffin Portfolio
 
1.2%
 
454
 
L(25), D(91), O(4)
 
T-12 8/31/2012
 
2,207,524
 
438,680
 
1,768,845
 
12/31/2011
 
2,186,548
 
437,160
 
1,749,389
 
12/31/2010
 
2,168,356
 
434,802
 
1,733,554
Property
 
30.01
 
132 -134 West Colorado Boulevard
 
0.7%
 
790
     
T-12 8/31/2012
 
1,099,752
 
165,998
 
933,754
 
12/31/2011
 
1,099,752
 
158,049
 
941,703
 
12/31/2010
 
1,064,920
 
168,983
 
895,937
Property
 
30.02
 
3760-3768 State Street
 
0.5%
 
289
     
T-12 8/31/2012
 
1,107,772
 
272,682
 
835,090
 
12/31/2011
 
1,086,796
 
279,111
 
807,686
 
12/31/2010
 
1,103,436
 
265,820
 
837,616
Loan
 
31
 
Louetta Central
 
1.1%
 
98
 
L(25), D(91), O(4)
 
T-12 9/30/2012
 
2,669,861
 
659,923
 
2,009,938
 
12/31/2011
 
2,497,702
 
598,213
 
1,899,489
 
12/31/2010
 
1,673,642
 
340,356
 
1,333,286
Loan
 
32
 
Marketplace at Town Center
 
1.1%
 
142
 
L(24), D(93), O(3)
 
T-12 9/30/2012
 
2,748,728
 
672,146
 
2,076,583
 
12/31/2011
 
2,888,650
 
724,657
 
2,163,993
 
12/31/2010
 
2,811,182
 
682,826
 
2,128,356
Loan
 
33
 
Duda Portfolio
 
1.1%
 
95
 
L(24), D(94), O(2)
                                               
Property
 
33.01
 
Academy Sports - Knoxville
 
0.4%
 
85
                                                   
Property
 
33.02
 
Food Lion - Richmond Hill
 
0.3%
 
127
                                                   
Property
 
33.03
 
DG-Dothan (S Brannon Stand)
 
0.1%
 
98
                                                   
Property
 
33.04
 
DG-Fort Payne
 
0.1%
 
80
                                                   
Property
 
33.05
 
DG-Bayou la Batre
 
0.1%
 
79
                                                   
Property
 
33.06
 
DG-Montgomery (Troy Hwy)
 
0.1%
 
93
                                                   
Property
 
33.07
 
DG-Dothan (Montgomery Hwy)
 
0.1%
 
87
                                                   
Loan
 
34
 
Walgreens Inland Portfolio
 
1.0%
 
222
 
L(24), YM1(92), O(4)
 
T-12 11/30/2012
 
1,467,355
 
15,180
 
1,452,175
                               
Property
 
34.01
 
Walgreens - Benton Harbor, MI
 
0.2%
 
249
     
T-12 11/30/2012
 
351,011
 
15,180
 
335,831
                               
Property
 
34.02
 
Walgreens - Villa Park, IL
 
0.2%
 
300
     
T-12 11/30/2012
 
365,000
     
365,000
                               
Property
 
34.03
 
Walgreens - El Paso, TX
 
0.2%
 
208
     
T-12 11/30/2012
 
304,200
     
304,200
                               
Property
 
34.04
 
Walgreens - Milwaukee, WI
 
0.2%
 
163
     
T-12 11/30/2012
 
231,518
     
231,518
                               
Property
 
34.05
 
Walgreens - New Bedford, MA
 
0.1%
 
192
     
T-12 11/30/2012
 
215,626
     
215,626
                               
Loan
 
35
 
1270 Gerard Avenue
 
0.8%
 
105,983
 
L(25), YM1(31), O(4)
 
T-12 10/31/2012
 
1,471,812
 
466,260
 
1,005,552
 
12/31/2011
 
1,442,721
 
479,077
 
963,644
 
12/31/2010
 
1,349,504
 
500,909
 
848,595
Loan
 
36
 
Pathmark - Baldwin
 
0.8%
 
235
 
L(24), YM1(92), O(4)
                 
12/31/2011
 
1,791,886
 
360,544
 
1,431,342
               
Loan
 
37
 
East West Crossing
 
0.8%
 
69
 
L(24), D(92), O(4)
 
T-12 10/31/2012
 
2,185,259
 
356,202
 
1,829,058
 
12/31/2011
 
2,087,244
 
345,254
 
1,741,990
 
12/31/2010
 
2,022,852
 
333,126
 
1,689,725
Loan
 
38
 
Shoppes at Schererville
 
0.8%
 
82
 
L(25), D(91), O(4)
 
T-12 9/30/2012
 
1,944,735
 
477,223
 
1,467,512
 
12/31/2011
 
1,484,217
 
529,293
 
954,924
 
12/31/2010
 
1,421,759
 
444,947
 
976,812
Loan
 
39
 
Pathmark Castle Center
 
0.8%
 
179
 
YM1(24), DorYM1(92), O(4)
 
T-12 1/31/2012
 
2,439,228
 
1,040,117
 
1,399,111
 
1/31/2011
 
2,352,745
 
970,129
 
1,382,616
 
12/31/2010
 
2,288,828
 
849,247
 
1,439,581
Loan
 
40
 
Anaheim Metroplex
 
0.8%
 
107
 
L(24), D(92), O(4)
 
T-12 9/30/2012
 
2,044,204
 
1,047,053
 
997,151
 
12/31/2011
 
2,323,860
 
1,022,177
 
1,301,684
 
12/31/2010
 
2,427,116
 
1,021,727
 
1,405,389
Loan
 
41
 
Waldbaums Supermarket - Massapequa
 
0.7%
 
253
 
L(25), D(91), O(4)
                                               
Loan
 
42
 
Venterra at Bradford Pointe
 
0.7%
 
38,209
 
L(25), D(31), O(4)
 
T-12 10/31/2012
 
2,194,269
 
1,216,259
 
978,010
 
12/31/2011
 
2,039,138
 
1,231,840
 
807,298
 
12/31/2010
 
1,915,577
 
1,156,550
 
759,027
Loan
 
43
 
Watertown Square Shopping Center
 
0.6%
 
104
 
L(23), D(93), O(4)
 
YTD 8/31/2012
 
1,343,590
 
437,464
 
906,126
 
12/31/2011
 
1,085,096
 
271,452
 
813,644
 
12/31/2010
 
709,558
 
124,869
 
584,689
Loan
 
44
 
Holiday Inn Southaven
 
0.6%
 
74,380
 
L(24), D(92), O(4)
 
T-12 10/31/2012
 
3,827,890
 
2,276,924
 
1,550,966
 
12/31/2011
 
3,566,732
 
2,178,936
 
1,387,796
 
12/31/2010
 
3,192,383
 
2,174,670
 
1,017,713
Loan
 
45
 
Homewood Suites Lubbock
 
0.6%
 
112,541
 
L(24), D(92), O(4)
 
T-12 10/31/2012
 
2,778,173
 
1,620,085
 
1,158,088
 
12/31/2011
 
2,660,449
 
1,660,700
 
999,749
 
12/31/2010
 
2,369,258
 
1,561,915
 
807,343
Loan
 
46
 
Ford Factory Lofts Apartments
 
0.5%
 
61,717
 
L(49), D(67), O(4)
 
T-12 9/30/2012
 
1,263,464
 
553,530
 
709,934
 
12/31/2011
 
1,223,810
 
544,587
 
679,223
 
12/31/2010
 
1,237,301
 
547,694
 
689,607
Loan
 
47
 
Hampton Inn & Suites Lake George
 
0.5%
 
79,570
 
L(24), D(93), O(3)
 
T-12 10/31/2012
 
2,733,569
 
1,778,497
 
955,072
 
12/31/2011
 
2,612,057
 
1,746,078
 
865,979
 
12/31/2010
 
2,487,457
 
1,647,901
 
839,556
Loan
 
48
 
Walgreens Jefferson, LA
 
0.5%
 
464
 
L(24), D(93), O(3)
                                               
Loan
 
49
 
Silveron Office Center
 
0.4%
 
105
 
L(25), D(90), O(5)
 
T-12 9/30/2012
 
1,640,080
 
641,665
 
998,415
 
12/31/2011
 
1,540,243
 
640,676
 
899,567
 
12/31/2010
 
1,537,592
 
586,977
 
950,615
Loan
 
50
 
Westchase Apartments
 
0.4%
 
38,372
 
L(24), D(93), O(3)
 
T-12 10/30/2012
 
1,351,111
 
728,568
 
622,543
 
12/31/2011
 
1,247,439
 
659,181
 
588,258
 
12/31/2010
 
1,186,746
 
693,265
 
493,481
Loan
 
51
 
1553 Westchester Avenue
 
0.4%
 
650
 
L(23), D(93), O(4)
 
T-12 9/30/2012
 
610,611
 
61,060
 
549,551
 
12/31/2011
 
689,208
 
81,191
 
608,017
               
Loan
 
52
 
Walgreens Columbus Portfolio
 
0.4%
 
206
 
L(25), D(93), O(2)
 
T-12 8/31/2012
 
783,828
     
783,828
 
12/31/2011
 
783,828
     
783,828
 
12/31/2010
 
783,828
     
783,828
Property
 
52.01
 
Walgreens Wynnton Road
 
0.2%
 
213
     
T-12 8/31/2012
 
411,000
     
411,000
 
12/31/2011
 
411,000
     
411,000
 
12/31/2010
 
411,000
     
411,000
Property
 
52.02
 
Walgreens Buena Vista Road
 
0.2%
 
199
     
T-12 8/31/2012
 
372,828
     
372,828
 
12/31/2011
 
372,828
     
372,828
 
12/31/2010
 
372,828
     
372,828
Loan
 
53
 
Academy Sports Mt. Juliet
 
0.4%
 
83
 
YM(25), DorYM(91), O(4)
                                               
Loan
 
54
 
Hampton Inn Fort Bragg
 
0.4%
 
77,922
 
L(24), D(94), O(2)
 
T-12 10/31/2012
 
2,050,506
 
1,233,944
 
816,562
 
12/31/2011
 
2,153,037
 
1,279,015
 
874,022
 
12/31/2010
 
2,164,402
 
1,294,531
 
869,871
Loan
 
55
 
Rainbow Foods Retail Center
 
0.4%
 
88
 
L(49), D(67), O(4)
                 
12/31/2011
 
1,334,137
 
539,293
 
794,844
 
12/31/2010
 
1,346,740
 
549,311
 
797,429
Loan
 
56
 
Candlewood Suites Kingwood
 
0.4%
 
72,000
 
L(24), D(93), O(3)
 
T-12 10/31/2012
 
1,543,198
 
679,325
 
863,873
 
12/31/2011
 
1,022,073
 
539,670
 
482,402
 
12/31/2010
 
581,669
 
446,916
 
134,754
Loan
 
57
 
Socastee Commons
 
0.3%
 
91
 
L(24), D(93), O(3)
 
T-12 11/30/2012
 
746,038
 
152,802
 
593,236
 
12/31/2011
 
771,766
 
147,923
 
623,843
 
12/31/2010
 
766,960
 
158,942
 
608,018
Loan
 
58
 
Lock-Tite Self Storage
 
0.3%
 
7,520
 
L(24), D(89), O(7)
 
T-12 9/30/2012
 
724,692
 
257,897
 
466,794
 
12/31/2011
 
658,100
 
224,882
 
433,218
 
12/31/2010
 
594,215
 
241,637
 
352,579
Loan
 
59
 
Academy Sports Wichita
 
0.3%
 
64
 
YM(24), DorYM(92), O(4)
                                               
Loan
 
60
 
6214 North Winthrop Avenue
 
0.3%
 
49,462
 
L(26), D(90), O(4)
 
T-12 8/31/2012
 
671,396
 
263,297
 
408,099
 
12/31/2011
 
662,879
 
263,513
 
399,366
 
12/31/2010
 
633,836
 
257,258
 
376,578
Loan
 
61
 
Courtyard Newark Granville
 
0.3%
 
53,484
 
L(49), D(8), O(3)
 
T-12 9/30/2012
 
2,334,488
 
1,698,559
 
635,929
 
12/31/2011
 
1,928,422
 
1,542,049
 
386,373
 
12/31/2010
 
2,006,661
 
1,475,543
 
531,118
Loan
 
62
 
Walgreens Palmview, TX
 
0.3%
 
301
 
YM(24), DorYM(92), O(4)
                                               
Loan
 
63
 
Riverside Village MHC
 
0.3%
 
32,296
 
L(25), D(91), O(4)
 
T-12 7/31/2012
 
643,160
 
166,651
 
476,509
 
12/31/2011
 
635,297
 
153,555
 
481,742
 
12/31/2010
 
631,257
 
179,854
 
451,403
Loan
 
64
 
Candlewood Suites Houston Medical Center
 
0.3%
 
52,500
 
L(24), D(93), O(3)
 
T-12 10/31/2012
 
1,619,724
 
943,409
 
676,316
 
12/31/2011
 
1,492,695
 
866,316
 
626,380
 
12/31/2010
 
1,489,528
 
848,085
 
641,444
Loan
 
65
 
Fairfield Inn and Suites - Yakima, WA
 
0.3%
 
47,123
 
L(24), D(33), O(3)
 
T-12 10/31/2012
 
1,851,540
 
1,243,767
 
607,773
 
12/31/2011
 
1,695,230
 
1,098,171
 
597,059
 
12/31/2010
 
1,698,538
 
1,205,058
 
493,480
Loan
 
66
 
Walgreens Ooltewah, TN
 
0.3%
 
257
 
YM(24), DorYM(92), O(4)
                                               
Loan
 
67
 
Walgreens Greenwood, SC
 
0.2%
 
245
 
L(32), D(84), O(4)
                                               
Loan
 
68
 
Walgreens Abingdon, VA
 
0.2%
 
195
 
YM(24), DorYM(92), O(4)
                                               
Loan
 
69
 
Country Inn & Suites Fairborn, OH
 
0.2%
 
43,478
 
L(24), D(93), O(3)
 
T-12 11/30/2012
 
1,546,639
 
1,100,035
 
446,604
 
12/31/2011
 
1,494,066
 
1,006,061
 
488,005
 
12/31/2010
 
1,504,430
 
989,537
 
514,893
Loan
 
70
 
Dollar General - De Leon Springs
 
0.1%
 
88
 
YM(28), DorYM(88), O(4)
                                               

 
A-1-4

 
 
COMM 2013-LC6
 
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

           
% of
                                                           
           
Initial Pool
 
Underwritten NOI
 
 Underwritten NCF
 
 Underwritten
 
 Underwritten
 
 Underwritten
 
 Underwritten
 
Underwritten
 
Underwritten
 
Underwritten
 
Ownership
 
Ground Lease
 
Ground Lease
         
Lease
Property Flag
 
ID
 
Property Name
 
Balance
 
Debt Yield(12)
 
 Debt Yield(12)
 
 Revenue($)
 
 EGI($)
 
 Expenses($)
 
 NOI($)
 
Reserves($)
 
TI/LC($)
 
NCF($)
 
Interest(16)(17)
 
 Expiration(17)
 
 Extension Terms(17)
 
Largest Tenant(18)(19)
 
SF(20)
 
Expiration(18)
Loan
 
1
 
Moffett Towers (27)(28)
 
11.7%
 
8.9%
 
8.8%
 
34,455,641
 
37,257,832
 
7,379,439
 
29,878,393
 
190,300
 
263,510
 
29,424,583
 
Fee Simple
         
Motorola Mobility, Inc.
 
317,166
 
06/30/2021
Loan
 
2
 
540 West Madison Street (27)(28)
 
9.0%
 
10.8%
 
10.4%
 
30,510,740
 
42,779,002
 
17,417,520
 
25,361,482
 
220,555
 
784,791
 
24,356,136
 
Fee Simple
         
Bank of America
 
757,317
 
12/31/2022
Loan
 
3
 
Coastland Center
 
8.7%
 
9.9%
 
9.6%
 
12,997,139
 
17,642,583
 
4,818,200
 
12,824,383
 
114,732
 
325,950
 
12,383,701
 
Fee Simple/Leasehold
 
12/31/2046
 
None
 
JCPenney
 
123,921
 
11/30/2016
Loan
 
4
 
Innisfree Pensacola Beach Hotel Portfolio (28)
 
4.6%
 
12.2%
 
10.6%
 
20,124,037
 
26,330,892
 
17,942,275
 
8,388,617
 
1,053,236
     
7,335,381
 
Leasehold
 
Various
 
1 option, 99 years
           
Property
 
4.01
 
Hilton Pensacola Beach
 
2.6%
         
12,179,591
 
17,001,023
 
12,145,045
 
4,855,977
 
680,041
     
4,175,937
 
Leasehold
 
3/26/2058
 
1 option, 99 years
 
NAP
 
NAP
 
NAP
Property
 
4.02
 
Holiday Inn Resort Pensacola Beach
 
2.0%
         
7,944,445
 
9,329,869
 
5,797,229
 
3,532,639
 
373,195
     
3,159,445
 
Leasehold
 
5/31/2049
 
1 option, 99 years
 
NAP
 
NAP
 
NAP
Loan
 
5
 
Hard Rock Hotel Chicago
 
3.2%
 
13.9%
 
11.1%
 
19,005,734
 
26,541,934
 
19,872,244
 
6,669,690
 
1,327,097
     
5,342,594
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
6
 
Rudgate Manor & Rudgate Clinton MHC Portfolio (28)
 
3.1%
 
10.9%
 
10.7%
 
7,762,968
 
7,524,685
 
2,549,718
 
4,974,967
 
80,000
     
4,894,967
 
Fee Simple
                   
Property
 
6.01
 
Rudgate Manor MHC
 
1.7%
         
4,454,988
 
4,230,368
 
1,429,503
 
2,800,865
 
46,650
     
2,754,215
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
6.02
 
Rudgate Clinton MHC
 
1.3%
         
3,307,980
 
3,294,317
 
1,120,215
 
2,174,102
 
33,350
     
2,140,752
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
7
 
InTown Suites Portfolio
 
2.8%
 
14.2%
 
12.6%
 
13,907,634
 
14,065,159
 
8,010,640
 
6,054,518
 
703,258
     
5,351,261
 
Fee Simple
                   
Property
 
7.01
 
InTown Suites Houston Northwest
 
0.3%
         
1,320,332
 
1,341,573
 
665,760
 
675,813
 
67,079
     
608,734
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
7.02
 
InTown Suites Savannah
 
0.3%
         
1,219,971
 
1,229,752
 
656,067
 
573,685
 
61,488
     
512,197
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
7.03
 
InTown Suites Louisville NorthEast
 
0.3%
         
1,132,958
 
1,150,134
 
628,165
 
521,969
 
57,507
     
464,462
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
7.04
 
InTown Suites Atlantic Boulevard
 
0.2%
         
1,222,694
 
1,234,167
 
680,005
 
554,162
 
61,708
     
492,454
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
7.05
 
InTown Suites Intercontinental
 
0.2%
         
1,169,557
 
1,190,346
 
702,601
 
487,744
 
59,517
     
428,227
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
7.06
 
InTown Suites St. Johns
 
0.2%
         
1,172,344
 
1,183,897
 
709,912
 
473,984
 
59,195
     
414,789
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
7.07
 
InTown Suites Macon
 
0.2%
         
1,019,086
 
1,031,134
 
586,442
 
444,692
 
51,557
     
393,135
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
7.08
 
InTown Suites Montgomery
 
0.2%
         
975,671
 
992,280
 
538,765
 
453,515
 
49,614
     
403,901
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
7.09
 
InTown Suites Albany
 
0.2%
         
1,082,224
 
1,086,823
 
637,335
 
449,488
 
54,341
     
395,147
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
7.10
 
InTown Suites Huntsville
 
0.2%
         
1,053,723
 
1,067,794
 
617,114
 
450,680
 
53,390
     
397,291
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
7.11
 
InTown Suites Valdosta
 
0.2%
         
895,458
 
900,593
 
548,492
 
352,101
 
45,030
     
307,072
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
7.12
 
InTown Suites Dothan
 
0.2%
         
848,968
 
860,394
 
502,281
 
358,113
 
43,020
     
315,093
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
7.13
 
InTown Suites Athens
 
0.1%
         
794,648
 
796,272
 
537,700
 
258,572
 
39,814
     
218,758
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
8
 
Harmon Corner (27)
 
2.3%
 
9.7%
 
9.6%
 
11,729,471
 
13,009,022
 
2,360,029
 
10,648,994
 
13,367
 
100,000
 
10,535,627
 
Fee Simple
         
Goretorium
 
14,799
 
09/30/2022
Loan
 
9
 
The Summit at Coates Run
 
2.3%
 
9.2%
 
9.0%
 
5,858,505
 
5,870,427
 
2,677,098
 
3,193,328
 
77,040
     
3,116,288
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
10
 
Eastern Beltway
 
2.3%
 
11.5%
 
10.9%
 
4,334,346
 
5,040,330
 
1,117,272
 
3,923,057
 
105,045
 
115,045
 
3,702,968
 
Fee Simple
         
Wal-Mart
 
226,919
 
01/25/2018
Loan
 
11
 
Campus Core Portfolio
 
2.2%
 
9.9%
 
9.2%
 
8,727,528
 
7,748,271
 
4,444,173
 
3,304,098
 
220,250
     
3,083,848
 
Fee Simple
                   
Property
 
11.01
 
Campus Core Upstate
 
0.7%
         
2,746,272
 
2,466,674
 
1,448,037
 
1,018,637
 
60,000
     
958,637
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
11.02
 
Campus Core Ruston
 
0.6%
         
2,040,192
 
1,920,450
 
975,257
 
945,193
 
54,000
     
891,193
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
11.03
 
Campus Core Murray
 
0.5%
         
2,250,660
 
1,879,489
 
1,181,407
 
698,082
 
61,250
     
636,832
 
Fee Simple
         
NAP
 
NAP
 
NAP
Property
 
11.04
 
Campus Core Warrensburg
 
0.5%
         
1,690,404
 
1,481,659
 
839,472
 
642,186
 
45,000
     
597,186
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
12
 
Venice Crossroads
 
2.2%
 
10.7%
 
10.1%
 
4,003,346
 
5,002,525
 
1,460,183
 
3,542,342
 
46,738
 
172,512
 
3,323,092
 
Fee Simple
         
Albertson’s
 
52,437
 
05/06/2018
Loan
 
13
 
Laurel Canyon
 
2.0%
 
13.7%
 
13.1%
 
5,188,166
 
4,669,350
 
518,129
 
4,151,220
 
132,440
 
37,814
 
3,980,966
 
Fee Simple
         
Insurance Auto Auctions
 
49.13
 
06/30/2035
Loan
 
14
 
Wekiva Riverwalk
 
1.9%
 
9.5%
 
8.7%
 
2,950,364
 
3,469,817
 
791,647
 
2,678,169
 
59,288
 
167,411
 
2,451,470
 
Fee Simple
         
Marshalls
 
28,000
 
08/31/2018
Loan
 
15
 
BJ’s - North Dartmouth, MA
 
1.2%
 
10.9%
 
10.1%
 
2,073,600
 
1,984,694
 
59,541
 
1,925,154
 
15,552
 
81,998
 
1,827,604
 
Fee Simple
         
BJ’s Wholesale Club
 
103,680
 
09/30/2032
Loan
 
16
 
BJ’s - Sennett, NY
 
0.3%
 
10.9%
 
10.1%
 
588,748
 
569,023
 
17,071
 
551,953
 
10,224
 
53,906
 
487,823
 
Fee Simple
         
BJ’s Wholesale Club
 
68,160
 
09/30/2032
Loan
 
17
 
BJ’s - Tilton, NH
 
0.3%
 
10.9%
 
10.1%
 
571,432
 
552,573
 
16,577
 
535,996
 
10,224
 
53,906
 
471,866
 
Fee Simple
         
BJ’s Wholesale Club
 
68,160
 
09/30/2032
Loan
 
18
 
Glades Plaza and Commons at Town Center
 
1.8%
 
19.2%
 
18.0%
 
5,442,970
 
7,439,742
 
2,269,054
 
5,170,688
 
54,811
 
248,160
 
4,867,717
 
Fee Simple
         
Woolbright Development, Inc.
 
11,384
 
05/31/2017
Loan
 
19
 
Centerpoint Mall
 
1.8%
 
10.4%
 
9.2%
 
4,062,045
 
6,001,541
 
3,195,676
 
2,805,865
 
95,021
 
231,027
 
2,479,817
 
Fee Simple
         
Superior Goods
 
86,808
 
03/31/2026
Loan
 
20
 
Renaissance Concourse Atlanta
 
1.7%
 
15.7%
 
11.4%
 
10,661,349
 
21,910,181
 
17,943,019
 
3,967,162
 
1,095,509
     
2,871,653
 
Leasehold
 
6/28/2078
 
None
 
NAP
 
NAP
 
NAP
Loan
 
21
 
University Edge
 
1.7%
 
9.4%
 
9.2%
 
3,911,172
 
3,717,715
 
1,372,543
 
2,345,171
 
56,160
     
2,289,011
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
22
 
351 California Street
 
1.6%
 
9.9%
 
9.1%
 
4,507,160
 
4,190,456
 
1,872,292
 
2,318,164
 
25,872
 
161,698
 
2,130,595
 
Fee Simple
         
CVS
 
8,732
 
01/31/2023
Loan
 
23
 
International Business Park XV
 
1.5%
 
10.6%
 
9.4%
 
3,600,600
 
3,961,159
 
1,515,624
 
2,445,535
 
34,829
 
244,837
 
2,165,869
 
Fee Simple
         
Hyundai Capital America
 
66,115
 
12/31/2021
Loan
 
24
 
Holiday Inn Seattle-SeaTac
 
1.5%
 
13.6%
 
11.9%
 
7,173,375
 
9,466,065
 
6,506,502
 
2,959,563
 
378,643
     
2,580,920
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
25
 
Rudgate East MHC
 
1.5%
 
10.9%
 
10.8%
 
3,479,736
 
3,580,057
 
1,209,379
 
2,370,677
 
35,400
     
2,335,277
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
26
 
145 Mason Street
 
1.3%
 
8.2%
 
8.1%
 
1,700,000
 
1,615,000
 
48,450
 
1,566,550
 
11,840
 
16,000
 
1,538,710
 
Fee Simple
         
Weeden & Co.
 
32,000
 
12/31/2028
Loan
 
27
 
Campus Pointe & Campus Manor Apartments
 
1.2%
 
9.8%
 
9.1%
 
3,802,572
 
3,545,048
 
1,739,012
 
1,806,036
 
113,920
     
1,692,116
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
28
 
Z New York Hotel (28)
 
1.2%
 
13.1%
 
11.9%
 
4,625,244
 
5,251,754
 
2,837,630
 
2,414,124
 
210,070
     
2,204,054
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
29
 
San Pedro Crossing (28)
 
1.2%
 
13.8%
 
12.6%
 
3,139,459
 
3,689,862
 
1,210,644
 
2,479,218
 
113,917
 
97,717
 
2,267,584
 
Fee Simple
         
Toys R Us
 
60,687
 
01/31/2021
Loan
 
30
 
Gwen Griffin Portfolio
 
1.2%
 
9.8%
 
9.4%
 
1,878,811
 
2,133,975
 
444,627
 
1,689,348
 
9,489
 
64,593
 
1,615,266
 
Fee Simple
                   
Property
 
30.01
 
132 -134 West Colorado Boulevard
 
0.7%
         
1,052,364
 
1,100,675
 
150,268
 
950,407
 
3,125
 
22,206
 
925,075
 
Fee Simple
         
Zara USA
 
12,500
 
08/31/2023
Property
 
30.02
 
3760-3768 State Street
 
0.5%
         
826,447
 
1,033,299
 
294,358
 
738,941
 
6,364
 
42,387
 
690,191
 
Fee Simple
         
Automotive Leasing Guide, Inc.
 
11,830
 
08/31/2013
Loan
 
31
 
Louetta Central
 
1.1%
 
11.9%
 
11.0%
 
2,242,885
 
2,605,191
 
611,938
 
1,993,253
 
25,804
 
121,945
 
1,845,504
 
Fee Simple
         
Kohls (Ground Lease)
 
86,584
 
01/31/2023
Loan
 
32
 
Marketplace at Town Center
 
1.1%
 
12.4%
 
11.7%
 
2,476,947
 
2,660,515
 
679,339
 
1,981,176
 
28,161
 
80,392
 
1,872,623
 
Fee Simple
         
Nugget Market, Inc.
 
52,029
 
06/30/2027
Loan
 
33
 
Duda Portfolio
 
1.1%
 
10.8%
 
10.6%
 
1,797,204
 
1,743,288
 
52,299
 
1,690,990
 
16,632
     
1,674,358
 
Fee Simple
                   
Property
 
33.01
 
Academy Sports - Knoxville
 
0.4%
         
719,008
 
697,438
 
20,923
 
676,515
 
7,569
     
668,946
 
Fee Simple
         
Academy Sports
 
75,689
 
01/31/2032
Property
 
33.02
 
Food Lion - Richmond Hill
 
0.3%
         
506,456
 
491,262
 
14,738
 
476,524
 
3,493
     
473,032
 
Fee Simple
         
Food Lion
 
34,928
 
02/02/2030
Property
 
33.03
 
DG-Dothan (S Brannon Stand)
 
0.1%
         
143,129
 
138,835
 
4,165
 
134,670
 
1,248
     
133,422
 
Fee Simple
         
Dollar General
 
12,480
 
06/30/2027
Property
 
33.04
 
DG-Fort Payne
 
0.1%
         
118,301
 
114,752
 
3,443
 
111,309
 
1,262
     
110,048
 
Fee Simple
         
Dollar General
 
12,615
 
09/30/2027
Property
 
33.05
 
DG-Bayou la Batre
 
0.1%
         
119,952
 
116,353
 
3,491
 
112,863
 
1,248
     
111,615
 
Fee Simple
         
Dollar General
 
12,480
 
08/31/2027
Property
 
33.06
 
DG-Montgomery (Troy Hwy)
 
0.1%
         
98,084
 
95,142
 
2,854
 
92,287
 
903
     
91,385
 
Fee Simple
         
Dollar General
 
9,026
 
07/31/2027
Property
 
33.07
 
DG-Dothan (Montgomery Hwy)
 
0.1%
         
92,275
 
89,507
 
2,685
 
86,822
 
910
     
85,912
 
Fee Simple
         
Dollar General
 
9,100
 
07/31/2027
Loan
 
34
 
Walgreens Inland Portfolio
 
1.0%
 
9.6%
 
9.4%
 
1,467,355
 
1,452,682
 
44,234
 
1,408,448
 
20,026
     
1,388,422
 
Fee Simple
                   
Property
 
34.01
 
Walgreens - Benton Harbor, MI
 
0.2%
         
351,011
 
347,501
 
22,130
 
325,371
 
2,964
     
322,407
 
Fee Simple
         
Walgreens
 
14,820
 
06/30/2032
Property
 
34.02
 
Walgreens - Villa Park, IL
 
0.2%
         
365,000
 
361,350
 
7,227
 
354,123
 
6,442
     
347,681
 
Fee Simple
         
Walgreens
 
12,154
 
01/31/2028
Property
 
34.03
 
Walgreens - El Paso, TX
 
0.2%
         
304,200
 
301,158
 
6,023
 
295,135
 
3,024
     
292,111
 
Fee Simple
         
Walgreens
 
15,120
 
02/28/2027
Property
 
34.04
 
Walgreens - Milwaukee, WI
 
0.2%
         
231,518
 
229,203
 
4,584
 
224,619
 
5,423
     
219,196
 
Fee Simple
         
Walgreens
 
13,905
 
04/30/2024
Property
 
34.05
 
Walgreens - New Bedford, MA
 
0.1%
         
215,626
 
213,470
 
4,269
 
209,201
 
2,174
     
207,027
 
Fee Simple
         
Walgreens
 
10,350
 
10/31/2024
Loan
 
35
 
1270 Gerard Avenue
 
0.8%
 
8.5%
 
8.3%
 
1,474,446
 
1,546,778
 
488,572
 
1,058,206
 
29,250
     
1,028,956
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
36
 
Pathmark - Baldwin
 
0.8%
 
10.7%
 
10.3%
 
1,450,344
 
1,754,237
 
452,238
 
1,301,999
 
5,180
 
47,978
 
1,248,841
 
Fee Simple
         
Pathmark
 
51,798
 
11/30/2030
Loan
 
37
 
East West Crossing
 
0.8%
 
12.4%
 
11.4%
 
1,722,650
 
1,778,574
 
312,753
 
1,465,821
 
32,810
 
84,794
 
1,348,217
 
Fee Simple
         
Kohls Dept Store
 
86,584
 
01/31/2022
Loan
 
38
 
Shoppes at Schererville
 
0.8%
 
13.1%
 
12.3%
 
1,720,286
 
2,060,615
 
559,527
 
1,501,087
 
27,811
 
67,484
 
1,405,793
 
Fee Simple
         
Jo-Ann Stores, Inc.
 
35,266
 
01/31/2016
Loan
 
39
 
Pathmark Castle Center
 
0.8%
 
10.2%
 
9.6%
 
2,173,500
 
2,590,926
 
1,441,288
 
1,149,639
 
9,450
 
50,000
 
1,090,189
 
Leasehold
 
5/16/2048
 
None
 
Pathmark
 
63,000
 
07/31/2020
Loan
 
40
 
Anaheim Metroplex
 
0.8%
 
10.5%
 
9.1%
 
2,382,964
 
2,211,102
 
1,031,106
 
1,179,996
 
26,232
 
130,200
 
1,023,564
 
Fee Simple
         
Willdan Group, Inc.
 
38,320
 
08/31/2015
Loan
 
41
 
Waldbaums Supermarket - Massapequa
 
0.7%
 
8.8%
 
8.6%
 
1,059,850
 
1,334,261
 
384,663
 
949,598
 
8,479
 
21,505
 
919,614
 
Fee Simple
         
Waldbaums
 
42,394
 
02/29/2024
Loan
 
42
 
Venterra at Bradford Pointe
 
0.7%
 
9.4%
 
8.7%
 
2,189,875
 
2,240,256
 
1,288,052
 
952,204
 
71,808
     
880,396
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
43
 
Watertown Square Shopping Center
 
0.6%
 
10.0%
 
9.5%
 
1,025,022
 
1,366,268
 
451,282
 
914,986
 
13,158
 
28,297
 
873,531
 
Fee Simple
         
Roundy’s Supermarkets
 
60,689
 
12/31/2030
Loan
 
44
 
Holiday Inn Southaven
 
0.6%
 
17.0%
 
15.3%
 
3,324,220
 
3,827,890
 
2,294,745
 
1,533,145
 
153,116
     
1,380,030
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
45
 
Homewood Suites Lubbock
 
0.6%
 
12.2%
 
11.0%
 
2,479,095
 
2,542,214
 
1,524,351
 
1,017,863
 
101,689
     
916,174
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
46
 
Ford Factory Lofts Apartments
 
0.5%
 
9.5%
 
9.0%
 
1,365,434
 
1,272,519
 
551,669
 
720,851
 
36,900
     
683,951
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
47
 
Hampton Inn & Suites Lake George
 
0.5%
 
12.8%
 
11.3%
 
2,679,240
 
2,726,100
 
1,778,917
 
947,183
 
109,044
     
838,139
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
48
 
Walgreens Jefferson, LA
 
0.5%
 
8.2%
 
8.2%
 
570,000
 
564,300
 
11,286
 
553,014
 
2,183
     
550,832
 
Fee Simple
         
Walgreens
 
14,550
 
09/30/2041
Loan
 
49
 
Silveron Office Center
 
0.4%
 
12.1%
 
10.4%
 
1,435,949
 
1,471,573
 
663,290
 
808,283
 
15,903
 
99,709
 
692,672
 
Fee Simple
         
Ivie & Associates, Inc.
 
50,251
 
06/30/2017
Loan
 
50
 
Westchase Apartments
 
0.4%
 
10.4%
 
9.6%
 
1,409,496
 
1,426,446
 
741,949
 
684,497
 
51,600
     
632,897
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
51
 
1553 Westchester Avenue
 
0.4%
 
8.6%
 
8.4%
 
670,602
 
659,132
 
98,924
 
560,208
 
3,000
 
10,000
 
547,208
 
Fee Simple
         
AT&T
 
2,500
 
03/31/2019
Loan
 
52
 
Walgreens Columbus Portfolio
 
0.4%
 
12.7%
 
12.7%
 
783,828
 
783,748
 
7,837
 
775,911
 
2,961
     
772,950
 
Fee Simple
                   
Property
 
52.01
 
Walgreens Wynnton Road
 
0.2%
         
411,000
 
410,958
 
4,110
 
406,848
 
1,512
     
405,336
 
Fee Simple
         
Walgreens
 
15,120
 
12/31/2021
Property
 
52.02
 
Walgreens Buena Vista Road
 
0.2%
         
372,828
 
372,790
 
3,728
 
369,063
 
1,449
     
367,614
 
Fee Simple
         
Walgreens
 
14,490
 
01/31/2022
Loan
 
53
 
Academy Sports Mt. Juliet
 
0.4%
 
10.9%
 
10.1%
 
677,950
 
657,612
 
6,576
 
651,035
 
7,192
 
35,959
 
607,885
 
Fee Simple
         
Academy Sports
 
71,917
 
11/30/2032
Loan
 
54
 
Hampton Inn Fort Bragg
 
0.4%
 
13.3%
 
11.9%
 
2,024,123
 
2,044,904
 
1,248,199
 
796,704
 
81,796
     
714,908
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
55
 
Rainbow Foods Retail Center
 
0.4%
 
11.2%
 
10.5%
 
920,266
 
1,235,296
 
600,400
 
634,896
 
21,736
 
15,762
 
597,398
 
Fee Simple/Leasehold
 
10/17/2046
 
None
 
Rainbow Foods Bloomington
 
64,130
 
10/18/2027
Loan
 
56
 
Candlewood Suites Kingwood
 
0.4%
 
15.0%
 
13.8%
 
1,382,453
 
1,538,982
 
730,687
 
808,295
 
61,559
     
746,736
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
57
 
Socastee Commons
 
0.3%
 
11.2%
 
10.4%
 
649,600
 
733,929
 
151,973
 
581,956
 
11,455
 
29,942
 
540,559
 
Fee Simple
         
Bi-Lo, Inc
 
46,673
 
01/31/2021
Loan
 
58
 
Lock-Tite Self Storage
 
0.3%
 
10.0%
 
9.8%
 
962,676
 
724,692
 
252,442
 
472,250
 
11,341
     
460,909
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
59
 
Academy Sports Wichita
 
0.3%
 
11.0%
 
10.1%
 
536,400
 
520,308
 
5,203
 
515,105
 
7,332
 
36,661
 
471,112
 
Fee Simple
         
Academy Sports
 
73,322
 
12/31/2032
Loan
 
60
 
6214 North Winthrop Avenue
 
0.3%
 
9.0%
 
8.5%
 
653,256
 
671,396
 
256,074
 
415,323
 
24,180
     
391,143
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
61
 
Courtyard Newark Granville
 
0.3%
 
13.0%
 
11.0%
 
2,054,539
 
2,216,490
 
1,631,470
 
585,020
 
88,660
     
496,360
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
62
 
Walgreens Palmview, TX
 
0.3%
 
9.2%
 
9.2%
 
437,000
 
423,890
 
12,717
 
411,173
 
1,482
     
409,691
 
Fee Simple
         
Walgreens
 
14,820
 
09/30/2037
Loan
 
63
 
Riverside Village MHC
 
0.3%
 
10.8%
 
10.7%
 
607,368
 
625,623
 
160,543
 
465,080
 
6,650
     
458,430
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
64
 
Candlewood Suites Houston Medical Center
 
0.3%
 
15.1%
 
13.6%
 
1,591,248
 
1,615,299
 
979,273
 
636,025
 
64,612
     
571,413
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
65
 
Fairfield Inn and Suites - Yakima, WA
 
0.3%
 
14.4%
 
12.5%
 
1,833,347
 
1,846,481
 
1,295,460
 
551,021
 
73,859
     
477,162
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
66
 
Walgreens Ooltewah, TN
 
0.3%
 
9.2%
 
9.1%
 
365,000
 
354,050
 
10,622
 
343,429
 
1,455
     
341,974
 
Fee Simple
         
Walgreens
 
14,550
 
03/31/2033
Loan
 
67
 
Walgreens Greenwood, SC
 
0.2%
 
9.3%
 
9.3%
 
353,000
 
342,410
 
10,272
 
332,138
 
1,453
     
330,685
 
Fee Simple
         
Walgreens
 
14,528
 
05/31/2032
Loan
 
68
 
Walgreens Abingdon, VA
 
0.2%
 
9.4%
 
9.3%
 
300,000
 
291,000
 
8,730
 
282,270
 
1,537
     
280,733
 
Fee Simple
         
Walgreens
 
15,371
 
08/31/2032
Loan
 
69
 
Country Inn & Suites Fairborn, OH
 
0.2%
 
15.6%
 
13.5%
 
1,541,117
 
1,542,413
 
1,074,403
 
468,011
 
61,697
     
406,314
 
Fee Simple
         
NAP
 
NAP
 
NAP
Loan
 
70
 
Dollar General - De Leon Springs
 
0.1%
 
11.7%
 
11.0%
 
97,513
 
94,588
 
946
 
93,642
 
910
 
4,550
 
88,182
 
Fee Simple
         
Dollar General
 
9,100
 
01/31/2027

 
A-1-5

 
 
COMM 2013-LC6
 
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

           
% of
                                                   
           
Initial Pool
         
Lease
         
Lease
         
Lease
         
Lease
   
Property Flag
 
ID
 
Property Name
 
Balance
 
2nd Largest Tenant(18)(21)
 
SF(20)
 
Expiration(18)
 
3rd Largest Tenant(18)(21)
 
SF(20)
 
Expiration(18)
 
4th Largest Tenant(18)(21)
 
SF
 
Expiration(18)
 
 5th Largest Tenant(18)
 
SF
 
Expiration(18)
 
Occupancy(21)
Loan
 
1
 
Moffett Towers (27)(28)
 
11.7%
 
Microsoft Corporation
 
237,121
 
12/31/2021
 
Rambus Inc
 
156,173
 
06/30/2020
 
Financial Engines, Inc.
 
80,995
 
05/31/2020
 
Plaxo Inc.
 
40,448
 
02/28/2019
 
88.8%
Loan
 
2
 
540 West Madison Street (27)(28)
 
9.0%
 
DRW
 
126,012
 
12/31/2024
 
Marsh
 
120,771
 
02/28/2024
 
Starbucks
 
1,971
 
09/30/2013
 
NAP
 
NAP
 
NAP
 
91.2%
Loan
 
3
 
Coastland Center
 
8.7%
 
H&M
 
20,097
 
01/31/2023
 
Old Navy
 
14,879
 
01/31/2013
 
The Cheesecake Factory
 
10,300
 
01/31/2026
 
Victoria’s Secret
 
8,451
 
01/31/2017
 
92.5%
Loan
 
4
 
Innisfree Pensacola Beach Hotel Portfolio (28)
 
4.6%
                                                 
66.2%
Property
 
4.01
 
Hilton Pensacola Beach
 
2.6%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
68.6%
Property
 
4.02
 
Holiday Inn Resort Pensacola Beach
 
2.0%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
63.0%
Loan
 
5
 
Hard Rock Hotel Chicago
 
3.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
77.5%
Loan
 
6
 
Rudgate Manor & Rudgate Clinton MHC Portfolio (28)
 
3.1%
                                                 
88.6%
Property
 
6.01
 
Rudgate Manor MHC
 
1.7%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
87.5%
Property
 
6.02
 
Rudgate Clinton MHC
 
1.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
90.1%
Loan
 
7
 
InTown Suites Portfolio
 
2.8%
                                                 
82.8%
Property
 
7.01
 
InTown Suites Houston Northwest
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
94.9%
Property
 
7.02
 
InTown Suites Savannah
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
89.9%
Property
 
7.03
 
InTown Suites Louisville NorthEast
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
92.6%
Property
 
7.04
 
InTown Suites Atlantic Boulevard
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
87.3%
Property
 
7.05
 
InTown Suites Intercontinental
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
82.6%
Property
 
7.06
 
InTown Suites St. Johns
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
83.6%
Property
 
7.07
 
InTown Suites Macon
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
83.8%
Property
 
7.08
 
InTown Suites Montgomery
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
80.9%
Property
 
7.09
 
InTown Suites Albany
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
83.5%
Property
 
7.10
 
InTown Suites Huntsville
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
79.3%
Property
 
7.11
 
InTown Suites Valdosta
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
76.6%
Property
 
7.12
 
InTown Suites Dothan
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
73.5%
Property
 
7.13
 
InTown Suites Athens
 
0.1%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
67.0%
Loan
 
8
 
Harmon Corner (27)
 
2.3%
 
Bubba Gump Shrimp Co.
 
12,782
 
11/30/2022
 
Twin Peaks
 
11,834
 
12/31/2022
 
McDonald’s
 
6,217
 
04/30/2022
 
Walgreens
 
4,033
 
02/28/2042
 
100.0%
Loan
 
9
 
The Summit at Coates Run
 
2.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
97.7%
Loan
 
10
 
Eastern Beltway
 
2.3%
 
Sam’s Club
 
135,863
 
07/31/2020
 
Ross Store, Inc.
 
30,187
 
01/31/2014
 
Office Max
 
23,775
 
09/30/2013
 
Petco
 
15,040
 
01/31/2015
 
99.8%
Loan
 
11
 
Campus Core Portfolio
 
2.2%
                                                 
86.0%
Property
 
11.01
 
Campus Core Upstate
 
0.7%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
91.3%
Property
 
11.02
 
Campus Core Ruston
 
0.6%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
84.5%
Property
 
11.03
 
Campus Core Murray
 
0.5%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
86.3%
Property
 
11.04
 
Campus Core Warrensburg
 
0.5%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
80.6%
Loan
 
12
 
Venice Crossroads
 
2.2%
 
OfficeMax
 
36,220
 
05/31/2017
 
Ross Dress for Less
 
30,450
 
01/31/2014
 
CVS
 
18,018
 
01/31/2018
 
Chase Bank
 
4,391
 
08/31/2020
 
99.8%
Loan
 
13
 
Laurel Canyon
 
2.0%
 
All Valley Dealers Auto Auction
 
10
 
12/31/2035
 
Davey Tree Co
 
1
 
06/30/2013
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
99.1%
Loan
 
14
 
Wekiva Riverwalk
 
1.9%
 
Bed Bath & Beyond
 
27,860
 
01/31/2022
 
Ross
 
27,668
 
01/31/2022
 
United Artists Theatre
 
25,806
 
08/31/2017
 
Petco Animal Supplies Stores
 
12,000
 
01/31/2022
 
92.1%
Loan
 
15
 
BJ’s - North Dartmouth, MA
 
1.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
16
 
BJ’s - Sennett, NY
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
17
 
BJ’s - Tilton, NH
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
18
 
Glades Plaza and Commons at Town Center
 
1.8%
 
Kiddie Academy
 
9,822
 
10/31/2026
 
Barbara Katz Sportswear
 
9,368
 
12/31/2015
 
Abe & Louie’s
 
7,457
 
05/31/2020
 
Brewzzie’s Microbrewery
 
6,031
 
01/31/2021
 
93.2%
Loan
 
19
 
Centerpoint Mall
 
1.8%
 
Wal-Mart
 
76,000
 
12/31/2022
 
Ventura County
 
63,949
 
11/30/2023
 
Rite Aid
 
20,970
 
11/30/2016
 
Bank of America
 
10,593
 
11/30/2016
 
98.7%
Loan
 
20
 
Renaissance Concourse Atlanta
 
1.7%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
72.4%
Loan
 
21
 
University Edge
 
1.7%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
92.5%
Loan
 
22
 
351 California Street
 
1.6%
 
Simmons Ungar
 
8,002
 
08/02/2018
 
Wulff Hansen
 
7,978
 
09/30/2014
 
Research Triangle Institute
 
7,948
 
02/28/2023
 
Rudy, Exelrod, Zieff & Lowe LLP
 
7,897
 
03/31/2017
 
87.4%
Loan
 
23
 
International Business Park XV
 
1.5%
 
Keste, LLC
 
32,425
 
04/30/2018
 
MEDHOST, Inc.
 
27,889
 
06/30/2017
 
Wyndham Jade, LLC
 
17,073
 
01/31/2023
 
Furniture Marketing Group
 
16,847
 
09/30/2022
 
97.2%
Loan
 
24
 
Holiday Inn Seattle-SeaTac
 
1.5%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
79.2%
Loan
 
25
 
Rudgate East MHC
 
1.5%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
90.8%
Loan
 
26
 
145 Mason Street
 
1.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
27
 
Campus Pointe & Campus Manor Apartments
 
1.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
89.0%
Loan
 
28
 
Z New York Hotel (28)
 
1.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
78.3%
Loan
 
29
 
San Pedro Crossing (28)
 
1.2%
 
Barnes & Noble
 
35,475
 
02/28/2014
 
The Container Store
 
22,817
 
01/31/2018
 
Office Depot, Inc.
 
21,075
 
12/31/2014
 
Cavender’s Boot City
 
13,548
 
06/30/2022
 
95.0%
Loan
 
30
 
Gwen Griffin Portfolio
 
1.2%
                                                 
100.0%
Property
 
30.01
 
132 -134 West Colorado Boulevard
 
0.7%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Property
 
30.02
 
3760-3768 State Street
 
0.5%
 
JP Morgan Chase Bank, N.A.
 
5,500
 
01/13/2018
 
L3 Communications
 
4,125
 
03/31/2015
 
Joyce L. Trevillian
 
2,175
 
01/31/2018
 
Infinity Wind Power, LLC
 
1,825
 
05/31/2013
 
100.0%
Loan
 
31
 
Louetta Central
 
1.1%
 
Ross Dress for Less
 
30,187
 
01/31/2018
 
Michael’s
 
23,753
 
02/28/2017
 
Famous Footwear
 
8,400
 
10/31/2017
 
Dollar Tree
 
8,000
 
01/31/2018
 
99.4%
Loan
 
32
 
Marketplace at Town Center
 
1.1%
 
Longs Drug Stores California, L.L.C.
 
23,435
 
05/31/2022
 
Bark Avenue
 
3,990
 
02/28/2015
 
Golden 1 Credit Union
 
3,150
 
09/30/2017
 
La Bou
 
2,662
 
09/30/2015
 
95.7%
Loan
 
33
 
Duda Portfolio
 
1.1%
                                                 
100.0%
Property
 
33.01
 
Academy Sports - Knoxville
 
0.4%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Property
 
33.02
 
Food Lion - Richmond Hill
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Property
 
33.03
 
DG-Dothan (S Brannon Stand)
 
0.1%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Property
 
33.04
 
DG-Fort Payne
 
0.1%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Property
 
33.05
 
DG-Bayou la Batre
 
0.1%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Property
 
33.06
 
DG-Montgomery (Troy Hwy)
 
0.1%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Property
 
33.07
 
DG-Dothan (Montgomery Hwy)
 
0.1%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
34
 
Walgreens Inland Portfolio
 
1.0%
                                                 
100.0%
Property
 
34.01
 
Walgreens - Benton Harbor, MI
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Property
 
34.02
 
Walgreens - Villa Park, IL
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Property
 
34.03
 
Walgreens - El Paso, TX
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Property
 
34.04
 
Walgreens - Milwaukee, WI
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Property
 
34.05
 
Walgreens - New Bedford, MA
 
0.1%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
35
 
1270 Gerard Avenue
 
0.8%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
98.3%
Loan
 
36
 
Pathmark - Baldwin
 
0.8%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
37
 
East West Crossing
 
0.8%
 
Ross Dress for Less
 
30,187
 
01/31/2018
 
Walgreens
 
15,120
 
10/31/2061
 
Rack Room Shoes #115
 
7,000
 
04/30/2014
 
Red Lobster
 
6,973
 
03/31/2016
 
100.0%
Loan
 
38
 
Shoppes at Schererville
 
0.8%
 
Big Lots Stores, Inc.
 
33,958
 
01/31/2019
 
PetsMart
 
20,054
 
01/31/2016
 
Discovery Clothing
 
12,010
 
01/31/2022
 
Lynn’s Furniture, LLC
 
7,700
 
11/30/2015
 
93.7%
Loan
 
39
 
Pathmark Castle Center
 
0.8%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
40
 
Anaheim Metroplex
 
0.8%
 
Brown & Brown Insurance
 
8,570
 
10/31/2019
 
John Hancock Life Insurance
 
6,292
 
01/31/2016
 
Partners Federal Credit Union
 
5,758
 
05/31/2020
 
Infuse Capital
 
4,869
 
06/30/2013
 
95.8%
Loan
 
41
 
Waldbaums Supermarket - Massapequa
 
0.7%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
42
 
Venterra at Bradford Pointe
 
0.7%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
95.1%
Loan
 
43
 
Watertown Square Shopping Center
 
0.6%
 
The Willow Boutique & Home
 
6,024
 
01/31/2016
 
Hibbett Sporting Goods
 
5,000
 
02/28/2017
 
Pulse Fitness
 
3,829
 
05/31/2015
 
Oasis Salon & Spa
 
3,071
 
01/31/2021
 
93.6%
Loan
 
44
 
Holiday Inn Southaven
 
0.6%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
74.2%
Loan
 
45
 
Homewood Suites Lubbock
 
0.6%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
89.2%
Loan
 
46
 
Ford Factory Lofts Apartments
 
0.5%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
97.6%
Loan
 
47
 
Hampton Inn & Suites Lake George
 
0.5%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
58.9%
Loan
 
48
 
Walgreens Jefferson, LA
 
0.5%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
49
 
Silveron Office Center
 
0.4%
 
Webcetera, L.P.
 
7,622
 
07/31/2015
 
David Vaught, LLC
 
3,564
 
01/31/2014
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
96.6%
Loan
 
50
 
Westchase Apartments
 
0.4%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
96.5%
Loan
 
51
 
1553 Westchester Avenue
 
0.4%
 
1553 Food Corp
 
2,500
 
05/31/2022
 
Juno Shoes and Sports
 
2,500
 
12/31/2018
 
Sassy Town
 
2,500
 
01/31/2019
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
52
 
Walgreens Columbus Portfolio
 
0.4%
                                                 
100.0%
Property
 
52.01
 
Walgreens Wynnton Road
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Property
 
52.02
 
Walgreens Buena Vista Road
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
53
 
Academy Sports Mt. Juliet
 
0.4%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
54
 
Hampton Inn Fort Bragg
 
0.4%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
71.9%
Loan
 
55
 
Rainbow Foods Retail Center
 
0.4%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
56
 
Candlewood Suites Kingwood
 
0.4%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
68.5%
Loan
 
57
 
Socastee Commons
 
0.3%
 
Gary Myers and Joyce Myers
 
1,900
 
05/21/2013
 
Advance America, Cash Advance Centers of South Carolina Inc
 
1,500
 
03/31/2016
 
LFL Financial Services, Inc
 
1,500
 
07/31/2015
 
Lighthouse Harbour LLC
 
1,500
 
12/31/2016
 
87.5%
Loan
 
58
 
Lock-Tite Self Storage
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
83.5%
Loan
 
59
 
Academy Sports Wichita
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
60
 
6214 North Winthrop Avenue
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
96.8%
Loan
 
61
 
Courtyard Newark Granville
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
75.3%
Loan
 
62
 
Walgreens Palmview, TX
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
63
 
Riverside Village MHC
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
98.5%
Loan
 
64
 
Candlewood Suites Houston Medical Center
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
68.0%
Loan
 
65
 
Fairfield Inn and Suites - Yakima, WA
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
66.0%
Loan
 
66
 
Walgreens Ooltewah, TN
 
0.3%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
67
 
Walgreens Greenwood, SC
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
68
 
Walgreens Abingdon, VA
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%
Loan
 
69
 
Country Inn & Suites Fairborn, OH
 
0.2%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
73.4%
Loan
 
70
 
Dollar General - De Leon Springs
 
0.1%
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
100.0%

 
A-1-6

 
 
COMM 2013-LC6
 
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

           
% of
     
Upfront
 
Monthly
 
Upfront
 
Monthly
 
Upfront
 
Monthly
 
Upfront
 
Monthly
 
Upfront
   
           
Initial Pool
 
Occupancy
 
Replacement
 
Replacement
 
TI/LC
 
TI/LC
 
Tax
 
Tax
 
Insurance
 
Insurance
 
Engineering
 
Other
Property Flag
 
ID
 
Property Name
 
Balance
 
As-of Date
 
Reserves ($)(22)(24)
 
Reserves ($)(23)(24)
 
Reserves ($)(22)
 
Reserves ($)(23)(24)
 
Reserves ($)(22)
 
Reserves ($)(23)
 
Reserves ($)(22)
 
Reserves ($)(23)
 
Reserves ($)(22)
 
Reserves ($)(22)(23)(24)
Loan
 
1
 
Moffett Towers (27)(28)
 
11.7%
 
01/01/2013
     
15,858
 
17,590,176
     
790,714
 
263,571
     
Springing
     
16,793,795
Loan
 
2
 
540 West Madison Street (27)(28)
 
9.0%
 
12/31/2012
         
30,000,000
     
2,977,099
 
595,420
     
Springing
       
Loan
 
3
 
Coastland Center
 
8.7%
 
09/30/2012
     
Springing
 
1,163,680
 
Springing
     
Springing
     
Springing
     
Springing
Loan
 
4
 
Innisfree Pensacola Beach Hotel Portfolio (28)
 
4.6%
 
09/30/2012
     
4% of prior month’s Gross Revenues
         
446,548
 
49,616
 
236,989
 
59,247
     
1,079,000
Property
 
4.01
 
Hilton Pensacola Beach
 
2.6%
 
09/30/2012
                                       
Property
 
4.02
 
Holiday Inn Resort Pensacola Beach
 
2.0%
 
09/30/2012
                                       
Loan
 
5
 
Hard Rock Hotel Chicago
 
3.2%
 
08/31/2012
     
1/12 of 5% of Gross Revenues
         
329,809
 
65,962
 
45,859
 
15,286
     
504,433
Loan
 
6
 
Rudgate Manor & Rudgate Clinton MHC Portfolio (28)
 
3.1%
 
11/07/2012
     
6,667
         
240,190
 
48,038
     
Springing
       
Property
 
6.01
 
Rudgate Manor MHC
 
1.7%
 
11/07/2012
                                       
Property
 
6.02
 
Rudgate Clinton MHC
 
1.3%
 
11/07/2012
                                       
Loan
 
7
 
InTown Suites Portfolio
 
2.8%
 
09/30/2012
     
58,605
         
252,625
 
52,083
 
233,333
 
33,333
 
173,095
   
Property
 
7.01
 
InTown Suites Houston Northwest
 
0.3%
 
09/30/2012
                                       
Property
 
7.02
 
InTown Suites Savannah
 
0.3%
 
09/30/2012
                                       
Property
 
7.03
 
InTown Suites Louisville NorthEast
 
0.3%
 
09/30/2012
                                       
Property
 
7.04
 
InTown Suites Atlantic Boulevard
 
0.2%
 
09/30/2012
                                       
Property
 
7.05
 
InTown Suites Intercontinental
 
0.2%
 
09/30/2012
                                       
Property
 
7.06
 
InTown Suites St. Johns
 
0.2%
 
09/30/2012
                                       
Property
 
7.07
 
InTown Suites Macon
 
0.2%
 
09/30/2012
                                       
Property
 
7.08
 
InTown Suites Montgomery
 
0.2%
 
09/30/2012
                                       
Property
 
7.09
 
InTown Suites Albany
 
0.2%
 
09/30/2012
                                       
Property
 
7.10
 
InTown Suites Huntsville
 
0.2%
 
09/30/2012
                                       
Property
 
7.11
 
InTown Suites Valdosta
 
0.2%
 
09/30/2012
                                       
Property
 
7.12
 
InTown Suites Dothan
 
0.2%
 
09/30/2012
                                       
Property
 
7.13
 
InTown Suites Athens
 
0.1%
 
09/30/2012
                                       
Loan
 
8
 
Harmon Corner (27)
 
2.3%
 
11/15/2012
     
1,114
 
4,165,103
 
8,333
 
42,000
 
21,000
 
73,813
 
6,710
     
731,208
Loan
 
9
 
The Summit at Coates Run
 
2.3%
 
11/19/2012
     
6,420
         
131,000
 
21,833
 
55,299
 
4,254
 
56,590
   
Loan
 
10
 
Eastern Beltway
 
2.3%
 
12/06/2012
     
Springing
     
Springing
     
Springing
     
Springing
       
Loan
 
11
 
Campus Core Portfolio
 
2.2%
 
11/30/2012
     
17,867
         
62,419
 
62,419
 
89,595
 
16,683
     
262,235
Property
 
11.01
 
Campus Core Upstate
 
0.7%
 
11/30/2012
                                       
Property
 
11.02
 
Campus Core Ruston
 
0.6%
 
11/30/2012
                                       
Property
 
11.03
 
Campus Core Murray
 
0.5%
 
11/30/2012
                                       
Property
 
11.04
 
Campus Core Warrensburg
 
0.5%
 
11/30/2012
                                       
Loan
 
12
 
Venice Crossroads
 
2.2%
 
11/30/2012
     
Springing
     
Springing
     
Springing
     
Springing
     
39,968
Loan
 
13
 
Laurel Canyon
 
2.0%
 
12/28/2012
                 
56,348
 
9,391
 
7,147
 
596
       
Loan
 
14
 
Wekiva Riverwalk
 
1.9%
 
09/30/2012
     
4,919
 
144,500
 
15,296
 
215,146
 
17,929
 
88,145
 
12,592
 
115,625
 
10,000
Loan
 
15
 
BJ’s - North Dartmouth, MA
 
1.2%
 
01/06/2013
                     
Springing
     
Springing
       
Loan
 
16
 
BJ’s - Sennett, NY
 
0.3%
 
01/06/2013
                     
Springing
     
Springing
       
Loan
 
17
 
BJ’s - Tilton, NH
 
0.3%
 
01/06/2013
                     
Springing
     
Springing
       
Loan
 
18
 
Glades Plaza and Commons at Town Center
 
1.8%
 
10/31/2012
     
Springing
     
Springing
     
Springing
     
Springing
       
Loan
 
19
 
Centerpoint Mall
 
1.8%
 
12/20/2012
     
9,502
     
19,308
 
168,230
 
42,058
     
Springing
     
763,397
Loan
 
20
 
Renaissance Concourse Atlanta
 
1.7%
 
11/02/2012
     
Springing
         
67,517
 
Springing
     
Springing
     
Springing
Loan
 
21
 
University Edge
 
1.7%
 
11/19/2012
     
4,680
         
31,917
 
22,000
 
47,789
 
4,107
 
225,750
   
Loan
 
22
 
351 California Street
 
1.6%
 
11/30/2012
     
2,156
 
320,000
 
13,475
 
128,333
 
25,667
 
41,954
 
28,678
       
Loan
 
23
 
International Business Park XV
 
1.5%
 
09/25/2012
     
2,902
         
421,811
 
35,151
     
Springing
     
Springing
Loan
 
24
 
Holiday Inn Seattle-SeaTac
 
1.5%
 
10/31/2012
     
1/12 of 3% of Gross Revenues
         
71,327
 
17,832
 
29,373
 
9,791
     
2,380,000
Loan
 
25
 
Rudgate East MHC
 
1.5%
 
11/07/2012
     
2,950
         
84,781
 
16,956
     
Springing
       
Loan
 
26
 
145 Mason Street
 
1.3%
 
01/06/2013
     
987
     
1,333
     
16,667
 
1,840
           
Loan
 
27
 
Campus Pointe & Campus Manor Apartments
 
1.2%
 
09/01/2012
     
10,384
         
113,000
 
18,833
 
14,659
 
7,329
 
92,813
   
Loan
 
28
 
Z New York Hotel (28)
 
1.2%
 
09/30/2012
     
16,447
         
26,000
 
4,333
 
45,221
 
5,653
     
500,000
Loan
 
29
 
San Pedro Crossing (28)
 
1.2%
 
12/31/2012
     
Springing
     
Springing
 
57,517
 
57,517
 
18,000
 
2,000
       
Loan
 
30
 
Gwen Griffin Portfolio
 
1.2%
 
11/15/2012
     
Springing
 
150,000
 
Springing
 
79,605
 
13,268
 
39,450
 
3,035
       
Property
 
30.01
 
132 -134 West Colorado Boulevard
 
0.7%
 
11/15/2012
                                       
Property
 
30.02
 
3760-3768 State Street
 
0.5%
 
11/15/2012
                                       
Loan
 
31
 
Louetta Central
 
1.1%
 
10/30/2012
     
2,150
         
25,436
 
12,718
 
27,968
 
2,797
       
Loan
 
32
 
Marketplace at Town Center
 
1.1%
 
12/01/2012
     
2,347
     
4,667
 
21,925
 
21,925
 
2,401
 
2,401
     
109,606
Loan
 
33
 
Duda Portfolio
 
1.1%
 
01/06/2013
     
Springing
             
Springing
     
Springing
     
25,000
Property
 
33.01
 
Academy Sports - Knoxville
 
0.4%
 
01/06/2013
                                       
Property
 
33.02
 
Food Lion - Richmond Hill
 
0.3%
 
01/06/2013
                                       
Property
 
33.03
 
DG-Dothan (S Brannon Stand)
 
0.1%
 
01/06/2013
                                       
Property
 
33.04
 
DG-Fort Payne
 
0.1%
 
01/06/2013
                                       
Property
 
33.05
 
DG-Bayou la Batre
 
0.1%
 
01/06/2013
                                       
Property
 
33.06
 
DG-Montgomery (Troy Hwy)
 
0.1%
 
01/06/2013
                                       
Property
 
33.07
 
DG-Dothan (Montgomery Hwy)
 
0.1%
 
01/06/2013
                                       
Loan
 
34
 
Walgreens Inland Portfolio
 
1.0%
 
01/06/2013
 
256,400
 
1,716
     
Springing
     
Springing
     
Springing
 
112,750
   
Property
 
34.01
 
Walgreens - Benton Harbor, MI
 
0.2%
 
01/06/2013
                                       
Property
 
34.02
 
Walgreens - Villa Park, IL
 
0.2%
 
01/06/2013
                                       
Property
 
34.03
 
Walgreens - El Paso, TX
 
0.2%
 
01/06/2013
                                       
Property
 
34.04
 
Walgreens - Milwaukee, WI
 
0.2%
 
01/06/2013
                                       
Property
 
34.05
 
Walgreens - New Bedford, MA
 
0.1%
 
01/06/2013
                                       
Loan
 
35
 
1270 Gerard Avenue
 
0.8%
 
10/24/2012
     
2,438
             
8,083
 
22,019
 
3,638
 
15,000
   
Loan
 
36
 
Pathmark - Baldwin
 
0.8%
 
01/06/2013
     
Springing
             
Springing
     
Springing
     
445,000
Loan
 
37
 
East West Crossing
 
0.8%
 
12/18/2012
     
2,734
     
7,172
 
38,333
 
9,583
 
833
 
833
       
Loan
 
38
 
Shoppes at Schererville
 
0.8%
 
10/24/2012
     
Springing
     
Springing
     
Springing
     
Springing
       
Loan
 
39
 
Pathmark Castle Center
 
0.8%
 
01/06/2013
             
4,167
 
54,554
 
27,227
     
Springing
     
110,417
Loan
 
40
 
Anaheim Metroplex
 
0.8%
 
01/01/2013
     
2,623
 
179,392
 
10,850
 
60,417
 
15,104
 
19,069
 
Springing
 
110,556
 
262,849
Loan
 
41
 
Waldbaums Supermarket - Massapequa
 
0.7%
 
01/06/2013
             
1,766
                       
Loan
 
42
 
Venterra at Bradford Pointe
 
0.7%
 
10/31/2012
     
5,984
             
21,286
     
Springing
 
13,375
   
Loan
 
43
 
Watertown Square Shopping Center
 
0.6%
 
10/16/2012
     
1,097
     
2,339
 
98,000
 
24,500
 
15,042
 
1,671
       
Loan
 
44
 
Holiday Inn Southaven
 
0.6%
 
10/31/2012
     
4.0% of Gross Revenues
             
10,187
     
Springing
     
1,382,301
Loan
 
45
 
Homewood Suites Lubbock
 
0.6%
 
10/31/2012
     
4.0% of Gross Revenues
             
7,950
     
Springing
     
Springing
Loan
 
46
 
Ford Factory Lofts Apartments
 
0.5%
 
10/24/2012
     
3,075
         
53,000
 
14,125
 
20,757
 
2,965
 
12,220
   
Loan
 
47
 
Hampton Inn & Suites Lake George
 
0.5%
 
10/31/2012
     
1/12 of 5% of Gross Revenues
         
23,479
 
7,826
 
26,218
 
2,185
     
330,000
Loan
 
48
 
Walgreens Jefferson, LA
 
0.5%
 
12/12/2012
     
182
     
Springing
     
Springing
     
Springing
       
Loan
 
49
 
Silveron Office Center
 
0.4%
 
10/01/2012
     
1,325
 
250,000
 
7,315
 
169,381
 
14,115
     
Springing
     
Springing
Loan
 
50
 
Westchase Apartments
 
0.4%
 
11/14/2012
     
4,300
         
14,232
 
14,232
 
17,708
 
2,530
       
Loan
 
51
 
1553 Westchester Avenue
 
0.4%
 
09/30/2012
     
250
     
833
 
4,667
 
2,333
 
5,908
 
513
 
5,000
   
Loan
 
52
 
Walgreens Columbus Portfolio
 
0.4%
 
01/06/2013
     
236
                 
349
 
175
       
Property
 
52.01
 
Walgreens Wynnton Road
 
0.2%
 
01/06/2013
                                       
Property
 
52.02
 
Walgreens Buena Vista Road
 
0.2%
 
01/06/2013
                                       
Loan
 
53
 
Academy Sports Mt. Juliet
 
0.4%
 
01/06/2013
                     
Springing
     
Springing
       
Loan
 
54
 
Hampton Inn Fort Bragg
 
0.4%
 
10/31/2012
     
1/12 of 2% of Gross Revenues
         
19,454
 
3,891
 
3,051
 
3,051
 
83,000
   
Loan
 
55
 
Rainbow Foods Retail Center
 
0.4%
 
11/20/2012
     
1,817
             
Springing
 
2,009
 
1,005
       
Loan
 
56
 
Candlewood Suites Kingwood
 
0.4%
 
10/31/2012
     
1/12 of 4% of Gross Revenues
         
18,274
 
6,091
 
18,462
 
1,539
     
17,000
Loan
 
57
 
Socastee Commons
 
0.3%
 
11/26/2012
     
955
     
2,500
 
5,000
 
5,000
 
6,448
 
1,612
       
Loan
 
58
 
Lock-Tite Self Storage
 
0.3%
 
08/15/2012
     
945
         
5,000
 
5,000
 
2,946
 
1,473
       
Loan
 
59
 
Academy Sports Wichita
 
0.3%
 
01/06/2013
                     
Springing
     
Springing
       
Loan
 
60
 
6214 North Winthrop Avenue
 
0.3%
 
10/17/2012
     
2,015
         
17,586
 
3,517
 
8,843
 
983
       
Loan
 
61
 
Courtyard Newark Granville
 
0.3%
 
08/31/2012
     
7,363
         
40,250
 
5,750
 
3,475
 
1,158
 
13,150
 
100,000
Loan
 
62
 
Walgreens Palmview, TX
 
0.3%
 
01/06/2013
                     
Springing
     
Springing
       
Loan
 
63
 
Riverside Village MHC
 
0.3%
 
11/05/2012
     
554
         
3,630
 
1,815
 
6,826
 
975
     
22,952
Loan
 
64
 
Candlewood Suites Houston Medical Center
 
0.3%
 
10/31/2012
     
1/12 of 4% of Gross Revenues
         
31,813
 
7,953
 
17,988
 
1,499
 
13,438
 
60,000
Loan
 
65
 
Fairfield Inn and Suites - Yakima, WA
 
0.3%
 
09/30/2012
     
5,984
         
9,167
 
4,583
 
24,700
 
2,245
     
1,270,000
Loan
 
66
 
Walgreens Ooltewah, TN
 
0.3%
 
01/06/2013
                     
Springing
     
Springing
       
Loan
 
67
 
Walgreens Greenwood, SC
 
0.2%
 
03/01/2012
                     
Springing
     
Springing
       
Loan
 
68
 
Walgreens Abingdon, VA
 
0.2%
 
01/06/2013
                     
Springing
     
Springing
       
Loan
 
69
 
Country Inn & Suites Fairborn, OH
 
0.2%
 
11/30/2012
     
1/12 of 4% of Gross Revenues
         
49,326
 
7,047
 
4,260
 
852
 
13,433
 
50,000
Loan
 
70
 
Dollar General - De Leon Springs
 
0.1%
 
01/06/2013
                 
1,088
 
136
     
Springing
       

 
A-1-7

 
 
COMM 2013-LC6
 
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

           
% of
 
Other
 
Environmental
 
       
           
Initial Pool
 
Reserves
 
Report
 
Engineering
 
Loan
   
Property Flag
 
ID
 
Property Name
 
Balance
 
Description(22)(23)(24)
 
Date(25)(26)
 
Report Date
 
Purpose
 
Sponsor
Loan
 
1
 
Moffett Towers (27)(28)
 
11.7%
 
Free Rent (Upfront: 1,389,632), Microsoft Holdback (Upfront: 15,404,163); Lease Sweep (Monthly: Springing); Debt Service (Monthly: Springing)
 
11/26/2012
 
11/21/2012
 
Refinance
 
Joseph K. Paul; Jay Paul Revocable Living Trust
Loan
 
2
 
540 West Madison Street (27)(28)
 
9.0%
     
11/21/2012
 
11/20/2012
 
Acquisition
 
Joseph Mizrachi; Eyal Ben-Yosef; David Alcalay; David Werner
Loan
 
3
 
Coastland Center
 
8.7%
 
Ground Rent Reserve (Monthly: Springing)
 
10/18/2012
 
10/18/2012
 
Recapitalization
 
GGPLP L.L.C.
Loan
 
4
 
Innisfree Pensacola Beach Hotel Portfolio (28)
 
4.6%
 
Seasonality
 
10/19/2012
 
Various
 
Refinance
 
Innisfree Hotels, Inc.
Property
 
4.01
 
Hilton Pensacola Beach
 
2.6%
     
10/19/2012
 
10/15/2012
       
Property
 
4.02
 
Holiday Inn Resort Pensacola Beach
 
2.0%
     
10/19/2012
 
10/17/2012
       
Loan
 
5
 
Hard Rock Hotel Chicago
 
3.2%
 
Debt Service Reserve
 
10/25/2012
 
10/24/2012
 
Refinance
 
Becker Ventures, LLC
Loan
 
6
 
Rudgate Manor & Rudgate Clinton MHC Portfolio (28)
 
3.1%
     
Various
 
08/08/2012
 
Refinance
 
Randall Orley; Gregg Orley; Sun Communities Operating Limited Partnership
Property
 
6.01
 
Rudgate Manor MHC
 
1.7%
     
08/09/2012
 
08/08/2012
       
Property
 
6.02
 
Rudgate Clinton MHC
 
1.3%
     
08/08/2012
 
08/08/2012
       
Loan
 
7
 
InTown Suites Portfolio
 
2.8%
             
Refinance
 
Intown Hospitality Corp.
Property
 
7.01
 
InTown Suites Houston Northwest
 
0.3%
     
11/27/2012
 
12/03/2012
       
Property
 
7.02
 
InTown Suites Savannah
 
0.3%
     
12/03/2012
 
12/03/2012
       
Property
 
7.03
 
InTown Suites Louisville NorthEast
 
0.3%
     
11/29/2012
 
12/03/2012
       
Property
 
7.04
 
InTown Suites Atlantic Boulevard
 
0.2%
     
11/29/2012
 
12/03/2012
       
Property
 
7.05
 
InTown Suites Intercontinental
 
0.2%
     
11/27/2012
 
12/03/2012
       
Property
 
7.06
 
InTown Suites St. Johns
 
0.2%
     
11/29/2012
 
12/03/2012
       
Property
 
7.07
 
InTown Suites Macon
 
0.2%
     
11/30/2012
 
12/03/2012
       
Property
 
7.08
 
InTown Suites Montgomery
 
0.2%
     
11/30/2012
 
12/03/2012
       
Property
 
7.09
 
InTown Suites Albany
 
0.2%
     
11/30/2012
 
12/03/2012
       
Property
 
7.10
 
InTown Suites Huntsville
 
0.2%
     
11/27/2012
 
12/03/2012
       
Property
 
7.11
 
InTown Suites Valdosta
 
0.2%
     
12/02/2012
 
12/03/2012
       
Property
 
7.12
 
InTown Suites Dothan
 
0.2%
     
11/30/2012
 
12/03/2012
       
Property
 
7.13
 
InTown Suites Athens
 
0.1%
     
11/30/2012
 
12/03/2012
       
Loan
 
8
 
Harmon Corner (27)
 
2.3%
 
Free Rent Reserve (Upfront: 731,208)
 
08/14/2012
 
08/14/2012
 
Refinance
 
Brett Torino; Paul Kanavos; Steven J. Johnson
Loan
 
9
 
The Summit at Coates Run
 
2.3%
     
12/18/2012
 
11/26/2012
 
Acquisition
 
Mohannad S. Malas
Loan
 
10
 
Eastern Beltway
 
2.3%
 
Wal-Mart Rollover (Monthly: 87,809), Sam’s Club Rollover (Monthly: 74,445), Major Tenant Rollover (Monthly: Springing)
 
11/05/2012
 
10/30/2012
 
Acquisition
 
Inland Diversified Real Estate Trust, Inc.
Loan
 
11
 
Campus Core Portfolio
 
2.2%
 
Prepaid Rent Reserve (Upfront: 145,749); South Carolina Prepaid Rent Reserve (Upfront: 116,486)
         
Acquisition
 
Evan F. Denner; Andrew N. Stark; Senior Care Holdings, Inc.
Property
 
11.01
 
Campus Core Upstate
 
0.7%
     
12/11/2012
 
07/27/2012
       
Property
 
11.02
 
Campus Core Ruston
 
0.6%
     
12/11/2012
 
07/27/2012
       
Property
 
11.03
 
Campus Core Murray
 
0.5%
     
12/11/2012
 
07/27/2012
       
Property
 
11.04
 
Campus Core Warrensburg
 
0.5%
     
12/11/2012
 
07/27/2012
       
Loan
 
12
 
Venice Crossroads
 
2.2%
 
OfficeMax Tax Reimbursement (Upfront: 19,968); Ross (Upfront: 20,000); Primary Tenant Sweep (Springing Monthly: Excess Cash Flow)
 
12/06/2012
 
12/06/2012
 
Refinance
 
Said Shooshani; Said and Homa Shooshani Family Trust
Loan
 
13
 
Laurel Canyon
 
2.0%
     
12/28/2012
 
NAP
 
Acquisition
 
Stephen F. Botsford
Loan
 
14
 
Wekiva Riverwalk
 
1.9%
 
Mattress Giant Reserve
 
10/15/2012
 
09/28/2012
 
Refinance
 
Woolbright Development
Loan
 
15
 
BJ’s - North Dartmouth, MA
 
1.2%
     
06/06/2012
 
06/06/2012
 
Acquisition
 
Ladder Capital Finance Holdings LLLP
Loan
 
16
 
BJ’s - Sennett, NY
 
0.3%
     
06/06/2012
 
06/06/2012
 
Acquisition
 
Ladder Capital Finance Holdings LLLP
Loan
 
17
 
BJ’s - Tilton, NH
 
0.3%
     
06/06/2012
 
06/06/2012
 
Acquisition
 
Ladder Capital Finance Holdings LLLP
Loan
 
18
 
Glades Plaza and Commons at Town Center
 
1.8%
     
02/09/2012
 
02/09/2012
 
Acquisition
 
L&B Core Income Partners, L.P.
Loan
 
19
 
Centerpoint Mall
 
1.8%
 
Tenant Reserves (Upfront: 683,397); Environmental (Upfront: 80,000); Primary Tenant Sweep (Springing Monthly: Excess Cash Flow);
 
12/06/2012
 
12/06/2012
 
Acquisition
 
Said Shooshani; Said and Homa Shooshani Family Trust
Loan
 
20
 
Renaissance Concourse Atlanta
 
1.7%
 
Ground Rent Reserve (Monthly: Springing)
 
11/30/2012
 
11/30/2012
 
Refinance
 
Kline Hotel Holdings, LLC; Oaktree Real Estate Opportunities Fund V, LP
Loan
 
21
 
University Edge
 
1.7%
     
12/20/2012
 
12/06/2012
 
Acquisition
 
Mohannad S. Malas
Loan
 
22
 
351 California Street
 
1.6%
     
11/05/2012
 
11/02/2012
 
Refinance
 
Polidev Investments, Inc.; Erol Tabanca
Loan
 
23
 
International Business Park XV
 
1.5%
 
Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
 
10/10/2012
 
10/11/2012
 
Refinance
 
Billingsley Cornell Capital, L.P.
Loan
 
24
 
Holiday Inn Seattle-SeaTac
 
1.5%
 
Seasoality Reserve (280,000), PIP Reserve (2,100,000)
 
12/11/2012
 
12/14/2012
 
Refinance
 
Hollander Properties, LLC
Loan
 
25
 
Rudgate East MHC
 
1.5%
     
08/08/2012
 
08/08/2012
 
Acquisition
 
Sun Communities, Inc.
Loan
 
26
 
145 Mason Street
 
1.3%
     
12/20/2012
 
12/20/2012
 
Acquisition
 
Win Mason LLC
Loan
 
27
 
Campus Pointe & Campus Manor Apartments
 
1.2%
     
08/21/2012
 
08/21/2012
 
Refinance
 
Daniel F. Joseph; Hagan Brown
Loan
 
28
 
Z New York Hotel (28)
 
1.2%
 
Seasonality (Upfront: 500,000; Monthly: August 75,000, September 80,000, October 105,000, November 125,000, December 115,000)
 
09/12/2012
 
09/14/2012
 
Refinance
 
Henry Zilberman
Loan
 
29
 
San Pedro Crossing (28)
 
1.2%
     
01/02/2013
 
10/10/2012
 
Acquisition
 
American Realty Capital
Loan
 
30
 
Gwen Griffin Portfolio
 
1.2%
     
12/04/2012
 
10/26/2012
 
Refinance
 
Michael C. Niven
Property
 
30.01
 
132 -134 West Colorado Boulevard
 
0.7%
     
12/04/2012
 
10/26/2012
       
Property
 
30.02
 
3760-3768 State Street
 
0.5%
     
12/04/2012
 
10/26/2012
       
Loan
 
31
 
Louetta Central
 
1.1%
     
10/19/2012
 
10/19/2012
 
Acquisition
 
Dunhill Partners; RioCan
Loan
 
32
 
Marketplace at Town Center
 
1.1%
 
Payment Reserve (77,777); Goodwill Reserve (31,829)
 
10/26/2012
 
10/26/2012
 
Refinance
 
Charles S. Syers
Loan
 
33
 
Duda Portfolio
 
1.1%
 
Montgomery Reserve
 
Various
 
Various
 
Recapitalization
 
A. Duda & Sons, Inc.
Property
 
33.01
 
Academy Sports - Knoxville
 
0.4%
     
11/09/2012
 
11/07/2012
       
Property
 
33.02
 
Food Lion - Richmond Hill
 
0.3%
     
12/03/2012
 
11/08/2012
       
Property
 
33.03
 
DG-Dothan (S Brannon Stand)
 
0.1%
     
11/13/2012
 
11/08/2012
       
Property
 
33.04
 
DG-Fort Payne
 
0.1%
     
11/13/2012
 
11/12/2012
       
Property
 
33.05
 
DG-Bayou la Batre
 
0.1%
     
11/13/2012
 
11/07/2012
       
Property
 
33.06
 
DG-Montgomery (Troy Hwy)
 
0.1%
     
11/08/2012
 
11/12/2012
       
Property
 
33.07
 
DG-Dothan (Montgomery Hwy)
 
0.1%
     
11/07/2012
 
11/12/2012
       
Loan
 
34
 
Walgreens Inland Portfolio
 
1.0%
             
Acquisition
 
Inland Private Capital Corporation
Property
 
34.01
 
Walgreens - Benton Harbor, MI
 
0.2%
     
11/06/2012
 
11/09/2012
       
Property
 
34.02
 
Walgreens - Villa Park, IL
 
0.2%
     
12/07/2012
 
07/03/2012
       
Property
 
34.03
 
Walgreens - El Paso, TX
 
0.2%
     
11/06/2012
 
11/16/2012
       
Property
 
34.04
 
Walgreens - Milwaukee, WI
 
0.2%
     
12/06/2012
 
11/16/2012
       
Property
 
34.05
 
Walgreens - New Bedford, MA
 
0.1%
     
06/22/2012
 
11/16/2012
       
Loan
 
35
 
1270 Gerard Avenue
 
0.8%
     
11/02/2012
 
10/29/2012
 
Refinance
 
Marilyn Finkelstein
Loan
 
36
 
Pathmark - Baldwin
 
0.8%
 
Tenant Reimbursement Reserve
 
11/28/2012
 
11/21/2012
 
Acquisition
 
Inland Private Capital Corporation
Loan
 
37
 
East West Crossing
 
0.8%
     
11/12/2012
 
11/09/2012
 
Refinance
 
Frank C. Guess
Loan
 
38
 
Shoppes at Schererville
 
0.8%
     
11/12/2012
 
11/08/2012
 
Refinance
 
E. Stanley Kroenke; R. Otto Maly; Michael Decker
Loan
 
39
 
Pathmark Castle Center
 
0.8%
 
Ground Rent Reserve (66,191); Extending Reporting Period Reserve (44,226)
 
08/23/2012
 
08/23/2012
 
Recapitalization
 
Forest City Enterprises, Inc., Madison International Holdings IV, LLC
Loan
 
40
 
Anaheim Metroplex
 
0.8%
 
Free Rent Reserve (Upfront: 262,849); Primary Tenant Sweep Reserve (Springing Monthly: Excess Cash Flow)
 
12/19/2012
 
12/19/2012
 
Acquisition
 
G. Ryan Smith; Bradley E. Lofgren; Stephen M. Zotovich
Loan
 
41
 
Waldbaums Supermarket - Massapequa
 
0.7%
     
04/13/2012
 
04/13/2012
 
Refinance
 
Carmelo Polito
Loan
 
42
 
Venterra at Bradford Pointe
 
0.7%
     
11/05/2012
 
11/07/2012
 
Refinance
 
Andrew Stewart; John G. Foresi
Loan
 
43
 
Watertown Square Shopping Center
 
0.6%
     
01/07/2013
 
11/07/2012
 
Refinance
 
Erwin J. Plesko; David L. Husman
Loan
 
44
 
Holiday Inn Southaven
 
0.6%
 
PIP Reserve (Upfront: 1,382,301)
 
07/19/2012
 
12/04/2012
 
Acquisition
 
Mark E. Hamister
Loan
 
45
 
Homewood Suites Lubbock
 
0.6%
 
PIP Reserve (Springing Monthly: Excess Cash Flow)
 
12/18/2012
 
12/10/2012
 
Refinance
 
Pritesh Patel; Mitesh Raichada
Loan
 
46
 
Ford Factory Lofts Apartments
 
0.5%
     
09/28/2012
 
09/28/2012
 
Refinance
 
James P. Knell
Loan
 
47
 
Hampton Inn & Suites Lake George
 
0.5%
 
Seasonality Reserve
 
10/26/2012
 
10/26/2012
 
Refinance
 
Joseph B. Desantis
Loan
 
48
 
Walgreens Jefferson, LA
 
0.5%
     
10/29/2012
 
10/28/2012
 
Acquisition
 
Ronald G. Blankenhorn
Loan
 
49
 
Silveron Office Center
 
0.4%
 
Ivie Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
 
10/24/2012
 
10/24/2012
 
Refinance
 
William R. Cawley, an Individual and William R. Cawley, as Trustee of The Bill Cawley 1997 Revocable Trust
Loan
 
50
 
Westchase Apartments
 
0.4%
     
11/20/2012
 
11/20/2012
 
Refinance
 
Alan J. Hayman
Loan
 
51
 
1553 Westchester Avenue
 
0.4%
     
11/12/2012
 
11/13/2012
 
Refinance
 
Isaac Bijou; Isaac Chera; Eli R. Gindi; Ezra Hamway
Loan
 
52
 
Walgreens Columbus Portfolio
 
0.4%
     
11/29/2012
 
11/28/2012
 
Refinance
 
Southeast Development Company, LLC
Property
 
52.01
 
Walgreens Wynnton Road
 
0.2%
     
11/29/2012
 
11/28/2012
       
Property
 
52.02
 
Walgreens Buena Vista Road
 
0.2%
     
11/29/2012
 
11/28/2012
       
Loan
 
53
 
Academy Sports Mt. Juliet
 
0.4%
     
11/05/2012
 
10/29/2012
 
Acquisition
 
Ladder Capital Finance Holdings LLLP
Loan
 
54
 
Hampton Inn Fort Bragg
 
0.4%
     
09/14/2012
 
09/17/2012
 
Refinance
 
Kamlesh Tandon; Divyang Patel
Loan
 
55
 
Rainbow Foods Retail Center
 
0.4%
 
Ground Lease Reserve (Monthly: 14,493)
 
07/23/2012
 
07/24/2012
 
Acquisition
 
William Barry; Peter Borzak
Loan
 
56
 
Candlewood Suites Kingwood
 
0.4%
 
Seasonality Reserve
 
10/26/2012
 
11/01/2012
 
Refinance
 
Nupenbhai Patel
Loan
 
57
 
Socastee Commons
 
0.3%
     
11/05/2012
 
12/07/2012
 
Refinance
 
Jeffrey S. Matthews, an individual; Jeffrey S. Matthews Revocable Trust under Instrument dated November 22, 2000, as amended
Loan
 
58
 
Lock-Tite Self Storage
 
0.3%
     
11/29/2012
 
10/31/2012
 
Acquisition
 
George McCanse; AFWAP, LLC
Loan
 
59
 
Academy Sports Wichita
 
0.3%
     
12/10/2012
 
12/07/2012
 
Acquisition
 
Ladder Capital Finance Holdings LLLP
Loan
 
60
 
6214 North Winthrop Avenue
 
0.3%
     
10/29/2012
 
10/26/2012
 
Refinance
 
Randall Pavlock; Robert S. Levinson
Loan
 
61
 
Courtyard Newark Granville
 
0.3%
 
Seasonality Reserve
 
11/27/2012
 
11/05/2012
 
Refinance
 
Garry McAnally; Lanney M. McAnally; Richard L. Branca; Mark G. Laport
Loan
 
62
 
Walgreens Palmview, TX
 
0.3%
     
11/12/2012
 
11/09/2012
 
Acquisition
 
Ladder Capital Finance Holdings LLLP
Loan
 
63
 
Riverside Village MHC
 
0.3%
 
Debt Service Reserve
 
06/12/2012
 
06/13/2012
 
Refinance
 
Cornelis B. Vanderhout
Loan
 
64
 
Candlewood Suites Houston Medical Center
 
0.3%
 
Seasonality Reserve
 
01/02/2013
 
01/02/2013
 
Refinance
 
Ajay Patel, Naresh Patel and Dilip Patel
Loan
 
65
 
Fairfield Inn and Suites - Yakima, WA
 
0.3%
 
PIP Reserve
 
10/29/2012
 
10/29/2012
 
Acquisition
 
Leonardo Simpser; Luis Maizel
Loan
 
66
 
Walgreens Ooltewah, TN
 
0.3%
     
11/19/2012
 
11/24/2012
 
Acquisition
 
Ladder Capital Finance Holdings LLLP
Loan
 
67
 
Walgreens Greenwood, SC
 
0.2%
     
01/31/2012
 
01/31/2012
 
Acquisition
 
Brett C. Moody
Loan
 
68
 
Walgreens Abingdon, VA
 
0.2%
     
11/19/2012
 
11/16/2012
 
Acquisition
 
Ladder Capital Finance Holdings LLLP
Loan
 
69
 
Country Inn & Suites Fairborn, OH
 
0.2%
 
Seasonality Reserve
 
01/02/2013
 
01/02/2013
 
Refinance
 
Ajay Patel, Dilip Patel, Harish Patel, Vijay Patel, Sameer Shaik
Loan
 
70
 
Dollar General - De Leon Springs
 
0.1%
     
04/13/2012
 
04/13/2012
 
Acquisition
 
Ladder Capital Finance Holdings LLLP

 
A-1-8

 
 
COMM 2013-LC6
 
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

           
% of
   
           
Initial Pool
   
Property Flag
 
ID
 
Property Name
 
Balance
 
Guarantor
Loan
 
1
 
Moffett Towers (27)(28)
 
11.7%
 
Joseph K. Paul; Jay Paul Revocable Living Trust
Loan
 
2
 
540 West Madison Street (27)(28)
 
9.0%
 
Joseph Mizrachi; Eyal Ben-Yosef; David Alcalay
Loan
 
3
 
Coastland Center
 
8.7%
 
GGPLP L.L.C.
Loan
 
4
 
Innisfree Pensacola Beach Hotel Portfolio (28)
 
4.6%
 
Julian MacQueen
Property
 
4.01
 
Hilton Pensacola Beach
 
2.6%
   
Property
 
4.02
 
Holiday Inn Resort Pensacola Beach
 
2.0%
   
Loan
 
5
 
Hard Rock Hotel Chicago
 
3.2%
 
Becker Ventures, LLC
Loan
 
6
 
Rudgate Manor & Rudgate Clinton MHC Portfolio (28)
 
3.1%
 
Randall Orley; Gregg Orley; Sun Communities Operating Limited Partnership
Property
 
6.01
 
Rudgate Manor MHC
 
1.7%
   
Property
 
6.02
 
Rudgate Clinton MHC
 
1.3%
   
Loan
 
7
 
InTown Suites Portfolio
 
2.8%
 
Intown Hospitality Corp.
Property
 
7.01
 
InTown Suites Houston Northwest
 
0.3%
   
Property
 
7.02
 
InTown Suites Savannah
 
0.3%
   
Property
 
7.03
 
InTown Suites Louisville NorthEast
 
0.3%
   
Property
 
7.04
 
InTown Suites Atlantic Boulevard
 
0.2%
   
Property
 
7.05
 
InTown Suites Intercontinental
 
0.2%
   
Property
 
7.06
 
InTown Suites St. Johns
 
0.2%
   
Property
 
7.07
 
InTown Suites Macon
 
0.2%
   
Property
 
7.08
 
InTown Suites Montgomery
 
0.2%
   
Property
 
7.09
 
InTown Suites Albany
 
0.2%
   
Property
 
7.10
 
InTown Suites Huntsville
 
0.2%
   
Property
 
7.11
 
InTown Suites Valdosta
 
0.2%
   
Property
 
7.12
 
InTown Suites Dothan
 
0.2%
   
Property
 
7.13
 
InTown Suites Athens
 
0.1%
   
Loan
 
8
 
Harmon Corner (27)
 
2.3%
 
Brett Torino; Paul Kanavos; Steven J. Johnson
Loan
 
9
 
The Summit at Coates Run
 
2.3%
 
Mohannad S. Malas
Loan
 
10
 
Eastern Beltway
 
2.3%
 
Inland Diversified Real Estate Trust, Inc.
Loan
 
11
 
Campus Core Portfolio
 
2.2%
 
Evan F. Denner; Andrew N. Stark; Senior Care Holdings, Inc.
Property
 
11.01
 
Campus Core Upstate
 
0.7%
   
Property
 
11.02
 
Campus Core Ruston
 
0.6%
   
Property
 
11.03
 
Campus Core Murray
 
0.5%
   
Property
 
11.04
 
Campus Core Warrensburg
 
0.5%
   
Loan
 
12
 
Venice Crossroads
 
2.2%
 
Said Shooshani; Said and Homa Shooshani Family Trust
Loan
 
13
 
Laurel Canyon
 
2.0%
 
Stephen F. Botsford
Loan
 
14
 
Wekiva Riverwalk
 
1.9%
 
Duane J. Stiller
Loan
 
15
 
BJ’s - North Dartmouth, MA
 
1.2%
 
LBWDMA LLC
Loan
 
16
 
BJ’s - Sennett, NY
 
0.3%
 
LBW Sennett LLC
Loan
 
17
 
BJ’s - Tilton, NH
 
0.3%
 
LBW Tilton LLC
Loan
 
18
 
Glades Plaza and Commons at Town Center
 
1.8%
 
L&B CIP Glades Plaza, LLC
Loan
 
19
 
Centerpoint Mall
 
1.8%
 
Said Shooshani; Said and Homa Shooshani Family Trust
Loan
 
20
 
Renaissance Concourse Atlanta
 
1.7%
 
Kline Hotel Holdings, LLC; Oaktree Real Estate Opportunities Fund V, LP
Loan
 
21
 
University Edge
 
1.7%
 
Mohannad S. Malas
Loan
 
22
 
351 California Street
 
1.6%
 
Polidev Investments, Inc.; Erol Tabanca
Loan
 
23
 
International Business Park XV
 
1.5%
 
Billingsley Cornell Capital, L.P.
Loan
 
24
 
Holiday Inn Seattle-SeaTac
 
1.5%
 
Marlo Hollander
Loan
 
25
 
Rudgate East MHC
 
1.5%
 
Sun Communities Operating Limited Partnership
Loan
 
26
 
145 Mason Street
 
1.3%
 
Win Mason LLC
Loan
 
27
 
Campus Pointe & Campus Manor Apartments
 
1.2%
 
Daniel F. Joseph; Hagan Brown
Loan
 
28
 
Z New York Hotel (28)
 
1.2%
 
Henry Zilberman
Loan
 
29
 
San Pedro Crossing (28)
 
1.2%
 
AR Capital, LLC and American Realty Capital-Retail Centers of America, Inc.
Loan
 
30
 
Gwen Griffin Portfolio
 
1.2%
 
Michael C. Niven
Property
 
30.01
 
132 -134 West Colorado Boulevard
 
0.7%
   
Property
 
30.02
 
3760-3768 State Street
 
0.5%
   
Loan
 
31
 
Louetta Central
 
1.1%
 
William L. Hutchison
Loan
 
32
 
Marketplace at Town Center
 
1.1%
 
Charles S. Syers
Loan
 
33
 
Duda Portfolio
 
1.1%
 
A. Duda & Sons, Inc.
Property
 
33.01
 
Academy Sports - Knoxville
 
0.4%
   
Property
 
33.02
 
Food Lion - Richmond Hill
 
0.3%
   
Property
 
33.03
 
DG-Dothan (S Brannon Stand)
 
0.1%
   
Property
 
33.04
 
DG-Fort Payne
 
0.1%
   
Property
 
33.05
 
DG-Bayou la Batre
 
0.1%
   
Property
 
33.06
 
DG-Montgomery (Troy Hwy)
 
0.1%
   
Property
 
33.07
 
DG-Dothan (Montgomery Hwy)
 
0.1%
   
Loan
 
34
 
Walgreens Inland Portfolio
 
1.0%
 
Inland Private Capital Corporation
Property
 
34.01
 
Walgreens - Benton Harbor, MI
 
0.2%
   
Property
 
34.02
 
Walgreens - Villa Park, IL
 
0.2%
   
Property
 
34.03
 
Walgreens - El Paso, TX
 
0.2%
   
Property
 
34.04
 
Walgreens - Milwaukee, WI
 
0.2%
   
Property
 
34.05
 
Walgreens - New Bedford, MA
 
0.1%
   
Loan
 
35
 
1270 Gerard Avenue
 
0.8%
 
Marilyn Finkelstein
Loan
 
36
 
Pathmark - Baldwin
 
0.8%
 
Inland Private Capital Corporation
Loan
 
37
 
East West Crossing
 
0.8%
 
Frank C. Guess
Loan
 
38
 
Shoppes at Schererville
 
0.8%
 
E. Stanley Kroenke; R. Otto Maly; Michael Decker
Loan
 
39
 
Pathmark Castle Center
 
0.8%
 
Forest City Enterprises, Inc.
Loan
 
40
 
Anaheim Metroplex
 
0.8%
 
G. Ryan Smith; Bradley E. Lofgren; Stephen M. Zotovich
Loan
 
41
 
Waldbaums Supermarket - Massapequa
 
0.7%
 
Carmelo Polito
Loan
 
42
 
Venterra at Bradford Pointe
 
0.7%
 
Andrew Stewart; John G. Foresi
Loan
 
43
 
Watertown Square Shopping Center
 
0.6%
 
Erwin J. Plesko; David L. Husman
Loan
 
44
 
Holiday Inn Southaven
 
0.6%
 
Mark E. Hamister
Loan
 
45
 
Homewood Suites Lubbock
 
0.6%
 
Pritesh Patel; Mitesh Raichada
Loan
 
46
 
Ford Factory Lofts Apartments
 
0.5%
 
James P. Knell
Loan
 
47
 
Hampton Inn & Suites Lake George
 
0.5%
 
Joseph B. Desantis
Loan
 
48
 
Walgreens Jefferson, LA
 
0.5%
 
Ronald G. Blankenhorn
Loan
 
49
 
Silveron Office Center
 
0.4%
 
William R. Cawley, an Individual and William R. Cawley, as Trustee of The Bill Cawley 1997 Revocable Trust
Loan
 
50
 
Westchase Apartments
 
0.4%
 
Alan J. Hayman
Loan
 
51
 
1553 Westchester Avenue
 
0.4%
 
Isaac Chera; Eli R. Gindi
Loan
 
52
 
Walgreens Columbus Portfolio
 
0.4%
 
Emmet Denha, William J. Fowler, Anne H. Bacall Living Trust, Maureen Bacall Living Trust, Ronald J. Shunia, Joseph G. Arcori
Property
 
52.01
 
Walgreens Wynnton Road
 
0.2%
   
Property
 
52.02
 
Walgreens Buena Vista Road
 
0.2%
   
Loan
 
53
 
Academy Sports Mt. Juliet
 
0.4%
 
LAS Mt Juliet LLC
Loan
 
54
 
Hampton Inn Fort Bragg
 
0.4%
 
Kamlesh Tandon; Divyang Patel
Loan
 
55
 
Rainbow Foods Retail Center
 
0.4%
 
William Barry; Peter Borzak
Loan
 
56
 
Candlewood Suites Kingwood
 
0.4%
 
Nupenbhai Patel
Loan
 
57
 
Socastee Commons
 
0.3%
 
Jeffrey S. Matthews, an individual; Jeffrey S. Matthews Revocable Trust under Instrument dated November 22, 2000, as amended
Loan
 
58
 
Lock-Tite Self Storage
 
0.3%
 
George McCanse; AFWAP, LLC
Loan
 
59
 
Academy Sports Wichita
 
0.3%
 
LAS Wichita LLC
Loan
 
60
 
6214 North Winthrop Avenue
 
0.3%
 
Randall Pavlock; Robert S. Levinson
Loan
 
61
 
Courtyard Newark Granville
 
0.3%
 
Garry McAnally; Lanney M. McAnally; Richard L. Branca; Mark G. Laport
Loan
 
62
 
Walgreens Palmview, TX
 
0.3%
 
LWAG Palmview LLC
Loan
 
63
 
Riverside Village MHC
 
0.3%
 
Cornelis B. Vanderhout, an individual, and Cornelis B. Vanderhout as the co-trustee of The Vanderhout Family Trust, dated April 1, 1995
Loan
 
64
 
Candlewood Suites Houston Medical Center
 
0.3%
 
Ajay Patel, Dilip Patel, Naresh Patel
Loan
 
65
 
Fairfield Inn and Suites - Yakima, WA
 
0.3%
 
Leonardo Simpser; Luis Maizel
Loan
 
66
 
Walgreens Ooltewah, TN
 
0.3%
 
LWAG Ooltewah LLC
Loan
 
67
 
Walgreens Greenwood, SC
 
0.2%
 
Brett C. Moody
Loan
 
68
 
Walgreens Abingdon, VA
 
0.2%
 
LWAG Abingdon LLC
Loan
 
69
 
Country Inn & Suites Fairborn, OH
 
0.2%
 
Ajay Patel, Dilip Patel, Harish Patel, Vijay Patel, Sameer Shaik
Loan
 
70
 
Dollar General - De Leon Springs
 
0.1%
 
LDGDSFL LLC

 
A-1-9

 
 
FOOTNOTES TO ANNEX A-1

(1)
GACC—German American Capital Corporation or one of its affiliates; LCF— Ladder Capital Finance LLC or one of its affiliates; CCRE— Cantor Commercial Real Estate Lending, L.P. or one of its affiliates.

(2)
GACC—German American Capital Corporation or one of its affiliates; LCF— Ladder Capital Finance LLC or one of its affiliates; CCRE— Cantor Commercial Real Estate Lending, L.P. or one of its affiliates.

Loan No. 1 – Moffett Towers – The Original Balance and Cut-off Date Balance of $175.0 million represent the A-1 Note of a $335.0 million whole loan evidenced by three pari passu notes.  The pari passu companion loans are the A-2 Note in the original principal amount of $120.0 million and the A-3 Note in the original principal amount of $40.0 million will be held by GACC or an affiliate as of the closing date.

Loan No. 2 – 540 West Madison Street – The Original Balance and Cut-off Date Balance of $135.0 million, represent the Note A-1 of a $235.0 million whole loan evidenced by two pari passu notes.  The pari passu companion loan is the Note A-2 in the original principal amount of $100.0 million and will be held as of the Closing Date by GACC or an affiliate.

Loan No. 8 – Harmon Corner – The Original Balance and Cut-off Date Balance of $35.0 million and $34,906,374, respectively, represent the A-2 Note of a $110.0 million whole loan evidenced by two pari passu notes.  The pari passu companion loan is the A-1 Note in the original principal amount of $75.0 million and was included in the COMM 2012-CCRE5 transaction.

(3)
With respect to any Mortgaged Property securing a multi-property Mortgage Loan, the amounts listed under the headings “Original Balance” and “Cut-off Date Balance” reflect the Allocated Loan Amount related to such Mortgaged Property.

(4)
Loan No. 13 – Laurel Canyon – The Laurel Canyon Mortgaged Property is primarily unimproved land currently utilized for parking, auto auction, open storage and other incidental operations. Due to certain deed restrictions, the property is restricted to its current use.

(5)
Loan No. 13 – Laurel Canyon – The Laurel Canyon Mortgage Loan has an ARD feature with an anticipated repayment date of 1/6/2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 1/6/2028 of 7.918%.

Loan No. 15 – BJ’s – North Dartmouth, MA – The BJ’s – North Dartmouth, MA Mortgage Loan has an ARD feature with an anticipated repayment date of 1/6/2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 1/6/2038 of 6.750%.

Loan No. 16 – BJ’s – Sennett, NY – The BJ’s – Sennett, NY Mortgage Loan has an ARD feature with an anticipated repayment date of 1/6/2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 1/6/2038 of 6.750%.

Loan No. 17 – BJ’s – Tilton, NH – The BJ’s – Tilton, NH Mortgage Loan has an ARD feature with an anticipated repayment date of 1/6/2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 1/6/2038 of 6.750%.

Loan No. 33 – Duda Portfolio – The Duda Portfolio Mortgage Loan has an ARD feature with an anticipated repayment date of 1/6/2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 1/6/2028 of 6.031%.

Loan No. 34 – Walgreens Inland Portfolio – Walgreens Inland Portfolio Mortgage Loan has an ARD feature with an anticipated repayment date of 1/6/2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 1/6/2043 of the swap yield plus 3.55%.  In no event will the revised interest rate be less than 5.15% or greater than 8.15%. 

Loan No. 36 – Pathmark – Baldwin – The Pathmark – Baldwin Mortgage Loan has an ARD feature with an anticipated repayment date of 1/6/2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 1/6/2038 of 6.274%.
 
 
A-1-10

 
 
Loan No. 53 – Academy Sports Mt. Juliet – The Academy Sports Mt. Juliet Mortgage Loan has an ARD feature with an anticipated repayment date of 12/6/2022, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 12/6/2037 of 7.000%.

Loan No. 59 – Academy Sports Wichita – The Academy Sports Wichita Mortgage Loan has an ARD feature with an anticipated repayment date of 1/6/2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 1/6/2038 of 6.850%.

Loan No. 62 – Walgreens Palmview, TX – The Walgreens Palmview, TX Mortgage Loan has an ARD feature with an anticipated repayment date of 1/6/2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 1/6/2038 of 6.250%.

Loan No. 66 – Walgreens Ooltewah, TN – The Walgreens Ooltewah, TN Mortgage Loan has an ARD feature with an anticipated repayment date of 1/6/2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 1/6/2038 of 6.250%.

Loan No. 68 – Walgreens Abingdon, VA – The Walgreens Abingdon, VA Mortgage Loan has an ARD feature with an anticipated repayment date of 1/6/2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 1/6/2038 of 6.250%.

Loan No. 70 – Dollar General – De Leon Springs – The Dollar General – De Leon Springs Mortgage Loan has an ARD feature with an anticipated repayment date of 9/6/2022, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 9/6/2037 of 7.250%.

(6)
The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the master servicing fee, sub-servicing fee, trustee/certificate administrator fee and operating advisor fee with respect to each Mortgage Loan, and with respect to any Non-Serviced Mortgage Loan, the related Pari Passu Loan Primary Servicing Fee Rate.

(7)
Loan No. 27 – Campus Pointe & Campus Manor Apartments – The First Payment Date under the mortgage loan documents will be in March 2013. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 31 days of interest for the interest accrual period relating to the first distribution date in February 2013 at the related interest rate on the principal balance of such mortgage loan as of the cut-off date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in February 2013. The First Payment Date, Original Term to Maturity, Remaining Term to Maturity and Remaining Interest Only Period have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller.

Loan No. 43 – Watertown Square Shopping Center – The First Payment Date under the mortgage loan documents will be in March 2013. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 31 days of interest for the interest accrual period relating to the first distribution date in February 2013 at the related interest rate on the principal balance of such mortgage loan as of the cut-off date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in February 2013. The First Payment Date, Original Term to Maturity, Remaining Term to Maturity and Remaining Interest Only Period have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller.

Loan No. 51 – 1553 Westchester Avenue – The First Payment Date under the mortgage loan documents will be in March 2013. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 31 days of interest for the interest accrual period relating to the first distribution date in February 2013 at the related interest rate on the principal balance of such mortgage loan as of the cut-off date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in February 2013. The First Payment Date, Original Term to Maturity, Remaining Term to Maturity and Remaining Interest Only Period have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller.
 
 
A-1-11

 
 
(8)
Loan No. 1 – Moffett Towers – The Moffett Towers Loan amortizes on a planned amortization schedule provided in the Free Writing Prospectus.  As such, the maturity balance, monthly debt service, NOI DSCR and NCF DSCR all reflect this fixed amortization schedule.  The amount of monthly debt service shown in Annex A-1 was calculated using the average of principal and interest payments over months 37-48 of the loan term.  NOI DSCR and NCF DSCR were calculated using the average monthly debt service previously stated.

(9)
Annual Debt Service, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest-only periods are shown based on the monthly debt service payment immediately following the expiration of the interest-only period and (ii) that are interest-only until the related maturity date are shown based on the interest-only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service, the average of such interest-only payments).

(10)
“Hard” generally means each tenant is required to transfer its rent directly to the lender-controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over-the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender-controlled lockbox.

(11)
“In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan Documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan Documents).

(12)
Loan No. 1 – Moffett Towers – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.

Loan No. 2 – 540 West Madison Street – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loan in the aggregate.

Loan No. 8 – Harmon Corner – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loan in the aggregate.

Loan Nos. 15, 16 and 17 – BJ’s - North Dartmouth, MA, BJ’s - Sennett, NY and BJ’s - Tilton, NH – The loans are cross-collateralized and cross-defaulted.  As such, Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated on an aggregate basis.

(13)
The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default.  Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A-1 to this free writing prospectus.
 
(14)
Loan No. 8 – Harmon Corner – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the market value as of January 1, 2013. The “As-is” appraised value as of August 6, 2012 is $173,500,000, which is $4.2 million less than the market value as of January 1, 2013.  The “As-Is Market Value” as of January 1, 2013 assumes that all tenant improvement allowances and leasing commissions
 
 
A-1-12

 
 
 
have been paid and that all free rent periods have expired.  Lender reserved approximately $4.9 million to fund all such outstanding tenant improvement allowances and leasing commissions as well as to cover free rent periods.
 
Loan No. 13 – Laurel Canyon – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “Hypothetical Market Value” as of October 26, 2012. The appraisal also concluded a “Hypothetical Go Dark Value” dated October 26, 2012 of $50,300,000.
 
Loan No. 53 – Academy Sports Mt. Juliet – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of October 1, 2012. At the time of the appraisal, the Academy Sports Mt. Juliet Mortgaged Property was not yet complete. As of the Cut-off Date, the construction of the Academy Sports Mt. Juliet Mortgaged Property has been completed.
 
Loan No. 59 – Academy Sports Wichita – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of October 15, 2012. At the time of the appraisal, the Academy Sports Wichita Mortgaged Property was not yet complete. As of the Cut-off Date, the construction of the Academy Sports Wichita Mortgaged Property has been completed.
 
Loan No. 65 – Fairfield Inn and Suites – Yakima, WA – The current “As-Is” value dated October 22, 2012 is $4,800,000.  The franchisee is required to complete a property improvement plan in accordance with the franchise agreement nine months from the closing of the loan.  As such, lender has reserved $1,270,000 to ensure its full implementation.  The “As-Stabilized” value dated October 22, 2014, including the completion of the property improvement plan, is $6,600,000.  The calculations of Cut-Off Date LTV Ratio and LTV Ratio at Maturity are based on the $6,600,000 value.
 
(15)
Prepayment provisions are shown from the respective Mortgage Loan First Payment Date.

“L(x)” means lock-out for x payments.

“D(x)” means may be defeased for x payments.

“DorYM(x)” means may be defeased or prepaid with payment of a yield maintenance charge for x payments.

“DorYM1(x)” means may be defeased or prepaid with payment of the greater of a yield maintenance charge and 1% of the amount prepaid for x payments.

“YM(x)” means may be prepaid for x payments with payment of a yield maintenance charge.

“YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid.

“O(x)” means freely prepayable for x payments, including the final maturity date.

Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio mortgage loan) under various circumstances, as described in the accompanying free writing prospectus. See “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in the accompanying free writing prospectus.

Loan No. 1 – Moffett Towers – The lockout period will be at least 25 payment dates beginning with and including the first payment date of January 6, 2013. Prepayment of the full $335.0 million Moffett Towers Loan Combination is permitted on or after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) or December 6, 2015. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected COMM 2013-LC6 securitization closing date in January 2013. The actual lockout period may be longer.

Loan No. 2 – 540 West Madison Street – The lockout period will be at least 24 payment dates beginning with and including the first payment date of February 6, 2013. Prepayment of the full $235.0 million 540 West Madison Street Loan Combination is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) or December 31, 2015. For the purposes of this free writing prospectus, the assumed lockout period of 24
 
 
A-1-13

 
 
months is based on the expected COMM 2013-LC6 securitization closing date in January 2013. The actual lockout period may be longer.

Loan No. 4 - Innisfree Pensacola Beach Hotel Portfolio – The Innisfree Pensacola Beach Hotel Portfolio Loan allows for the sale of either property (a “Sale Property”), a severance of the debt and the assumption by the transferee (or its owners, in the case of the mezzanine loan) of such portions of the Innisfree Pensacola Beach Hotel Portfolio Loan and the related mezzanine loan as are allocable to the Sale Property, provided that, among other conditions, borrower and mezzanine borrower prepay the Innisfree Pensacola Beach Hotel Portfolio Loan and the related mezzanine loan in an amount equal to 25% of the mortgage and mezzanine loan allocated loan amounts for the Sale Property, together with a yield maintenance payment.  The partial prepayment will be applied as described under “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this free writing prospectus. Such prepayment may be made prior to the expiration of the lockout period.

(16)
Loan No. 13 – Laurel Canyon – The collateral for the Laurel Canyon Mortgage Loan consists of both the fee and leasehold interests in the Laurel Canyon Mortgaged Property. Both the fee and leasehold owners are borrowers under the Laurel Canyon Mortgage Loan.

(17)
The following Mortgaged Properties consist, in whole or in part, of the respective borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests:

Loan No. 3 – Coastland Center – The Coastland Center Loan is secured by a mortgage on the borrower’s leasehold interest in a small outparcel containing approximately 2.2% of the total rentable square feet at the mortgaged property, as well as a fee interest in the remaining mortgaged property.  The leasehold parcel is leased by the borrower from Sears, Roebuck and Co., the ground lessor, and subleased to a restaurant sub-tenant.

Loan No. 4 – Hilton Pensacola Beach – The Hilton Pensacola Beach Mortgaged Property is subject to a ground lease with an initial expiration date of March 26, 2058 with one, 99-year extension option. The ground lease provides that the borrower will pay percentage rent based on a percentage rent of gross receipts from room revenues and other revenue sources (with a minimum annual payment of $5,500).

Loan No. 4 – Holiday Inn Resort Pensacola Beach – The Holiday Inn Resort Pensacola Beach Mortgaged Property is subject to a ground lease with an initial expiration date of May 31, 2049 with one, 99-year extension option. The ground lease provides that the borrower will pay percentage rent based on a percentage rent of gross receipts from room revenues and other revenue sources.

Loan No. 20 – Renaissance Concourse Atlanta – The Renaissance Concourse Atlanta Mortgaged Property is subject to a ground lease with an expiration date of June 28, 2078 and no extension options. The ground rent is $145,248.60 per annum fixed rent plus percentage rent equal to 1.5% of gross revenues from the hotel per year until expiration. Marriott pays the ground rent directly on a monthly basis.

Loan No. 39 – Pathmark Castle Center – The Pathmark Castle Center Mortgaged Property is subject to a ground lease with an expiration date of May 16, 2048 and no extension options. The ground rent under the lease is currently $727,375.

Loan No. 55 – Rainbow Foods Retail Center – The parking lot of the Rainbow Foods Retail Center Mortgaged Property is under a sub-ground lease with another owner unrelated to the Sponsor.  The lessor of such sub-ground lease is leasing the parking lot pursuant to a ground lease with another owner (also unrelated to the Sponsor).  The sub-ground lease has an original term that expires on September 30, 2016 with six five-year extension options through September 30, 2046 at the sole discretion of the sub-ground lessee.  The annual rent under the sub-ground lease is currently $173,922.  The ground lease has an original term that expires on October 17, 2046.  The annual rent under the ground lease is currently $173,922.

(18)
The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the landlord or upon the occurrence of certain contingencies including, without limitation, if landlord violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain
 
 
A-1-14

 

 
percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely.  In addition to the foregoing, the following are early non-contingent termination options for those tenants listed in Annex A-1:
 
Loan No. 1 – Moffett Towers – The 2nd Largest Tenant, Microsoft Corporation has the right to terminate its lease in December 2018 upon 12 months prior notice with respect to its entire space or any entire floor, or contiguous floors, subject to a termination fee equal to the unamortized portion, on a proportionate basis of the space terminated, of all unamortized costs plus interest on the cumulative sum of such unamortized costs. The 3rd Largest Tenant, Rambus Inc., has the right to terminate its lease in June 2017 with 9 months prior notice, subject to termination fees equal to all unamortized costs plus interest on the cumulative sum of such unamortized costs.

Loan No. 2 – 540 West Madison Street – The Largest Tenant, Bank of America, has a onetime option to vacate up to 236,000 square feet in full floor increments at the end of 2014, upon 12 months prior notice, and the option to terminate its lease with respect to the 23rd floor (42,470 sq. ft.) and 3,925 sq. ft. on the first floor effective no earlier than December 31, 2016, upon at least 12 months prior notice. The 2nd Largest Tenant, DRW, has the right to terminate the lease effective August 1, 2019, upon 12 months prior notice and payment of an early termination fee equal to the sum of unamortized costs incurred plus rent attributable to the 4 calendar months immediately succeeding the termination date. The 3rd Largest Tenant, Marsh, has the right to cancel a portion of its lease on and after January 1, 2015, for up to half of a floor of its leased premises upon 12 months prior notice and payment of a cancellation fee equal to $98.00 PSF of the space affected. On or after January 1, 2018, Marsh has a right to cancel another half of a floor of its lease premises upon 12 months prior notice and payment of a cancellation fee equal to $74.00 PSF. On or after January 31, 2019, Marsh has the right terminate its entire lease, effective January 31, 2020, upon payment of a cancellation fee equal to $53.00 PSF.

Loan No. 3 – Coastland Center – The 2nd Largest Tenant, H&M, has the right to terminate its lease with at least six months prior notice and payment of a termination fee equal to 50% of the then unamortized portion of construction allowance if total sales during the period of January 2016 to December 2016 do not exceed $4,250,000 million. The 4th Largest Tenant, The Cheesecake Factory, has the right to terminate its lease within 90 days following the end of its fiscal year 2015, with 12 months’ advance notice, if net sales for the preceding year do not exceed $7,000,000.

Loan No. 8 – Harmon Corner – The 2nd Largest Tenant, Bubba Gump Shrimp Co., has the right to terminate its lease commencing November 30, 2015 in the event gross sales for the trailing 12-month period do not exceed $10 million, upon delivery of notice within 60 days after such 12-month period and payment of a termination fee (i) if the option is exercised prior to November 30, 2016, equal to 12-months of rent and (ii) if the option is exercised after November 30, 2016, the 12 month termination payment is reduced by the rent paid prior to the date tenant vacates the premises.  The earliest possible effective date of such termination is November 30, 2016. There is also a cash flow sweep up to $1 million in the event that Bubba Gump Shrimp Co. exercises its termination option.   The 3rd Largest Tenant, Twin Peaks, has the right to terminate its lease commencing June 30, 2017 in the event gross sales for the trailing 18-month period do not exceed $12 million, upon delivery of notice within 60 days after such 18 month period and payment of a termination fee equal to 12-months of base rent plus the unamortized amount of tenant improvement allowance and leasing commission associated with the tenant’s lease. The earliest possible effective date of such termination is June 30, 2018.  There is also a cash flow sweep up to $1 million in the event that Twin Peaks exercises its termination option.

Loan No. 13 – Laurel Canyon – The Largest Tenant, Insurance Auto Auctions, has the right to terminate its lease as of 12/31/2027 and 12/31/2032, upon 18 months prior notice.  The 2nd Largest Tenant, All Valley Dealers Auto Auction, has the right to terminate its lease on December 1, 2013 and every three years thereafter, with respect to 5.93 acres of its space, and on December 1, 2015 and every three years thereafter, with respect to 4.05 acres of its space.

Loan No. 22 – 351 California Street – The 4th Largest Tenant, Research Triangle Institute, has the right to terminate its lease on February 28, 2020 by giving notice no earlier than March 1, 2019 and no later than May 31, 2019.  The 5th Largest Tenant, Rudy Exelrod, Zieff and & Lowe LLP has the right to terminate its lease on September 30, 2013 with no less than ninety days notice.
 
 
A-1-15

 
 
Loan No. 23 – International Business Park XV – The Largest Tenant, Hyundai Capital America, has a one-time right to terminate its lease on December 31, 2017 upon 12 months’ notice and payment of a termination fee. The 2nd Largest Tenant, Keste, LLC, has a one-time right to terminate its lease on April 30, 2017 upon 12 months’ notice and payment of a $75,000 termination fee. The 5th Largest Tenant, Furniture Marketing Group, has the one-time right to terminate its lease as of September 30, 2019, upon no less than 12 months prior notice and payment of a termination fee in an amount equal to six months of rent payable at the rates as of October 1, 2019 plus the unamortized portion of any TI/LCs, rent abatements, concessions, and legal expenses incurred in connection with the lease.

Loan No. 26 – 145 Mason Street – The Largest Tenant, Weeden & Co., may terminate their lease on December 21, 2022 by giving at least 18 months notice.

Loan No. 34 – Walgreens Inland Portfolio – The Walgreens - Benton Harbor, MI tenant expiration date of June 30, 2032 represents the first termination option of the lease. The lease has further termination options on the last day of any month thereafter.  Each Walgreens - Benton Harbor, MI tenant termination option is exercisable upon the tenant giving at least 12 months notice. The Walgreens - Villa Park, IL tenant expiration date of January 31, 2028 represents the first termination option of the lease. The lease has further termination options every five years thereafter until the final lease expiration of January 31, 2058. Each Walgreens - Villa Park, IL tenant termination option is exercisable upon the tenant giving at least 6 months notice. The Walgreens - El Paso, TX tenant expiration date of February 28, 2027 represents the first termination options of the lease. The lease has further termination options on February 28, 2030 and every five years thereafter until the final lease expiration on February 28, 2060.  Each Walgreens - El Paso, TX tenant termination option is exercisable upon the tenant giving at least 6 months notice.  Walgreens - Milwaukee, WI tenant expiration date of April 30, 2024 represents the first termination option of the lease. The lease has further termination options every five years thereafter until the final lease expiration on March 30, 2059. Each Walgreens - Milwaukee, WI tenant termination option is exercisable upon the tenant giving at least 6 months notice. The Walgreens - New Bedford, MA tenant expiration date of October 31, 2024 represents the first termination of the lease.  The lease has further termination options every five years thereafter until the final lease expiration of October 31, 2044. Each Walgreens - New Bedford, MA tenant termination option is exercisable upon the tenant giving at least 9 months notice.

Loan No. 40 – Anaheim Metroplex – The Largest Tenant, Willdan Group, Inc., has the one-time option upon August 31, 2013 to vacate up to 3,200 sq. ft. of its lease in certain portions of its space, upon 6 months prior notice. The 2nd Largest Tenant, Brown & Brown Insurance, has the onetime option to terminate its lease on October 31, 2017, upon 9 months prior notice and the payment of a termination fee in an amount equal to the 4 months rent due immediately following October 2017 plus the sum of the unamortized portion of all TI/LCs, incurred in connection with the lease.  The 4th Largest Tenant, Partners Federal Credit Union, has the onetime option upon May 31, 2017 to terminate its lease, upon 9 months prior notice and payment of a termination fee in an amount equal to the unamortized portion of all  TI/LCs incurred in connection with the lease.

Loan No. 43 – Watertown Square Shopping Center – The third largest tenant, Hibbett Sporting Goods, has the right to terminate its lease if sales do not exceed $620,000 during the third year of the lease by giving notice within 90 days of the measuring period.

Loan No. 48 – Walgreens Jefferson, LA – The Walgreens Jefferson, LA tenant expiration date of September 30, 2041 represents the first termination option of the lease. The lease has further termination options on the last day each year thereafter until the final expiration date of September 13, 2086. Each Walgreens Jefferson, LA tenant termination option is exercisable upon the tenant giving at least 12 months notice.

Loan No. 52 – Walgreens Columbus Portfolio – The Walgreens Wynnton Road tenant expiration date of December 31, 2021 represents the first termination option of the lease. The lease has further termination options every five years thereafter until the final lease expiration of December 31, 2061. Each Walgreens Wynnton Road tenant termination option is exercisable upon the tenant giving at least 6 months notice. The Walgreens Buena Vista Road tenant expiration date of January 31, 2022 represents the first termination option of the lease. The lease has further termination options every five years thereafter until the final lease expiration of January 31, 2062. Each Walgreens Buena Vista Road tenant termination option is exercisable upon the tenant giving at least 6 months notice.

Loan No. 62 – Walgreens Palmview, TX – The Walgreens Palmview, TX tenant expiration date of September 30, 2037 represents the first termination option of the lease. The lease has further termination
 
 
A-1-16

 
 
options every month thereafter until the final lease expiration of September 30, 2087. Each Walgreens Palmview, TX tenant termination option is exercisable upon the tenant giving at least 12 months notice.

Loan No. 66 – Walgreens Ooltewah, TN – The Walgreens Ooltewah, TN tenant expiration date of March 31, 2033 represents the first termination option of the lease. The lease has further termination options every five years thereafter until the final lease expiration of March 31, 2083. Each Walgreens Ooltewah, TN tenant termination option is exercisable upon the tenant giving at least 12 months notice.

Loan No. 67 – Walgreens Greenwood, SC – The Walgreens Greenwood, SC tenant expiration date of May 31, 2032 represents the first termination option of the lease. The lease has further termination options every month thereafter until the final lease expiration of May 31, 2082. Each Walgreens Greenwood, SC tenant termination option is exercisable upon the tenant giving at least 12 months notice.

Loan No. 68 – Walgreens Abingdon, VA – The Walgreens Abingdon, VA tenant expiration date of August 31, 2032 represents the first termination option of the lease. The lease has further termination options every month thereafter until the final lease expiration of August 31, 2082. Each Walgreens Abingdon, VA tenant termination option is exercisable upon the tenant giving at least 12 months notice.

(19)
The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space:

Loan No. 19 – Centerpoint Mall – The Largest Tenant, Superior Goods, is currently subleasing 24,785 sq. ft. of space to DD’s Discounts.

(20)
Loan No. 13 – Laurel Canyon – With respect to the major tenants at the Laurel Canyon Mortgaged Property, the sq. ft. represents the acreage under lease.

(21)
The tenants shown in the Annex A-1 have signed leases but may or may not be open for business as of the cutoff date of the securitization.

Loan No. 8 – Harmon Corner – The 3rd Largest Tenant, Twin Peaks, is expected to take occupancy in March 2013.

Loan No. 19 – Centerpoint Mall – The 2nd Largest Tenant, Wal-Mart, is expected to take occupancy in January 2013. The 3rd Largest Tenant, Ventura County, is recently executed a lease for 13,347 sq. ft. and is expected to take occupancy in June 2013.

Loan No. 22 – 351 California Street – The 4th largest tenant, Research Triangle Institute recently executed a lease for 7,948 sq. ft. on November 27, 2012 and is expected to take occupancy March 1, 2013.

Loan No. 32 – Marketplace at Town Center – The 2nd largest tenant is Longs Drug Stores California, L.L.C., a subsidiary of CVS Caremark Corporation. It has vacated its space but is still paying rent and reimbursements under its lease, and has been included in occupancy. CVS Caremark Corporation does not guarantee the continued payment of such rent or reimbursements.

(22)
All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown.

(23)
All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such account may be capped pursuant to the related Mortgage Loan Documents.

Loan No. 4 - Innisfree Pensacola Beach Hotel Portfolio – The franchise agreement for the Holiday Inn Resort property expires on February 25, 2021. On the date that is 24 months prior to the expiration of the franchise agreement, all excess cash flow will be swept into a PIP Reserve. The excess cash flow sweep will continue until such time as either the existing franchise agreement is extended for a term of at least ten years or (ii) the borrowers have delivered a replacement franchise agreement for a term of at least 10 years (together with an acceptable comfort letter) and, in each case, an amount equal to 125% of the cost of any required PIP work is deposited in the PIP Reserve (the “PIP Reserve Amount”).  Upon determination of the PIP Reserve Amount, the borrowers may request reallocation of funds held in the FF&E Reserve in excess of $1,250,000 to such PIP Reserve.  See “Description of the Top 20 Mortgage Loans or Groups of Cross-Collateralized Mortgage Loans.”
 
 
A-1-17

 
 
Loan No. 4 - Innisfree Pensacola Beach Hotel Portfolio – FF&E reserves of 4.0% of gross revenues for the prior month are escrowed each month throughout the term of the loan, provided that such reserves may be increased to the extent that the applicable franchisor increases capital expense reserve requirements under the franchise agreement. 

Loan No. 4 - Innisfree Pensacola Beach Hotel Portfolio – During the term of the loan, borrowers are required to make monthly deposits into the seasonality reserve during the high season months based upon the following schedule: June - $580,000, July - $830,000, August - $990,000 and September - $320,000, with a cumulative amount of $2,720,000 being swept during the high season months.  Borrowers will be permitted to draw from the seasonality reserve during the low season months, to the extent funds are available, based upon the following schedule: October - $254,000, November - $626,000, December - $761,000, January - $701,000 and February - $378,000.  The required deposits and draws to be made under the Seasonality Reserve may be reassessed annually based on the performance of the properties.

Loan No. 5 - Hard Rock Hotel Chicago – Subject to the terms of the related loan documents, on December 31, 2015 (12 months prior to expiration of the existing franchise agreement), Borrower is required to deposit into the PIP Reserve an amount equal to $5,000,000 less (i) amounts previously disbursed to pay for work for franchise renewal or replacement purposes and (ii) any amounts then on deposit in the FF&E Reserve.

Loan No. 5 - Hard Rock Hotel Chicago – The monthly FF&E Reserve deposit with be 1/12 of the greater of (i) annual deposits required under the franchise agreement (currently 5% of annual gross revenue) and (ii) 4% of gross revenue.

Loan No. 8 – Harmon Corner – On each payment date through and including the payment date in October 2017, Borrower shall deposit monthly $8,333, the rollover reserve monthly deposit.  Commencing with the payment date in November 2017, borrower shall deposit monthly $33,333, the adjusted rollover reserve monthly deposit.

Loan No. 10 – Eastern Beltway – Commencing on the payment date in May 2017, the borrower is required to deposit monthly $87,809 into the Wal-Mart rollover reserve account, until such time that Wal-Mart renews or an acceptable replacement tenant has executed a lease.  Commencing on the payment date in November 2019, the borrower is required to deposit monthly $74,445 into the Sam’s Club rollover reserve account, until such time that Sam’s Club renews or an acceptable replacement tenant has executed a lease.

Loan No. 24 – Holiday Inn Seattle-SeaTac – The monthly replacement reserve will be 1/12 of 3% of gross revenues for the first year after the PIP work is completed and 1/12 of 4% of gross revenues thereafter.

Loan No. 28 – Z New York Hotel – The borrower deposited $500,000 at closing into a seasonality reserve.  Ongoing seasonality payments will be deposited monthly according to the following schedule for the term of the loan:  August - $75,000; September - $80,000; October - $105,000; November - $125,000; December - $115,000.

Loan No. 29 – San Pedro Crossing – If any of the four largest tenants, Toys “R” Us, Barnes & Noble, The Container Store and Office Depot, Inc. does not renew its lease with no tenant improvement costs payable by Borrower, then not less than 180 days prior to lease expiration, the borrower is required to deposit with Lender $25 per square foot for all space leased by such tenant.

Loan No. 54 – Hampton Inn Fort Bragg – The monthly replacement reserve will be 1/12 of 2% of gross revenues for the first year and 1/12 of 4% of gross revenues, thereafter.

(24)
The following loans provide the borrower an option to post a letter of credit in lieu of reserve requirements.

Loan No. 5 - Hard Rock Hotel Chicago – In lieu of the required deposit to the PIP Reserve, borrower shall have the right to deposit a letter of credit in an amount equal to such required deposit.

Loan No. 29 – San Pedro Crossing – Borrower shall have the right to deposit a letter of credit in two circumstances: (i) in lieu of the reserve deposit described in footnote 23 above and (ii) in substitution for any ongoing TI/LC or capital expenditure reserves that have been taken in cash up to the date of such substitution.
 
 
A-1-18

 
 
(25)
Loan No. 34 – Walgreens Inland Portfolio – A Phase II report was completed on 11/6/2012 on the Walgreens – Benton Harbor, MI property and recommended no further investigation. A Phase II report was completed on 11/6/2012 on the Walgreens – El Paso, TX property and recommended no further investigation. A Phase II report was completed on 12/6/2012 on the Walgreens – Milwaukee, WI property and recommended no further investigation.

Loan No. 41 – Waldbaums Supermarket – Massapequa – A Phase II report was completed on 10/15/2012 and recommended no further investigation.

(26)
With respect to the mortgaged properties identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Potential Issuing Entity Liability Related to a Materially Adverse Environmental Condition” in the accompanying free writing prospectus.

Loan No.
 
Mortgaged Property
 
Mortgage Loan
Cut-off Date
Balance
 
% of Initial
Outstanding
Pool Balance
 
Maximum
Policy Amount
 
Premium Paid
in Full
13
 
Laurel Canyon
 
$30,300,000
 
2.0%
 
$10,000,000
 
Yes
18
 
Glades Plaza and Commons at Town Center
 
$27,000,000
 
1.8%
 
$10,000,000
 
Yes
19
 
Centerpoint Mall
 
$27,000,000
 
1.8%
 
$5,000,000
 
Yes
39
 
Pathmark Castle Center
 
$11,300,000
 
0.8%
 
$2,000,000
 
Yes

(27)
Summary of Existing Pari Passu Debt

Loan No.
 
Mortgage Loan
 
Mortgage Loan
Cut-off Date
Balance
 
Companion
Loan Cut-off
Date Balance
 
Loan
Combination
Cut-off Date
Balance
 
Loan
Combination
U/W NCF
DSCR
 
Loan
Combination
Cut-off Date
LTV Ratio
 
Loan
Combination
Cut-off Date
U/W NOI
Debt Yield
1
 
Moffett Towers
 
$175,000,000
 
$160,000,000
 
$335,000,000
 
1.56x
 
57.3%
 
8.9%
2
 
540 West Madison Street
 
$135,000,000
 
$100,000,000
 
$235,000,000
 
2.62x
 
63.5%
 
10.8%
8
 
Harmon Corner
 
$34,906,374
 
$74,799,373
 
$109,705,747
 
1.63x
 
61.7%
 
9.7%
 
(28)
Summary of Existing Mezzanine Debt

Loan No.
 
Mortgage Loan
 
Mortgage
Loan Cut-off
Date Balance
 
% of Initial Outstanding Pool
Balance
 
Mezzanine
Debt Cut-off
Date Balance
 
Annual
Interest
Rate on Mezzanine Loan
 
Mezzanine
Loan
Maturity
Date
 
Intercreditor
Agreement
 
Total Debt Cut-Off
Date LTV
Ratio
 
Total
Debt
U/W
NCF
DSCR
 
Total
Debt U/W
NOI Debt
Yield
 
1
 
Moffett Towers
 
$175,000,000
 
11.7% 
 
$50,000,000
 
7.000%
 
12/6/2022
 
Yes
 
65.8%
 
1.27x
 
7.8%
2
 
540 West
Madison Street
 
$135,000,000
 
9.0%
 
$15,000,000
 
8.250%
 
1/6/2018
 
Yes
 
67.6%
 
2.31x
 
10.1%
4
 
Innisfree
Pensacola Beach
Hotel Portfolo(1)(2)
 
$68,925,010
 
4.6%
 
$12,999,998
 
11.500%
 
12/6/2022
 
Yes
 
65.0%
 
1.23x
 
10.2%
6
 
Rudgate Manor &
Rudgate Clinton
MHC Portfolio(3)(4)
 
$45,847,114
 
3.1%
 
$15,000,000
 
24.000%
 
11/13/2022
 
Yes
 
86.9%
 
1.56x
 
8.2%
28
 
Z New York
Hotel(5)
 
$18,482,342
 
1.2%
 
$4,500,000
 
13.000%
 
12/6/2017
 
Yes
 
61.8%
 
1.19x
 
10.5%
29
 
San Pedro
Crossing(1)(6)
 
$17,985,000
 
1.2%
 
$6,540,000
 
10.000%
 
1/6/2014
 
Yes
 
75.2%
 
1.69x
 
10.1%
 
(1)
The mezzanine loan lender is an affiliate of Ladder Capital Finance LLC, the related Mortgage Loan Seller
 
(2)
The mezzanine loan is recourse as to 50% of its outstanding principal balance to the mezzanine loan borrower and to Julian MacQueen (who is the non-recourse carveout guarantor on the related mortgage loan), as payment guarantor. Mezzanine reserve deposits in an aggregate amount of $1,750,000 are required during the first two years of the mezzanine loan, to be funded from the waterfall under the related mortgage loan if a cash management period exists (which reserve deposits will be senior in priority to an excess cash sweep under the related mortgage loan (other than during an event of default under the related mortgage loan)). Such mezzanine reserve fund is solely for the benefit of the mezzanine lender and will not be available to the issuing entity.
 
(3)
DSCR calculation is based on the initial advance of $15,000,000 and the current mezzanine loan pay rate of 2.000% per annum.
 
 
A-1-19

 
 
(4)
The combined mezzanine loan notes evidence a total of $40,000,000 as follows:  (i) a $25,000,000 promissory note (mezzanine), which accrues interest at the rate of 24.000% per annum with a 2% per annum pay rate, and (ii) a $15,000,000 future advance promissory note (mezzanine) which accrues interest at the rate of 24.000% per annum.  At origination, there was an initial advance of $15,000,000 of the $25,000,000 promissory note (mezzanine). The mezzanine borrower has a right to receive additional advances of the promissory note (mezzanine) for capital expenditures and operating expense shortfalls.  In addition, the mezzanine borrowers have the right to accrue the difference between the 24.000% per annum interest rate and the 2.000% per annum current pay rate and these accruals will be evidenced by the future advance promissory note (mezzanine).
 
(5)
At loan closing $3,500,000 of $4,500,000 total available loan proceeds was funded.  On or before May 16, 2013, the borrower may quality for an additional funding of between $500,000 and $1,000,000 subject to Net Operating Income less the FF&E Monthly Reserve amount exceeding $2,450,000.
 
(6)
DSCR calculation is based on the initial mezzanine loan interest rate of 10.000% per annum, which will increase to 14.000% per annum if not paid in full prior to the 6th payment date.

 
A-1-20