Table of Contents

Certificate Payment Report

Certificate Report

Exchange Detail

Cash Reconciliation

Other Related Information

Pool and Performance Detail

Bond Interest Reconcilation

Bond Reconciliation Detail

Current Ratings

Performance History

Payoff History

Mortgage Payoff Detail

Delinquency Detail

Stratification - Mortgage Balances/Rates

Stratification - Amortization Terms

Stratification - Property Types

Stratification - Geographic Distribution

Stratification - Financial Ratios and Other

Historical Loss Liquidation

Historical Bond/Collateral Realized Loss Reconciliation

Loan Level Detail

Specially Serviced Loan Detail

Specially Serviced Loan Comments

Appraisal Reduction Detail

Appraisal Reduction Comments

Modifications/Extensions Detail/Description

REO Historical Detail

Material Breaches and Document Defects

Extraordinary Event

Rule 15Ga Information

COMM 2013-CCRE13

Commercial Mortgage Backed Notes

January 10, 2014

Page 1 of 32

1761 E. St. Andrew Place
Santa Ana, CA 92705

Website:
https://tss.sfs.db.com/investpublic

Associated Files

Supplements
Pool Periodic
Bond Periodic
Loan Periodic
Loan Setup
Governing Documents
Annex A

Factor Information:

(800) 735-7777

Main Phone Number:

714-247-6000

Depositor

Deutsche Mortgage & Asset Receiving Corporation

Master Servicer

Wells Fargo Bank, National Association

Special Servicer

Wells Fargo Bank, National Association

Underwriters

Deutsche Bank Securities, Inc.
Cantor Fitzgerald & Co.
KeyBanc Capital Markets Inc.
CastleOak Securities, L.P.
Nomura Securities International, Inc.

Rating Agencies

Fitch Ratings, Inc.
Kroll Bond Rating Agency, Inc.
Moody's Investors Service, Inc.

Trustee

U.S. Bank National Association

Certificate Administrator

Deutsche Bank Trust Company Americas

Operating Advisor

Situs Holdings LLC

Controlling Rep/Class

Eightfold Real Estate Capital Fund III,L.P./Class G

Contacts

Dates

Prior Distribution Date

Distribution Count

Current Distribution Date

Next Distribution Date
Trust Collection Period

Record Date
Determination Date

Closing Date

Cutoff Date

Initial Distribution Date

01/10/2014

02/12/2014

12/20/2013

12/01/2013
12/20/2013
01/10/2014

11/12/2046

01/06/2014

12/02/2013

Rated Final Payment Date

In connection with the Trustee's preparation of this Statement to Certificateholders, the Trustee is conclusively relying upon, and has not independently verified, information provided to it
by various third parties, including the Master Servicer, Special Servicer and other parties to the transaction. The Trustee makes no representations as to the completeness, reliability,
accuracy or suitability for any purpose of the information provided to it by such third parties.

Administrator

Jennifer Van Dyne
(714)247-6258
Jennifer.Vandyne@db.com

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Certificate Payment Report

Beginning

Balance

Principal

Non-Prin Adj/

Loss/Accretion

Ending

Balance

Interest

Distributed

Excess/

Shortfall

Current

Original

Current

Original

Balance

Class

Class Type

CUSIP

Balance and Principal Components

Interest

Pass-Through Rate

Credit Support

Position

% (*)

A-1

12630BAW8

51,735,000.00

561,055.61

51,173,944.39

54,278.64

0.00

30.02%

1.259000% 1.259000%

30.00%

0.00

A-2

12630BAX6

187,219,000.00

0.00

187,219,000.00

474,132.12

0.00

30.02%

3.039000% 3.039000%

30.00%

0.00

A-SB

12630BAY4

72,741,000.00

0.00

72,741,000.00

224,648.46

0.00

30.02%

3.706000% 3.706000%

30.00%

0.00

A-3

12630BAZ1

175,000,000.00

0.00

175,000,000.00

572,833.33

0.00

30.02%

3.928000% 3.928000%

30.00%

0.00

A-4

12630BBA5

287,132,000.00

0.00

287,132,000.00

1,003,526.34

0.00

30.02%

4.194000% 0.000000%

30.00%

0.00

X-A

SR/NTL

12630BBB3

878,846,000.00

0.00

878,284,944.39

765,238.31

0.00

0.00%

1.044877% 1.043109%

0.00%

0.00

X-B

SR/NTL

12630BAA6

154,765,000.00

0.00

154,765,000.00

0.00

0.00%

0.000000% 0.000000%

0.00%

0.00

X-C

SR/NTL

12630BAC2

71,856,197.00

0.00

71,856,197.00

36,611.87

0.00

0.00%

0.611419% 0.611280%

0.00%

0.00

A-M

SUB

12630BBC1

105,019,000.00

0.00

105,019,000.00

389,357.94

0.00

20.51%

4.449000% 4.449000%

20.50%

0.00

A-M-PEZ SUB

12630BBE7

0.00

20.51%

0.000000% 4.449000%

20.50%

0.00

SUB

12630BBD9

46,982,000.00

0.00

46,982,000.00

186,251.05

0.00

16.26%

4.757168% 4.756967%

16.25%

0.00

B-PEZ

SUB

12630BBE7

0.00

16.26%

0.000000% 4.756967%

16.25%

0.00

SUB

12630BBF4

52,510,000.00

0.00

52,510,000.00

208,165.73

0.00

11.51%

4.757168% 4.756967%

11.50%

0.00

C-PEZ

SUB

12630BBE7

0.00

11.51%

0.000000% 4.756967%

11.50%

0.00

SUB

12630BAE8

55,273,000.00

0.00

55,273,000.00

219,119.11

0.00

6.50%

4.757168% 4.756967%

6.50%

0.00

SUB

12630BAG3

22,110,000.00

0.00

22,110,000.00

87,650.82

0.00

4.50%

4.757168% 4.756967%

4.50%

0.00

SUB

12630BAJ7

9,673,000.00

0.00

9,673,000.00

31,227.67

0.00

3.63%

3.874000% 3.874000%

3.62%

0.00

SUB

12630BAL2

40,073,197.00

0.00

40,073,197.00

129,369.64

0.00

0.00%

3.874000% 3.874000%

0.00%

0.00

SLG

SUB

12630BAN8

20,000,000.00

0.00

20,000,000.00

67,912.65

0.00

0.00%

3.943315% 3.943315%

0.00%

0.00

RES

12630BAQ1

0.00

0.00%

0.000000% 0.000000%

0.00%

0.00

RES

12630BAS7

0.00

0.00%

0.000000% 0.000000%

0.00%

0.00

RES

12630BAU2

0.00

0.00%

0.000000% 0.000000%

0.00%

0.00

1,125,467,197.00

561,055.61

1,124,906,141.39

4,450,323.68

0.00

SubTotal

SubTotal P&I

5,011,379.29

0.00

1,125,467,197.00

561,055.61

0.00

1,124,906,141.39

4,450,323.68

0.00

Total

Total P&I

5,011,379.29

(*) Optimal payment against which the percentage position for the exchangeable certificate should be applied.

Page 2 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Certificate Report

Position

Class

Start
Date

Accrual

End

Date

Methodology

Cusip

Original

Balance

Balance Factors

Beginning

Balance

Interest

Distributed

Payment Factors

Principal

Distributed

Total

Distributed

Ending

Balance

12630BAW8

12/01/13

12/30/13

51,735,000.00

1,000.00000000

989.15520228

1.04916671

10.84479772

11.89396443

30/360

A-1

12630BAX6

12/01/13

12/30/13

187,219,000.00

1,000.00000000

2.53250001

0.00000000

2.53250001

30/360

A-2

12630BAY4

12/01/13

12/30/13

72,741,000.00

1,000.00000000

3.08833340

0.00000000

3.08833340

30/360

A-SB

12630BAZ1

12/01/13

12/30/13

175,000,000.00

1,000.00000000

3.27333331

0.00000000

3.27333331

30/360

A-3

12630BBA5

12/01/13

12/30/13

287,132,000.00

1,000.00000000

3.49500000

0.00000000

3.49500000

30/360

A-4

12630BBB3

12/01/13

12/30/13

878,846,000.00

1,000.00000000

999.36159963

0.87073083

0.00000000

0.87073083

30/360

X-A

12630BAA6

12/01/13

12/30/13

154,765,000.00

1,000.00000000

0.00000000

30/360

X-B

12630BAC2

12/01/13

12/30/13

71,856,197.00

1,000.00000000

0.50951583

0.00000000

0.50951583

30/360

X-C

12630BBC1

12/01/13

12/30/13

105,019,000.00

1,000.00000000

3.70749998

0.00000000

3.70749998

30/360

A-M

12630BBE7

12/01/13

12/30/13

0.00

0.00000000

30/360

A-M-PEZ

12630BBD9

12/01/13

12/30/13

46,982,000.00

1,000.00000000

3.96430654

0.00000000

3.96430654

30/360

12630BBE7

12/01/13

12/30/13

0.00

0.00000000

30/360

B-PEZ

12630BBF4

12/01/13

12/30/13

52,510,000.00

1,000.00000000

3.96430642

0.00000000

3.96430642

30/360

12630BBE7

12/01/13

12/30/13

0.00

0.00000000

30/360

C-PEZ

12630BAE8

12/01/13

12/30/13

55,273,000.00

1,000.00000000

3.96430644

0.00000000

3.96430644

30/360

12630BAG3

12/01/13

12/30/13

22,110,000.00

1,000.00000000

3.96430665

0.00000000

3.96430665

30/360

12630BAJ7

12/01/13

12/30/13

9,673,000.00

1,000.00000000

3.22833351

0.00000000

3.22833351

30/360

12630BAL2

12/01/13

12/30/13

40,073,197.00

1,000.00000000

3.22833339

0.00000000

3.22833339

30/360

12630BAN8

12/01/13

01/01/14

20,000,000.00

1,000.00000000

3.39563250

0.00000000

3.39563250

Act/360

SLG

12630BAQ1

12/01/13

12/30/13

0.00

0.00000000

30/360

12630BAS7

12/01/13

12/30/13

0.00

0.00000000

30/360

12630BAU2

12/01/13

12/30/13

0.00

0.00000000

30/360

Page 3 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Exchange Detail

Beginning

Balance

Principal

Non-Prin Adj/

Loss/Accretion

Ending

Balance

Interest

Distributed

Excess/

Shortfall

Current

Original

Current

Original

Balance

Class

Class Type

CUSIP

Balance and Principal Components

Interest

Pass-Through Rate

Credit Support

Position

% (*)

A-M-PEZ

SUB

12630BBE7

0.00

20.51%

0.000000% 4.449000%

20.50%

0.00

B-PEZ

SUB

12630BBE7

0.00

16.26%

0.000000% 4.756967%

16.25%

0.00

C-PEZ

SUB

12630BBE7

0.00

11.51%

0.000000% 4.756967%

11.50%

0.00

Position

Class

Start
Date

Accrual

End

Date

Methodology

Cusip

Original

Balance

Balance Factors

Beginning

Balance

Interest

Distributed

Payment Factors

Principal

Distributed

Total

Distributed

Ending

Balance

12/01/13

12/30/13

0.00

0.00000000

30/360

A-M-PEZ

12/01/13

12/30/13

0.00

0.00000000

30/360

B-PEZ

12/01/13

12/30/13

0.00

0.00000000

30/360

C-PEZ

Page 4 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Cash Reconciliation

(484.58)

D. CREFC Licensing Fee

(1,438.30)

0.00

Guarantee Fee
Unreimbursed Indemnification Expense

C. Operating Advisor Fees

Miscellaneous Fees

0.00

(62,944.85)

(44,977.72)

(17,967.13)

0.00

Servicer Fees/Expenses

Delinquent Servicer Fees

5,159,397.99

4,598,342.38

0.00

4,661,287.23

A. Scheduled Interest

Current Interest

Delinquent Interest

B. Servicing Fees & Expenses

Current Servicer Fees

Sub-Servicer

Servicer Fee Strips

Other Fee Strips (incl. Insurer)

Interest Non-Adjusted

Principal & Interest Non-Adjusted

0.00

(146,080.36)

0.00

561,055.61

(1,938.30)

(62,944.85)

(1,938.30)

(1,150.19)

(500.00)

0.00

(146,080.36)

0.00

Net PPIS

Servicer PPIS Cap

5,011,379.33

0.00

5,159,397.99

4,661,287.23

561,055.61

0.00

561,055.61

Servicer Remittance Non-Adjusted

Adjustments

Trust

Principal

Trust Related Fees & Expenses

A. Scheduled Principal

A. Excess Amounts

Trustee Fee

Current Principal

Subsequent Recovery

Certificate Administrator Fee

Scheduled Maturity Payoff

Certificate Insurer

Advanced Principal

Gain-on-Sale

Trustee Strips

B. Unscheduled Principal

Realized Loss

Trust Expense(s)

Voluntary

Additional Loss Claim

Post-Maturity

Liquidation

Net Excess/Shortfall

Trust Related Fees & Expenses

Curtailment
Defeasance

Interest

Neg Am/Deferred

A. Excesses

Sister Agreements

Principal Non-Adjusted

Extension Interest (ARD)

Out-SWAP Payment

B. Shortfalls Amounts.

Collateral Administrator

Penalties/Yield Maintain/Exit

In-SWAP Payment

Default Interest

Prepay Interest Excess (PPIE)

In-Equity Payment

Interest

Interest Recovery

Out-Equity Payment

ASER Recovered

Other Interest Proceeds

Interest Reserve Account

Deposit

B. Shortfalls

Cumulative Deposit

Gross PPIS (Prepay Interest

Withdrawal

Deferred Interest

Modification Shortfall

Summary

ASER Applied

Principal Adjusted

Special Servicer Fees

Scheduled Interest

Workout Fees

Servicer Fee & Expense

Liquidation Fees

Interest Shortfall Expense

Non-Recoveralble Advances

Servicer Wire

Interest on Prior Advances

Trustee Fee & Expense

Various Expenses

Sister Agreements

Other Interest Loss

Interest Reserve Account

Net Excess/Shortfall

Due to Certificates

Page 5 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Other Related Information

Other

Rebates

*Fee-sharing arrangement

Brokerage fees

Disclosable Special Servicer Fees*

Commissions

Page 6 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Pool and Performance Detail

Pool Detail

Amortizing/Balloon

Amt

WA Rates/Terms

Current

Cnt

IO/Amortizing/Balloon
IO/Balloon

Smallest Balance

Beginning Balance

Scheduled Principal

Voluntary Payoff

Scheduled Maturity Payoff
Post-Maturity Payoff

Net Liquidation/Disposition

Realized Loss
Curtailment

Repurchase/Substitution/DPO

Current

Negative Amortization/Deferred

Ending Balance

Scheduled Principal
Voluntary Payoff

Scheduled Maturity Payoff

Post-Maturity Payoff

Net Liquidation/Disposition

Realized Loss

Curtailment

Repurchase/Substitution/DPO

Cumulative

Negative Amortization/Deferred

Amt

Cnt

Amt

Cnt

WAC

LIBOR

WAMM

AWAM

Cutoff

Prior

Current

Performance Snapshot

30 Day

60 Day

90 Day Plus

Foreclosures

Current

3 Mo Avg

% Bal

REOs

Bankruptcies

Defeasances

Modifications

6 Mo Avg

12 Mo Avg

% Cnt

% Bal

% Cnt

% Bal

% Cnt

Current

Advance Summary

Cumulative

Interest

Liquidations

Prior Outstanding
Current Amount
Recovery (-)

Current Outstanding

Non-Recoverable

Principal

% Cnt

% Amt

Cnt

Appraisal Reduction Summary

Prior Cumulative ASER

Current ASER
Recovery (-)

Cumulative ASER

First ARA

Average ARA
Most Recent ARA

Largest Balance

(*) ARA

Appraisal Reduction Amount (*) ASER Appraisal Subordination

0.00

0.00
0.00

Average Balance

N/A

0.00

465,994,978.45
399,711,163.00
259,200,000.00

1,172,575.29

125,000,000.00

20,831,595.21

41.43%
35.53%
23.04%

32
18

1,125,467,197.06

59.26%
33.33%

7.41%

0.00
0.00
0.00

0.00

0.00
0.00

0.00

1,124,906,141.45

100.00%

0.05%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

99.95%

0
0

100.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

100.00%

0.00

0.05%

0.00%

4.96998%

4.89694%

0.00

0
0

0.00%
0.00%
0.00%

0.00%

0.00%
0.00%
0.00%

0.00%

0.00

(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

106.78

340.64

4.96977%

106.78

340.64

32 59.26%

N/A

561,055.61

0.00%

N/A

0.00

0.00%

Page 7 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Bond Interest Reconcilation

Pass-Through

Rate

Outstanding

Shortfall

Distributed

Interest

Current

Deductions

Current

Additions

Current

Accrued

Prior

Shortfall

Days

Class

Prior

Due

Current

Due

Method

Beginning

Balance

Distributable

Interest

Accrual

CUSIP

30/360

1.259000%

54,278.64

0.00

12/30/13

12/01/13

51,735,000.00

54,278.64

0.00

A-1

12630BAW8

0.00

30/360

3.039000%

474,132.12

0.00

12/30/13

12/01/13

187,219,000.00

474,132.12

0.00

A-2

12630BAX6

0.00

30/360

3.706000%

224,648.46

0.00

12/30/13

12/01/13

72,741,000.00

224,648.46

0.00

A-SB

12630BAY4

0.00

30/360

3.928000%

572,833.33

0.00

12/30/13

12/01/13

175,000,000.00

572,833.33

0.00

A-3

12630BAZ1

0.00

30/360

4.194000%

1,003,526.34

0.00

12/30/13

12/01/13

287,132,000.00

1,003,526.34

0.00

A-4

12630BBA5

0.00

30/360

1.044877%

765,238.31

0.00

12/30/13

12/01/13

878,846,000.00

765,238.31

0.00

X-A

12630BBB3

0.00

30/360

0.000000%

0.00

12/30/13

12/01/13

154,765,000.00

0.00

X-B

12630BAA6

0.00

30/360

0.611419%

36,611.87

0.00

12/30/13

12/01/13

71,856,197.00

36,611.87

0.00

X-C

12630BAC2

0.00

30/360

4.449000%

389,357.94

0.00

12/30/13

12/01/13

105,019,000.00

389,357.94

0.00

A-M

12630BBC1

0.00

30/360

0.000000%

0.00

12/30/13

12/01/13

0.00

A-M-PEZ 12630BBE7

0.00

30/360

4.757168%

186,251.05

0.00

12/30/13

12/01/13

46,982,000.00

186,251.05

0.00

12630BBD9

0.00

30/360

0.000000%

0.00

12/30/13

12/01/13

0.00

B-PEZ

12630BBE7

0.00

30/360

4.757168%

208,165.73

0.00

12/30/13

12/01/13

52,510,000.00

208,165.73

0.00

12630BBF4

0.00

30/360

0.000000%

0.00

12/30/13

12/01/13

0.00

C-PEZ

12630BBE7

0.00

30/360

4.757168%

219,119.11

0.00

12/30/13

12/01/13

55,273,000.00

219,119.11

0.00

12630BAE8

0.00

30/360

4.757168%

87,650.82

0.00

12/30/13

12/01/13

22,110,000.00

87,650.82

0.00

12630BAG3

0.00

30/360

3.874000%

31,227.67

0.00

12/30/13

12/01/13

9,673,000.00

31,227.67

0.00

12630BAJ7

0.00

30/360

3.874000%

129,369.64

0.00

12/30/13

12/01/13

40,073,197.00

129,369.64

0.00

12630BAL2

0.00

Act/360

3.943315%

67,912.65

0.00

01/01/14

12/01/13

20,000,000.00

67,912.65

0.00

SLG

12630BAN8

0.00

30/360

0.000000%

0.00

12/30/13

12/01/13

0.00

12630BAQ1

0.00

30/360

0.000000%

0.00

12/30/13

12/01/13

0.00

12630BAS7

0.00

30/360

0.000000%

0.00

12/30/13

12/01/13

0.00

12630BAU2

0.00

1,125,467,197.00

4,450,323.68

SubTotal

0.00

1,125,467,197.00

4,450,323.68

Total

0.00

Page 8 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Bond Reconciliation Detail

Interest Loss

Expense

Interest on Prior

Loss

PPY, PPYYM,

Exit Fees

Deferred

Accretion

Net

PPIS

Interest

Adjustment

Interest on Prior

Shortfall

Cumulative

Loss

Current

Loss

Unscheduled

Scheduled

Class

Principal Components

Interest Additions

Interest Deductions

561,055.61

0.00

A-1

0.00

A-2

0.00

A-SB

0.00

A-3

0.00

A-4

0.00

X-A

0.00

X-B

0.00

X-C

0.00

A-M

0.00

A-M-PEZ

0.00

B-PEZ

0.00

C-PEZ

0.00

SLG

0.00

561,055.61

0.00

SubTotal

561,055.61

0.00

Total

Page 9 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Current Ratings

Closing Ratings

CUSIP

Class

Fitch

Moody's

S & P

Fitch

Moody's

S & P

Class

Type

Morningstar

Rating

Eff Date

Rating

Eff Date

Updated Ratings (1)

DBRS

Eff Date

Rating

Kroll

Rating

Eff Date

Kroll

Ratings Information Redacted

Contact Information

Fitch, Inc.
One State Street Plaza
New York, New York, 10004
(212) 908-0500

Moody's Investors Service
7 World Trade Center
New York, NY 10007
(212) 553-0300

Standard & Poor's Rating Service
55 Water Street
New York, New York 10041
(212) 438-2430

Legend

Class not rated at issuance

Data not available

(1) These ratings are not a recommendation to buy, sell or hold these notes. Ratings may be changed or withdrawn at any time by each assigning rating agency.
These ratings do not address the possibility that, as a result of principal prepayments or losses, the yield on your notes may be lower than anticipated.

Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission and captured during the processing window.
Deutsche Bank does not hold itself responsible for any update that may have occurred outside the window during which the data was captured.

DBRS, Inc.
101 North Wacker Drive,
Suite 100
Chicago, Illinois 60606
(312) 332-3429

Kroll Bond Ratings
599 Lexington Ave
New York, NY 10022
(212) 702-0707

Morningstar Credit Ratings, LLC
410 Horsham Road Suite A
Horsham, PA 19044
(267) 960-6014

Page 10 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Performance History

Delinquency Categories

Dist Date
Dist Cnt

Unique Events

Bal

Cnt

Foreclosure

Bal

30 Day

Cnt

Bal

60 Day

Cnt

Bal

90 Day

Cnt

Bal

REO

Cnt

Bal

Bankruptcy

Cnt

Bal

Specially Serviced

Cnt

Bal

Modification

Cnt

Impaired Loans

Curr FC not SS/REO

Bal

Cnt

1/10/2014
No. 1

0.00

0.00 0

0.00

0.00%

0.00% 0.00%

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

Page 11 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Payoff History

Payoff Amount

Count

Amount

Liquidation

Interest Additions/Deductions

Remaining Term

Life

Amort

Liquidation

Realized Loss

Net Liquidation

Penalty(1)

PPIS/PPIE

Other

Maturity (2)

Dist Date
Dist Count

Prior

Post

Type

Schd

Count

1/10/2014

No. 1

0.00

106.78 340.64

0.00%

0.00% 0.00% 0.00%

0.00

0.00%

0.00

0.00%

Total

0.00

Prepay Penalties

Yield Maintenance

Exit Fees

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date delta

Page 12 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Mortgage Payoff Detail

Principal Components

Current P&I

Full Payoff

Partial Payoff

Interest Components

Penalty (YM)

Interest

PTD

Investor
No.

Static

Prop

Type

State

Amort

Type

Cutoff

Maturity

Financial

Most Recent

Cutoff

DSCR

LTV

Phy

Occ %

DSCR

LTV

Phy

Occ %

Payoff

Type

Payoff

Date

Dates

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Property Type Code

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Amortization Type

Partial Liq'n (Curtailment)

Payoff Prior to Maturity

Disposition/Liquidation

Repurchase/Substitution

Full Payoff at Maturity

DPO

N/A

Payoff w/ Penalty

Payoff w/ Yield Maintenance

10 Curtailment w/ Penalty
11 Curtailment w/ Yield Maintenance

Page 13 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Delinquency Detail

P&I Advances

Non-Advancing

Tracking

Status/Resolution w Relevant Dates

Loan Description

Investor
No.

PTD

Interest

Prior Outstanding

Current Outstanding

Principal

Interest

Principal

ASER

Non-

Recoverable

Mo (s)
Delinq

Mo (s)

Reco

Loan

Status

Resoln

Code

SS Tran

Date

ARA
Date

Fcls/REO

Date

Bkrpt

Date

Prop

Type DSCR

LTV

Totals

Property Type Code

Loan Status Code

Resolution Strategy Code

Modification

Foreclosure

Bankruptcy

Extension

Note Sale

DPO

REO

Resolved

Pending Return

to Master Servicer

Deed in Lieu Of
Foreclosure

Full Payoff

Reps and Warranties

Other or TBD

Current

Grace

0 - 29 Days

30 Days Delinquent

60 Days Delinquent

90 Days Delinquent

Matured Balloon

Foreclosure

REO

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Page 14 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Stratification - Mortgage Balances/Rates

Current

Original

Distribution of Principal Balances - All Groups

Summation

Weighted Average

Summation

Weighted Average

Cnt

Balance

Term

Rate

DSCR

LTV

OCC

Balances

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Balances

0.01 - 4,999,999.99

0.66 91.20%

47,272,308.50

4.20%

117.90

118.90

1.52

5.10%

4.20%

47,317,766.56

5.10% 1.52

0.66 91.20%

5,000,000.00 - 9,999,999.99

0.67 95.59%

88,245,403.63

7.84%

93.82

94.80

1.93

5.06%

7.85%

88,331,641.15

5.06% 1.93

0.67 95.59%

10,000,000.00 - 19,999,999.99

0.70 88.87%

198,267,595.40 17.63%

113.90

114.90

1.69

5.08%

17.63%

198,392,949.13

5.08% 1.69

0.70 88.88%

20,000,000.00 - 29,999,999.99

0.65 89.46%

136,350,856.28 12.12%

90.14

91.13

1.91

4.78%

12.12%

136,428,085.56

4.78% 1.91

0.65 89.46%

30,000,000.00 - 39,999,999.99

0.72 96.25%

60,000,000.00

5.33%

118.50

119.50

1.52

5.06%

5.33%

60,000,000.00

5.06% 1.52

0.72 96.25%

40,000,000.00 - 49,999,999.99

0.75 97.00%

43,500,000.00

3.87%

119.00

120.00

1.38

4.84%

3.87%

43,500,000.00

4.84% 1.38

0.75 97.00%

50,000,000.00 - 59,999,999.99

0.67 79.00%

51,750,000.00

4.60%

119.00

120.00

1.38

5.03%

4.60%

51,750,000.00

5.03% 1.38

0.67 79.00%

60,000,000.00 - 120,000,000.00

0.58 85.51%

374,519,977.64 33.29%

101.98

102.99

2.47

4.78%

33.30%

374,746,754.66

4.78% 2.47

0.58 85.52%

120,000,000.00 - 220,000,000.00

0.29 74.80%

125,000,000.00 11.11%

118.00

119.00

4.76

4.00%

11.11%

125,000,000.00

4.00% 4.76

0.29 74.80%

1,124,906,141.45

1,125,467,197.06

Average
Minimum

Maximum

20,831,595.21

106.78 4.81% 2.29

0.60 87.14%

20,841,985.13

107.78

4.81% 2.29

0.60 87.14%

125,000,000.00

119.00

3.38%
5.67% 4.76

0.76 100.00%

125,000,000.00

120.00

59.00

5.67% 4.76 0.76 100.00%

1,172,575.29

58.00

0.00

0.29 58.90%

1,173,701.75

3.38% 0.00 0.29 58.90%

Current

Original

Distribution of Mortgage Rates - All Groups

Summation

Weighted Average

Summation

Weighted Average

Cnt

Balance

Term

Rate

DSCR

LTV

OCC

Mortgage Rates

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Mortgage Rates

3.0000% - 3.5000%

0.43 95.90%

100,000,000.00

8.89%

58.00

59.00

3.70

3.38%

8.89%

100,000,000.00

3.38% 3.70

0.43 95.90%

3.5000% - 4.0000%

0.43 95.90%

20,000,000.00

1.78%

58.00

59.00

3.70

3.98%

1.78%

20,000,000.00

3.98% 3.70

0.43 95.90%

4.0000% - 4.5000%

0.39 77.33%

173,941,731.81 15.46%

102.64

103.62

3.95

4.11%

15.46%

174,002,168.96

4.11% 3.95

0.39 77.33%

4.5000% - 5.0000%

0.71 96.28%

160,277,295.25 14.25%

110.62

111.62

1.67

4.81%

14.24%

160,317,624.74

4.81% 1.67

0.71 96.28%

5.0000% - 5.5000%

0.68 89.88%

527,786,435.22 46.92%

114.94

115.94

1.66

5.13%

46.92%

528,060,577.28

5.13% 1.66

0.68 89.88%

5.5000% - 6.0000%

0.59 71.36%

142,900,679.17 12.70%

118.30

119.30

2.14

5.61%

12.71%

143,086,826.08

5.61% 2.14

0.59 71.36%

1,124,906,141.45

1,125,467,197.06

Page 15 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Stratification - Amortization Terms

Current

Original

Amortization terms of the Mortgage Pool - All Groups

Summation

Weighted Average

Summation

Weighted Average

Amortizing/Balloon

Cnt

Balance

Term

Rate

DSCR LTV

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Terms

0 - 29

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

30 - 59

0.66 81.53%

88,637,723.56 19.02%

58.23

59.00

1.85

4.63%

14.57%

67,962,376.54

4.73%

1.85

0.66 85.03%

60 - 119

0.64 83.51%

377,357,254.89 80.98%

118.16

114.74

2.00

5.26%

63.81%

297,698,657.52

5.30%

1.89

0.65 83.56%

120 - 179

0.70 86.34%

0.00

0.00%

0.00

120.00

1.57

5.36%

21.63%

100,895,000.00

0.00%

0.00

0.00 0.00%

180 - Plus

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

Total

465,994,978.45

466,556,034.06

Average
Minimum

Maximum

14,562,343.08

106.76 5.19% 1.89

0.65 83.84%

14,579,876.06

107.76

5.19% 1.89

0.65 83.84%

99,708,495.54

119.00

4.29%
5.67% 2.39

0.76 100.00%

99,846,826.08

120.00

59.00

5.67% 2.39 0.76 100.00%

1,172,575.29

58.00

1.31

0.38 58.90%

1,173,701.75

4.29% 1.31 0.38 58.90%

Current

Original

Summation

Weighted Average

Summation

Weighted Average

Interest Only/Amortizing/Balloon

Cnt

Balance

Term

Rate

DSCR LTV

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Terms

0 - 29

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

30 - 59

0.00 0.00%

6,500,000.00

1.63%

59.00

0.00

0.00%

0.00

5.17%

1.56

0.75 100.00%

60 - 119

0.71 93.76%

393,211,163.00 98.37%

118.46

117.24

1.65

4.97%

54.42%

217,508,500.00

5.00%

1.60

0.70 91.63%

120 - 179

0.69 89.39%

0.00

0.00%

0.00

120.00

1.55

5.04%

45.58%

182,202,663.00

0.00%

0.00

0.00 0.00%

180 - Plus

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

Total

399,711,163.00

Average
Minimum

Maximum

22,206,175.72

117.50 5.00% 1.60

0.70 91.77%

22,206,175.72

118.50

5.00% 1.60

0.70 91.77%

90,000,000.00

119.00

4.75%
5.38% 3.32

0.76 100.00%

90,000,000.00

120.00

60.00

5.38% 3.32 0.76 100.00%

4,250,000.00

59.00

0.00

0.42 79.00%

4,250,000.00

4.75% 0.00 0.42 79.00%

Current

Original

Summation

Weighted Average

Summation

Weighted Average

Interest Only/Balloon

Cnt

Balance

Term

Rate

DSCR LTV

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Terms

0 - 29

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

30 - 59

0.43 95.90%

120,000,000.00 46.30%

58.00

59.00

3.70

3.48%

46.30%

120,000,000.00

3.48%

3.70

0.43 95.90%

60 - 119

0.29 74.80%

139,200,000.00 53.70%

118.10

119.00

4.76

4.00%

48.23%

125,000,000.00

4.12%

4.43

0.32 77.37%

120 - 179

0.57 100.00%

0.00

0.00%

0.00

120.00

1.57

5.19%

5.48%

14,200,000.00

0.00%

0.00

0.00 0.00%

180 - Plus

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

Total

259,200,000.00

Average
Minimum

Maximum

64,800,000.00

90.28 3.82% 4.09

0.37 85.95%

64,800,000.00

91.28

3.82% 4.09

0.37 85.95%

125,000,000.00

119.00

3.38%
5.19% 4.76

0.57 100.00%

125,000,000.00

120.00

59.00

5.19% 4.76 0.57 100.00%

14,200,000.00

58.00

1.57

0.29 74.80%

14,200,000.00

3.38% 1.57 0.29 74.80%

Page 16 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Stratification - Property Types

Distribution Of Property Types- Current Status

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Property Types

Industrial

35,824,578.20

3.18%

118.35

4.92%

1.54 0.67 100.00%

Lodging

235,629,853.26

20.95%

114.47

5.37%

2.21 0.61

75.10%

Mixed Use

24,000,000.00

2.13%

119.00

5.28%

1.25 0.76

89.50%

Multifamily

159,264,270.61

14.16%

110.43

4.91%

1.64 0.72

95.09%

Office

323,494,287.21

28.76%

111.45

4.60%

2.86 0.54

85.91%

Retail

245,835,155.44

21.85%

83.06

4.26%

2.60 0.55

94.98%

Various

100,857,996.73

8.97%

118.84

5.20%

1.49 0.68

82.43%

Total

54 1,124,906,141.45

Distribution Of Property Types- Closing Status

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Property Types

Industrial

35,837,500.00

3.18%

119.35

4.92%

1.54

0.67 100.00%

Lodging

6 235,895,909.34

20.96%

115.47

5.37%

2.21

0.61 75.09%

Mixed Use

24,000,000.00

2.13%

120.00

5.28%

1.25

0.76 89.50%

Multifamily

13 159,331,045.24

14.16%

111.42

4.91%

1.64

0.72 95.09%

Office

11 323,581,295.19

28.75%

112.44

4.60%

2.86

0.54 85.92%

Retail

13 245,915,710.85

21.85%

84.07

4.26%

2.60

0.55 94.98%

Various

8 100,905,736.44

8.97%

119.84

5.20%

1.49

0.68 82.44%

Total

54 1,125,467,197.06

Average
Minimum

Maximum

20,831,595.21

106.78

4.81%

2.29

0.60 87.14%

20,841,985.13

107.78

4.81%

2.29

0.60

87.14%

125,000,000.00

119.00

3.38%
5.67%

4.76 0.76

100.00%

125,000,000.00

120.00

59.00

5.67% 4.76

0.76 100.00%

1,172,575.29

58.00

0.00 0.29

58.90%

1,173,701.75

3.38%

0.00

0.29 58.90%

Page 17 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Stratification - Geographic Distribution

Distribution by Geographic Location - Current Status

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Geographic

Alabama

18,215,173.76

1.62%

119.00

5.67% 1.52

0.67

58.90%

Arizona

12,587,078.20

1.12%

119.00

5.15% 1.53

0.71

100.00%

California

160,717,834.27

14.29%

103.71

5.00% 1.86

0.66

85.15%

Delaware

9,277,777.82

0.82%

58.00

4.75% 1.77

0.69

100.00%

Florida

11,337,308.25

1.01%

59.00

4.78% 1.91

0.67

98.19%

Georgia

13,231,115.98

1.18%

118.21

5.26% 1.38

0.74

91.80%

Illinois

124,945,325.14

11.11%

117.86

5.05% 1.66

0.70

91.75%

Indiana

30,000,000.00

2.67%

119.00

5.12% 1.50

0.69

97.60%

Louisiana

63,698,890.21

5.66%

99.66

4.73% 1.54

0.74

92.28%

Michigan

4,415,499.29

0.39%

118.00

5.26% 1.51

0.75

93.30%

Missouri

120,000,000.00

10.67%

58.00

3.48% 3.70

0.43

95.90%

New Jersey

5,500,000.00

0.49%

119.00

5.38% 2.37

0.42

96.10%

New York

139,200,000.00

12.37%

118.10

4.12% 4.43

0.32

77.37%

North Dakota

11,030,423.24

0.98%

67.63

5.37% 1.80

0.67

95.22%

Ohio

114,373,783.03

10.17%

117.88

5.52% 2.33

0.57

73.29%

Oklahoma

9,050,000.00

0.80%

118.00

4.88% 1.77

0.70

94.20%

Pennsylvania

66,207,836.27

5.89%

113.11

5.16% 1.83

0.71

89.25%

Tennessee

3,792,073.95

0.34%

118.00

5.40% 1.41

0.67

98.50%

Texas

130,599,012.17

11.61%

118.13

4.94% 1.58

0.71

95.21%

Various

76,727,009.87

6.82%

119.00

5.21% 1.45

0.67

81.64%

Total

54 1,124,906,141.45

Distribution by Geographic Location - Closing Status

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Geographic

Alabama

18,240,000.00

1.62%

120.00

5.67% 1.52

0.67

58.90%

Arizona

12,600,000.00

1.12%

120.00

5.15% 1.53

0.71 100.00%

California

160,890,066.14

14.30%

104.71

5.00% 1.86

0.66

85.15%

Delaware

9,288,299.30

0.83%

59.00

4.75% 1.77

0.69 100.00%

Florida

11,350,000.00

1.01%

60.00

4.78% 1.91

0.67

98.19%

Georgia

13,235,000.00

1.18%

119.21

5.26% 1.38

0.74

91.80%

Illinois

124,962,821.05

11.10%

118.86

5.05% 1.66

0.70

91.75%

Indiana

30,000,000.00

2.67%

120.00

5.12% 1.50

0.69

97.60%

Louisiana

63,723,236.73

5.66%

100.64

4.73% 1.55

0.74

92.27%

Michigan

4,419,937.60

0.39%

119.00

5.26% 1.51

0.75

93.30%

Missouri

120,000,000.00

10.66%

59.00

3.48% 3.70

0.43

95.90%

New Jersey

5,500,000.00

0.49%

120.00

5.38% 2.37

0.42

96.10%

New York

139,200,000.00

12.37%

119.10

4.12% 4.43

0.32

77.37%

North Dakota

11,068,983.14

0.98%

68.63

5.37% 1.80

0.68

95.22%

Ohio

114,528,409.48

10.18%

118.88

5.52% 2.33

0.57

73.29%

Oklahoma

9,050,000.00

0.80%

119.00

4.88% 1.77

0.70

94.20%

Pennsylvania

66,225,663.00

5.88%

114.11

5.16% 1.83

0.71

89.25%

Tennessee

3,795,761.83

0.34%

119.00

5.40% 1.41

0.67

98.50%

Texas

130,639,018.79

11.61%

119.13

4.94% 1.58

0.71

95.21%

Various

76,750,000.00

6.82%

120.00

5.21% 1.45

0.67

81.64%

Total

54 1,125,467,197.06

Page 18 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Stratification - Financial Ratios and Other

Distribution of Loan Seasoning

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Terms

0 - 23

1,124,906,141.45

100.00%

106.78

4.81%

2.29 0.60

87.14%

24 - 59

0.00

0.00%

0.00

0.00%

0.00 0.00

0.00%

60 - 89

0.00

0.00%

0.00

0.00%

0.00 0.00

0.00%

90 - 119

0.00

0.00%

0.00

0.00%

0.00 0.00

0.00%

120 - plus

0.00

0.00%

0.00

0.00%

0.00 0.00

0.00%

Total

1,124,906,141.45

Distribution of Debt Service Coverage Ratios (DSCRs)- Most Recent

Summation

Weighted Average

OCC

LTV

Rate

Term

Balance

Cnt

Ratios

0.0100 - 1.1999

0.00

0.00%

0.00 0.00%

1.2000 - 1.3999

150,113,294.74

13.34%

118.85 5.03%

0.72 88.74%

1.4000 - 1.5999

227,377,114.53

20.21%

115.34 5.12%

0.70 93.07%

1.6000 - 1.7999

192,002,612.09

17.07%

104.90 5.02%

0.68 90.90%

1.8000 - 1.9999

65,313,577.47

5.81%

86.30 4.87%

0.69 85.19%

2.0000 - 2.1999

102,225,561.87

9.09%

118.00 5.05%

0.67 86.23%

2.2000 - plus

383,623,980.75

34.10%

98.28 4.36%

0.43 81.56%

Total

1,124,906,141.45

Average
Minimum

Maximum

20,831,595.21

106.78 4.81%

2.29 0.60

87.14%

125,000,000.00

119.00

3.38%
5.67%

4.76 0.76

100.00%

1,172,575.29

58.00

0.00 0.29

58.90%

Max DSCR

4.76

0.00

Min DSCR

Distribution of Maturity Dates

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Year

2018

215,137,723.56

19.12%

58.13

4.05%

2.87 0.54

91.55%

2023

909,768,417.89

80.88%

118.28

4.99%

2.16 0.62

86.10%

Total

1,124,906,141.45

Distribution of Loan-to-values (LTVs)

Summation

Weighted Average

DSCR OCC

Rate

Term

Balance

Cnt

Ratios

0.0100 - 0.4999

251,672,575.29

22.37%

89.41 3.79%

85.44%

4.19

0.5000 - 0.5999

142,173,686.84

12.64%

112.03 5.48%

75.00%

2.23

0.6000 - 0.6999

427,991,700.71

38.05%

111.50 5.07%

87.73%

1.74

0.7000 - 0.7999

303,068,178.61

26.94%

112.06 4.97%

93.42%

1.53

0.8000 - 0.8999

0.00

0.00%

0.00 0.00%

0.00%

0.00

0.9000 - 0.9999

0.00

0.00%

0.00 0.00%

0.00%

0.00

1.0000 - plus

0.00

0.00%

0.00 0.00%

0.00%

0.00

Total

1,124,906,141.45

Max LTV

Min LTV

0.76

0.29

Distribution by Amortization Type

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Amortization Type

Amortizing Balloon

465,994,978.45

41.43%

106.76

5.19%

1.89 0.65

83.84%

Interest Only/Balloon

259,200,000.00

23.04%

90.28

3.82%

4.09 0.37

85.95%

Interest Only/Amortizing/Balloon

399,711,163.00

35.53%

117.50

5.00%

1.60 0.70

91.77%

Total

1,124,906,141.45

Distribution of Occupancy Percentages

Summation

Weighted Average

DSCR

LTV

Rate

Term

Balance

Cnt

Percentages

1% - 50%

0.00

0.00%

0.00 0.00%

0.00

50% - 60%

18,215,173.76

1.62%

119.00 5.67%

0.67

1.52

60% - 70%

114,177,534.40

10.15%

110.40 5.57%

0.56

2.34

70% - 80%

194,552,831.22

17.30%

118.34 4.37%

0.42

3.63

80% - 90%

218,976,605.95

19.47%

106.12 5.04%

0.68

1.84

90% - plus

578,983,996.12

51.47%

102.04 4.69%

0.64

2.04

Total

1,124,906,141.45

Max Occ

Min Occ

100.00

58.90

Page 19 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Historical Loss Liquidation

Liquidation Components (time of resolution)

Investor
No.

Subsequent Adjustments

Adjustment

Date

Minor

Adjustment

Cumulative

Adjustments

Cumulative

Adjusted Loss

Period

Liquidation

Proceeds

Liquidation

Expense

Net Liquidation

Proceeds

Realized Loss

to Trust

Expense to

the Trust

Liquidation

Sales Price

Most Recent

Appraisal

Beginning

Balance

Totals

Page 20 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Historical Bond/Collateral Realized Loss Reconciliation

Liquidation Summary

Investo
r

Cash Adjustment

Cash

Recovery (10)

Curr Certificate
Writedown Adj.

Period

Certificate Level

Prior Certificate

Writedown (3)

OC, Credit

Support (4)

Shortfalls/

Excesses (5)

Modification,

ARA Adjs (6)

Subseq Claims

Recoveries (8)

Curr Certificate

Writedown (9)

Beginning

Balance (1)

Aggregate

Loss (2)

Loan Status Code

6 Modification Adjustments/Appraisal Reduction Adjustments
7 Additional (Recoveries) Expenses applied to Realized Losses
8 Realized Loss Applied to Certificates to Date ((3) -(4) - (5) - (6) + (7))
9 Recoveries of Realized Losses Paid as Cash
10 Recoveries/Realized Losses applied to Certificate Interest

1 Current Scheduled Beginning Balance of the Loan at Liquidation
2 Aggregate Realized Loss on Loans
3 Prior Realized Loss Applied to Certificates
4 Amounts covered by Overcollaterization and other Credit Supports
5 Interest (Shortages)/Excesses applied to Realized Losses
Note: In the initial period, the Realized Loss Applied to certificates to Date will equal Aggregate Realized Loss on Loans ( - (4) - (5) -(6) +(7)) versus ( (3) - (4) - (5) -(6) +(7))

Page 21 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Loan Level Detail

Principal Components

Begin Bal

Current P&I

Principal

Ending Bal

Interest

Rate

Accrual

Interest

PTD

Investor
No.

Static

Prop

Type State

Amort

Type

Cutoff

Maturity

Financial

Most Recent

Cutoff

DSCR

LTV

Phy

Occ %

Current Status

Loan

Status

DSCR

LTV

Phy

Occ %

Rsln

Strgy Dfsd

125,000,000.00

0.00

125,000,000.00

430,555.56

OF NY

4.76

28.7%

4.76

28.7%

4.0000%

Act/360

1/6/2014

11/6/2023

74.8%

100,000,000.00

0.00

100,000,000.00

291,001.91

RT MO

3.70

43.4%

3.70

43.4%

3.3794%

Act/360

1/1/2014

11/1/2018

95.9%

99,846,826.08

138,330.54

99,708,495.54

482,343.38

LO OH

2.39

55.5%

2.39

55.5%

5.6100%

Act/360

1/6/2014

11/6/2023

69.7%

90,000,000.00

0.00

90,000,000.00

394,165.00

1.62

68.3%

1.62

68.3%

5.0860%

Act/360

1/6/2014

11/6/2023

91.8%

84,899,928.58

88,446.48

84,811,482.10

373,583.27

LO CA

2.02

66.4%

2.02

66.4%

5.1100%

Act/360

1/6/2014

11/6/2023

85.2%

51,750,000.00

0.00

51,750,000.00

224,060.25

XX Var

1.38

67.0%

1.38

67.0%

5.0280%

Act/360

1/6/2014

12/6/2023

79.0%

43,500,000.00

0.00

43,500,000.00

181,298.33

MF LA

1.38

74.6%

1.38

74.6%

4.8400%

Act/360

1/6/2014

12/6/2023

97.0%

30,000,000.00

0.00

30,000,000.00

132,176.25

1.50

69.1%

1.50

69.1%

5.1165%

Act/360

1/6/2014

12/6/2023

97.6%

30,000,000.00

0.00

30,000,000.00

129,425.00

MF TX

1.54

75.0%

1.54

75.0%

5.0100%

Act/360

1/6/2014

11/6/2023

94.9%

25,000,000.00

22,990.13

24,977,009.87

120,458.68

XX Var

1.61

67.7%

1.61

67.7%

5.5955%

Act/360

1/6/2014

12/6/2023

87.1%

24,000,000.00

0.00

24,000,000.00

109,130.33

MU PA

1.25

75.6%

1.25

75.6%

5.2805%

Act/360

1/6/2014

12/6/2023

89.5%

23,967,348.83

29,892.63

23,937,456.20

89,158.54

RT CA

1.77

63.5%

1.77

63.6%

4.3200%

Act/360

1/1/2014

11/1/2018

82.5%

23,237,500.00

0.00

23,237,500.00

96,028.32

IN TX

1.55

65.0%

1.55

65.0%

4.7990%

Act/360

1/6/2014

11/6/2023

100.0%

20,223,236.73

24,346.52

20,198,890.21

78,016.75

OF LA

1.90

71.8%

1.90

71.8%

4.4800%

Act/360

1/6/2014

11/6/2018

82.1%

18,240,000.00

24,826.24

18,215,173.76

89,009.68

LO AL

1.52

67.2%

1.52

67.3%

5.6670%

Act/360

1/6/2014

12/6/2023

58.9%

18,000,000.00

0.00

18,000,000.00

73,625.00

1.93

75.0%

1.93

75.0%

4.7500%

Act/360

1/6/2014

11/6/2023

93.8%

17,835,000.00

0.00

17,835,000.00

73,103.68

MF TX

1.74

74.2%

1.74

74.2%

4.7600%

Act/360

1/6/2014

11/6/2023

92.8%

17,300,000.00

17,826.73

17,282,173.27

76,422.75

OF PA

1.52

71.1%

1.52

71.2%

5.1300%

Act/360

1/6/2014

12/6/2023

94.8%

16,962,821.05

17,495.91

16,945,325.14

75,590.57

1.56

73.7%

1.56

73.8%

5.1750%

Act/360

1/6/2014

10/6/2023

89.3%

14,483,491.68

14,452.82

14,469,038.86

65,976.33

LO CA

1.97

58.3%

1.97

58.4%

5.2900%

Act/360

1/6/2014

11/6/2018

67.3%

14,200,000.00

0.00

14,200,000.00

63,480.51

RT NY

1.57

56.8%

1.57

56.8%

5.1915%

Act/360

1/6/2014

12/6/2023

100.0%

12,734,680.24

13,614.89

12,721,065.35

54,829.87

RT CA

1.31

72.7%

1.31

72.8%

5.0000%

Act/360

1/6/2014

11/6/2023

100.0%

12,600,000.00

12,921.80

12,587,078.20

55,877.50

IN AZ

1.53

70.5%

1.53

70.6%

5.1500%

Act/360

1/6/2014

12/6/2023

100.0%

12,386,000.00

0.00

12,386,000.00

50,768.84

MF TX

2.01

72.1%

2.01

72.1%

4.7600%

Act/360

1/6/2014

11/6/2023

91.9%

11,985,650.59

12,736.18

11,972,914.41

51,873.23

OF CA

1.51

72.6%

1.51

72.6%

5.0260%

Act/360

1/6/2014

11/6/2023

92.9%

10,637,108.57

11,479.16

10,625,629.41

45,432.27

OF TX

1.53

68.6%

1.53

68.6%

4.9600%

Act/360

1/1/2014

11/1/2023

100.0%

10,528,197.00

0.00

10,528,197.00

45,511.06

LO PA

2.73

65.8%

2.73

65.8%

5.0200%

Act/360

1/6/2014

12/6/2023

79.7%

1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale

Resolution Strategy Code

6 DPO
7 REO
8 Resolved
9 Pending Return
to Master Servicer

10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 Other or TBD

0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent

3 90 Days Delinquent
4 Matured Balloon
7 Foreclosure
9 REO

Loan Status Code

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Property Type Code

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Amortization Type

1 Fully Amortizing
2 Amortizing Balloon
3 Interest Only/Balloon
4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon
6 Principal Only

Page 22 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Principal Components

Begin Bal

Current P&I

Principal

Ending Bal

Interest

Rate

Accrual

Interest

PTD

Investor
No.

Static

Prop

Type State

Amort

Type

Cutoff

Maturity

Financial

Most Recent

Cutoff

DSCR

LTV

Phy

Occ %

Current Status

Loan

Status

DSCR

LTV

Phy

Occ %

Rsln

Strgy Dfsd

10,500,000.00

0.00

10,500,000.00

47,107.08

MF GA

1.32

75.0%

1.32

75.0%

5.2100%

Act/360

1/6/2014

11/6/2023

93.0%

9,870,000.00

10,097.91

9,859,902.09

43,855.70

OF OH

1.81

69.9%

1.81

70.0%

5.1600%

Act/360

1/1/2014

12/1/2023

97.9%

9,450,000.00

32,747.78

9,417,252.22

44,003.53

MF ND

1.77

67.8%

1.77

68.0%

5.4075%

Act/360

1/6/2014

12/6/2018

94.4%

9,288,299.30

10,521.48

9,277,777.82

37,991.72

OF DE

1.77

69.2%

1.77

69.3%

4.7500%

Act/360

1/6/2014

11/6/2018

100.0%

9,050,000.00

0.00

9,050,000.00

38,030.11

MF OK

1.77

70.2%

1.77

70.2%

4.8800%

Act/360

1/6/2014

11/6/2023

94.2%

7,897,466.00

0.00

7,897,466.00

34,138.99

LO PA

3.32

63.2%

3.32

63.2%

5.0200%

Act/360

1/6/2014

12/6/2023

80.2%

7,500,000.00

7,680.53

7,492,319.47

33,299.17

RT TX

1.58

75.7%

1.58

75.8%

5.1560%

Act/360

1/6/2014

12/6/2023

98.3%

6,892,158.98

6,860.97

6,885,298.01

31,455.05

RT TX

1.43

73.2%

1.43

73.3%

5.3000%

Act/360

1/6/2014

11/6/2023

100.0%

6,500,000.00

0.00

6,500,000.00

28,948.83

OF PA

1.56

74.8%

1.56

74.8%

5.1720%

Act/360

1/6/2014

12/6/2018

100.0%

6,200,000.00

6,635.86

6,193,364.14

26,531.61

2.22

60.7%

2.22

60.8%

4.9695%

Act/360

1/6/2014

12/6/2018

100.0%

5,500,000.00

0.00

5,500,000.00

25,489.75

RT NJ

2.37

41.7%

2.37

41.7%

5.3820%

Act/360

1/6/2014

12/6/2023

96.1%

5,150,000.00

6,055.89

5,143,944.11

20,222.33

1.53

73.5%

1.53

73.6%

4.5600%

Act/360

1/1/2014

12/1/2018

96.0%

5,033,716.87

5,637.10

5,028,079.77

20,806.03

MF TX

2.15

59.9%

2.15

59.9%

4.8000%

Act/360

1/6/2014

11/6/2023

89.6%

4,811,583.40

6,198.00

4,805,385.40

17,774.79

MF OH

2.24

60.8%

2.24

60.9%

4.2900%

Act/360

1/1/2014

6/1/2023

97.4%

4,777,000.00

0.00

4,777,000.00

21,197.01

OF TX

1.60

57.0%

1.60

57.0%

5.1530%

Act/360

1/6/2014

12/6/2023

100.0%

4,744,449.17

4,895.94

4,739,553.23

21,040.31

XX TX

1.42

72.9%

1.42

73.0%

5.1500%

Act/360

1/6/2014

11/6/2023

81.1%

4,419,937.60

4,438.31

4,415,499.29

20,035.09

1.51

74.8%

1.51

74.9%

5.2640%

Act/360

1/6/2014

11/6/2023

93.3%

4,250,000.00

0.00

4,250,000.00

18,335.21

RT TX

72.0%

5.0100%

Act/360

1/1/2014

12/1/2023

100.0%

3,995,264.47

4,191.80

3,991,072.67

17,477.06

XX CA

2.31

54.5%

2.31

54.6%

5.0800%

Act/360

1/6/2014

11/6/2023

98.2%

3,936,000.00

3,998.06

3,932,001.94

17,590.64

XX CA

1.39

73.9%

1.39

74.0%

5.1900%

Act/360

1/1/2014

12/1/2023

78.0%

3,795,761.83

3,687.88

3,792,073.95

17,650.29

MF TN

1.41

66.5%

1.41

66.6%

5.4000%

Act/360

1/6/2014

11/6/2023

98.5%

3,714,000.00

3,772.55

3,710,227.45

16,598.49

XX CA

1.37

68.5%

1.37

68.5%

5.1900%

Act/360

1/1/2014

12/1/2023

83.5%

3,346,085.20

3,452.92

3,342,632.28

14,838.96

XX TX

1.51

66.9%

1.51

66.9%

5.1500%

Act/360

1/6/2014

11/6/2023

73.5%

2,735,000.00

3,884.02

2,731,115.98

12,816.67

RT GA

1.62

70.0%

1.62

70.1%

5.4420%

Act/360

1/6/2014

12/6/2023

87.2%

1,618,983.14

5,812.12

1,613,171.02

7,143.49

MF ND

1.98

64.5%

1.98

64.8%

5.1240%

Act/360

2/6/2014

11/6/2023

100.0%

1,173,701.75

1,126.46

1,172,575.29

5,508.25

RT CA

1.97

37.8%

1.97

37.9%

5.4500%

Act/360

1/6/2014

11/6/2023

100.0%

20,000,000.00

0.00

20,000,000.00

68,498.20

RT MO

3.70

43.4%

3.70

43.4%

3.9773%

Act/360

1/1/2014

11/1/2018

95.9%

1,125,467,197.06

561,055.61 1,124,906,141.45

4,661,287.22

1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale

Resolution Strategy Code

6 DPO
7 REO
8 Resolved
9 Pending Return
to Master Servicer

10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 Other or TBD

0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent

3 90 Days Delinquent
4 Matured Balloon
7 Foreclosure
9 REO

Loan Status Code

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Property Type Code

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Amortization Type

1 Fully Amortizing
2 Amortizing Balloon
3 Interest Only/Balloon
4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon
6 Principal Only

Page 23 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Specially Serviced Loan Detail

Status/Resolutions

Remaining

Life

Investor
No.

Static

Prop

Type

State

Amort

Type

Cutoff

Maturity

Financial

Most Recent

Cutoff

Paid Through

Date

Loan

Status

Spec Serv
Trans Date

Resoln

Strategy

Balance/Rate/Terms

Scheduled

Balance

Actual

Balance

Note
Rate

Amort

DSCR

LTV

DSCR

LTV

Phy

Occ %

Phy

Occ %

Loan Status (0,A,B)

Total

Resolution Strategy Code

1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale

6 DPO
7 REO
8 Resolved
9 Pending Return
to Master Servicer

10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 Other or TBD

Loan Status Code

0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent

3 90 Days Delinquent
4 Matured Balloon
7 Foreclosure
9 REO

Property Type Code

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Page 24 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Specially Serviced Loan Comments

Status/Resolutions

Investor
No.

Description

Paid Through

Date

Loan

Status

Spec Serv
Trans Date

Resoln

Strategy

Page 25 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Appraisal Reduction Detail

ASER

Investor
No.

Appraisal Reduction Components

Scheduled

Balance

Appraisal

Reduction Amt

Actual

Balance

Status/Resolutions

PTD

Loan

Status

Spec Serv
Trans Date

Resoln

Strategy

Most Recent

Cutoff

DSCR

LTV

Phy

Occ %

DSCR

LTV

Phy

Occ %

Static

Prop

Type

State

Amort

Type

Cutoff

Maturity

Resolution Strategy Code

1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale

6 DPO
7 REO
8 Resolved
9 Pending Return
to Master Servicer

10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 Other or TBD

Loan Status Code

0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent

3 90 Days Delinquent
4 Matured Balloon
7 Foreclosure
9 REO

Property Type Code

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Page 26 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Appraisal Reduction Comments

Status/Resolutions

Investor
No.

Description

PTD

Loan

Status

Appraisal

Redn Date

Resoln

Strategy

Page 27 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Modifications/Extensions Detail/Description

Rate

Investor
No.

Description

Date

Modification Components

Type

Modification

Balance

P&I Amount

Modification Terms - Cutoff/Current

P&I Amount

Maturity

Rate

Balance

Maturity

Modification Type

Maturity Date

Amortization Change

Principal Write-off

Temporary Rate Reduction

Capitalization of Interest

Capitalization on Taxes

Other

Combination

Page 28 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

REO Historical Detail

Investor
No.

Date

Appraisal Information

Type

REO

Scheduled

Balances

Actual

Most Recent

Appraisal

Date

Cutoff

Maturity

Amort

Type

State

Prop

Type

Static

Liquidation Detail

Type

Appraisal
Redn Amt

Liquidation

Date

Net Liquidation

Proceeds

Realized

Loss

REO Type

Final Recovery REO

Permitted Purchase of REO

Paid-in-Full

Final Recovery Mode

Permitted Purchase

Page 29 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Material Breaches and Document Defects

Status/Resolutions

Investor
No.

PTD

Loan

Status

Breach or

Defect Date

Resoln

Strategy

Description

Page 30 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Extraordinary Event

Information with respect to any declared bankruptcy of any Mortgage Loan Borrower

Special Servicer Termination Event

Servicer Termination Event

Loan Event of Default

Special Servicing Loan Event

Page 31 of 32

Commercial Mortgage Backed Notes

COMM 2013-CCRE13

January 10, 2014

Rule 15Ga Information

SEC Central Index Key (if applicable)

ABS-15G file Reference

Form ABS-15G - Reference

Mortgage Loan Seller

German American Capital Corporation

0001541294

February 14, 2013

Cantor Commercial Real Estate Lending, L.P.

0001558761

July 30, 2013

KeyBank National Association

0001089877

August 13, 2013

Liberty Island Group I LLC

0001555501

February 11, 2013

Rule 15Ga-1(a) - repurchases/replacements - Reference

Investor
No.

Asset Name

Asset Originator

Ending Balance

Most Recent Appraisal

Repurchase/Replacement

Status(1)

Status:

Requested
Pending
Executed
Not Executed

Page 32 of 32

DEUTSCHE MORTGAGE & ASSET RECEIVING CORP 10-D/A