COMM 2012 LC4 Mortgage Trust
07/24/2024 | Press release | Distributed by Public on 07/24/2024 14:41
Asset Backed Issuer Distribution Report Form 10 D
|
Table of Contents
Certificate Payment Report
2
Certificate Factor Report
3
Cash Reconciliation
4
Cash Reconciliation - Pooled Assets
5
Cash Reconciliation - Hartman Portfolio
6
Cash Reconciliation - Hartman Portfolio - Non Pool
7
Other Related Information
8
Pool and Performance Detail
9
Certificate Interest Reconcilation
10
Certificate Reconciliation Detail
11
Interest Shortfall Reconciliation
12
Current Ratings
13
Performance History
14
Payoff History
23
Mortgage Payoff Detail
33
Delinquency Detail
34
Stratification - Mortgage Balances/Rates
35
Stratification - Amortization Terms
36
Stratification - Property Types
37
Stratification - Geographic Distribution
38
Stratification - Financial Ratios and Others
39
Historical Loss Liquidation
41
Historical Bond/Collateral Realized Loss Reconciliation
42
Loan Level Detail
43
Specially Serviced Loan Detail
44
Specially Serviced Loan Comments
45
Appraisal Reduction Detail
46
Appraisal Reduction Comments
47
Modifications/Extensions Detail/Description
48
REO Historical Detail
49
Material Breaches and Document Defects
50
Extraordinary Event
51
Rule 15Ga Information
52
COMM 2012-LC4
Commercial Mortgage Pass-Through Certificates
July 12, 2024
Page 1 of 52
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
KeyBank National Association
Underwriters
Ladder Capital Securities LLC
Morgan Stanley & Co. LLC Guggenheim Securities LLC RBS Securities Inc. Deutsche Bank Securities, Inc.
Rating Agencies
Moody's Investors Service, Inc.
Fitch, Inc.
Trustee
U.S. Bank Trust Company, National Association
Certificate Administrator
Deutsche Bank Trust Company Americas
Operating Advisor
Park Bridge Lender Services LLC
Mortgage Loan Seller
German American Capital
Controlling Rep/Class
Sculptor Capital LP/Class F
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
07/12/2024
148
06/12/2024
08/12/2024
06/28/2024
03/01/2012
03/20/2012
04/13/2012
03/12/2022
07/08/2024
07/08/2024
to
06/07/2024
Rated Final Payment Date
In connection with the Certificate Administrator's preparation of this Statement to Certificateholders, the Certificate Administrator 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 Certificate Administrator 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
James Bonner
(714)247-6284
[email protected] |
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Beginning
Balance
Principal
Non-Prin Adj/
Loss/Accretion
Ending
Balance
Interest
Distributed
Excess/
Shortfall
Current
Next
Original
%
Current
%
Original
Balance
Class
Class Type
CUSIP
Balance and Principal Components
Interest
Pass-Through Rate
Credit Support
A-1
SR
126192AA1
48,958,000.00
0.00
0.00
0.00
0.00
0.00
100.00%
0.000000%
0.000000%
30.00%
0.00
A-2
SR
126192AB9
77,841,000.00
0.00
0.00
0.00
0.00
0.00
100.00%
0.000000%
0.000000%
30.00%
0.00
A-3
SR
126192AC7
115,586,000.00
0.00
0.00
0.00
0.00
0.00
100.00%
0.000000%
0.000000%
30.00%
0.00
A-4
SR
126192AD5
416,502,000.00
0.00
0.00
0.00
0.00
0.00
100.00%
0.000000%
0.000000%
30.00%
0.00
A-M
SR
126192AE3
92,950,000.00
0.00
0.00
0.00
0.00
0.00
100.00%
0.000000%
0.000000%
20.13%
0.00
B
SUB
126192AF0
44,711,000.00
12,369,567.53
0.00
12,369,567.53
0.00
(50,859.54)
91.42%
4.934000%
4.934000%
15.38%
0.00
C
SUB
126192AG8
32,944,000.00
32,944,000.00
0.00
32,944,000.00
0.00
(145,588.87)
68.56%
5.303140%
5.479908%
11.88%
0.00
X-A
SR/NTL
126192AH6
751,837,000.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
N
0.00%
0.00
X-B
SR/NTL
126192AJ2
189,431,016.00
144,128,496.34
0.00
144,122,872.67
0.00
(44,060.41)
0.00%
0.366843%
0.438239%
N
0.00%
0.00
D
SUB
126192AK9
52,946,000.00
52,946,000.00
0.00
52,946,000.00
0.00
(233,983.37)
31.83%
5.303140%
5.479908%
6.25%
0.00
E
SUB
126192AL7
15,296,000.00
15,296,000.00
0.00
15,296,000.00
0.00
(54,173.33)
21.21%
4.250000%
4.250000%
4.63%
0.00
F
SUB
126192AM5
11,766,000.00
11,766,000.00
0.00
11,766,000.00
0.00
(41,671.25)
13.05%
4.250000%
4.250000%
3.38%
0.00
G
SUB
126192AN3
31,768,016.00
18,806,928.81
0.00
18,801,305.14
0.00
(66,607.87)
0.00%
4.250000%
4.250000%
0.00%
5,623.67
HP
SUB
126192AP8
10,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
X-ALA
NTL
126192AT0
50,454,121.00
37,986,766.23
0.00
37,986,766.23
0.00
(31,022.53)
0.00%
0.980000%
0.980000%
N
0.00%
0.00
V
NA
126192AQ6
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
R
RES
126192AR4
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
LR
RES
126192AS2
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
951,268,016.00
144,128,496.34
0.00
144,122,872.67
0.00
(667,967.17)
SubTotal
SubTotal P&I
0.00
5,623.67
951,268,016.00
144,128,496.34
0.00
144,122,872.67
0.00
(667,967.17)
Total
Total P&I
0.00
5,623.67
Certificate Payment Report
Page 2 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Class
Start
Date
Accrual
End
Date
Methodology
Cusip
Original
Balance
Balance Factors
Beginning
Balance
Interest
Distributed
Payment Factors
Principal
Distributed
Total
Distributed
Ending
Balance
A-1
126192AA1
06/01/24
06/30/24
48,958,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-2
126192AB9
06/01/24
06/30/24
77,841,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-3
126192AC7
06/01/24
06/30/24
115,586,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-4
126192AD5
06/01/24
06/30/24
416,502,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-M
126192AE3
06/01/24
06/30/24
92,950,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
B
126192AF0
06/01/24
06/30/24
44,711,000.00
276.65602492
276.65602492
0.00000000
0.00000000
0.00000000
30/360
C
126192AG8
06/01/24
06/30/24
32,944,000.00
1,000.00000000
1,000.00000000
0.00000000
0.00000000
0.00000000
30/360
X-A
126192AH6
06/01/24
06/30/24
751,837,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
N
X-B
126192AJ2
06/01/24
06/30/24
189,431,016.00
760.84951337
760.81982620
0.00000000
0.00000000
0.00000000
30/360
N
D
126192AK9
06/01/24
06/30/24
52,946,000.00
1,000.00000000
1,000.00000000
0.00000000
0.00000000
0.00000000
30/360
E
126192AL7
06/01/24
06/30/24
15,296,000.00
1,000.00000000
1,000.00000000
0.00000000
0.00000000
0.00000000
30/360
F
126192AM5
06/01/24
06/30/24
11,766,000.00
1,000.00000000
1,000.00000000
0.00000000
0.00000000
0.00000000
30/360
G
126192AN3
06/01/24
06/30/24
31,768,016.00
592.00828941
591.83126639
0.00000000
0.00000000
0.00000000
30/360
HP
126192AP8
06/01/24
06/30/24
10,000,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
X-ALA
126192AT0
06/01/24
06/30/24
50,454,121.00
752.89719605
752.89719605
0.00000000
0.00000000
0.00000000
Act/360
N
V
126192AQ6
06/01/24
06/30/24
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
R
126192AR4
06/01/24
06/30/24
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
LR
126192AS2
06/01/24
06/30/24
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
Certificate Factor Report
Page 3 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
0.00
0.00
Yield Maintenance
0.00
Excess Liq. Pro. Deposit
0.00
Excess Liq.Pro. Acct..
0.00
0.00
0.00
0.00
Excess Liquidation Proceeds Acct
Deposit
Beg. Balance
Withdrawal
End Balance
0.00
(31,022.53)
D. Alamance Crossing Int Strip
0.00
0.00
0.00
Guarantee Fee
Unreimbursed Indemnification Expense
C. Operating Advisor Fees
Miscellaneous Fees
(6,579.78)
(6,709.81)
(130.03)
0.00
0.00
Servicer Fees/Expenses
Delinquent Servicer Fees
354,966.98
349,343.31
0.00
0.00
356,053.12
A. Scheduled Interest
Current Interest
Delinquent Interest
B. Servicing Fees & Expenses
Current Servicer Fees
Sub-Servicer
Servicer Fee Strips
Other Fee Strips (incl. Insurer)
Interest Non-Adjusted
Principal & Interest Non-Adjusted
0.00
0.00
0.00
(354,966.98)
5,623.67
0.00
0.00
(6,709.81)
0.00
(204.18)
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
(337,587.51)
0.00
(3,616.77)
(13,762.70)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net PPIS
Servicer PPIS Cap
0.00
356,053.12
5,623.67
(354,966.98)
0.00
0.00
0.00
0.00
5,623.67
Servicer Remittance Non-Adjusted
Adjustments
Trust
Principal
Principal
Trust Related Fees & Expenses
A. Scheduled Principal
A. Excess Amounts
Trustee Fee
Current Principal
Subsequent Recovery
Certificate Administrator Fee
Scheduled Maturity Payoff
Certificate Insurer
Advanced Principal
Gain-on-Sale
Trustee Strips
B. Unscheduled Principal
Realized Loss
Trust Expense(s)
Voluntary
Additional Loss Claim
Post-Maturity
Liquidation
Net Excess/Shortfall
Trust Related Fees & Expenses
Curtailment
Defeasance
Interest
Neg Am/Deferred
A. Excesses
Sister Agreements
Principal Non-Adjusted
Extension Interest (ARD)
Out-SWAP Payment
B. Shortfalls Amounts.
Collateral Administrator
Penalties/Yield Maintain/Exit Fees
In-SWAP Payment
Default Interest
Prepay Interest Excess (PPIE)
Interest
Interest Recovery
ASER Recovered
Other Interest Proceeds
Interest Reserve Account
Deposit
B. Shortfalls
Cumulative Deposit
Gross PPIS (Prepay Interest Shortfall)
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
Cash Reconciliation
Page 4 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Yield Maintenance
0.00
Excess Liq. Pro. Deposit
0.00
Excess Liq.Pro. Acct..
0.00
0.00
0.00
0.00
Excess Liquidation Proceeds Acct
Deposit
Beg. Balance
Withdrawal
End Balance
0.00
(31,022.53)
D. Alamance Crossing Int Strip
(188.57)
0.00
0.00
Guarantee Fee
Unreimbursed Indemnification Expense
C. Operating Advisor Fees
Miscellaneous Fees
(6,579.78)
(6,709.81)
(130.03)
0.00
0.00
Servicer Fees/Expenses
Delinquent Servicer Fees
354,966.98
349,343.31
0.00
0.00
356,053.12
A. Scheduled Interest
Current Interest
Delinquent Interest
B. Servicing Fees & Expenses
Current Servicer Fees
Sub-Servicer
Servicer Fee Strips
Other Fee Strips (incl. Insurer)
Interest Non-Adjusted
Principal & Interest Non-Adjusted
0.00
0.00
0.00
0.00
5,623.67
0.00
(240.22)
(6,709.81)
(240.22)
(204.18)
(51.65)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net PPIS
Servicer PPIS Cap
354,726.76
0.00
354,966.98
356,053.12
5,623.67
0.00
0.00
0.00
0.00
0.00
5,623.67
Servicer Remittance Non-Adjusted
Adjustments
Trust
Principal
Principal
Trust Related Fees & Expenses
A. Scheduled Principal
A. Excess Amounts
Trustee Fee
Current Principal
Subsequent Recovery
Certificate Administrator Fee
Scheduled Maturity Payoff
Certificate Insurer
Advanced Principal
Gain-on-Sale
Trustee Strips
B. Unscheduled Principal
Realized Loss
Trust Expense(s)
Voluntary
Additional Loss Claim
Post-Maturity
Liquidation
Net Excess/Shortfall
Trust Related Fees & Expenses
Curtailment
Defeasance
Interest
Neg Am/Deferred
A. Excesses
Sister Agreements
Principal Non-Adjusted
Extension Interest (ARD)
Out-SWAP Payment
B. Shortfalls Amounts.
Collateral Administrator
Penalties/Yield Maintain/Exit Fees
In-SWAP Payment
Default Interest
Prepay Interest Excess (PPIE)
Interest
Interest Recovery
ASER Recovered
Other Interest Proceeds
Interest Reserve Account
Deposit
B. Shortfalls
Cumulative Deposit
Gross PPIS (Prepay Interest Shortfall)
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
Cash Reconciliation - Pooled Assets
Page 5 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Workout - Delayed Reimbursement Amount
0.00
0.00
0.00
0.00
Guarantee Fee
Unreimbursed Indemnification Expense
C. Operating Advisor Fees
Miscellaneous Fees
0.00
0.00
0.00
0.00
0.00
Servicer Fees/Expenses
Delinquent Servicer Fees
0.00
0.00
0.00
0.00
0.00
A. Scheduled Interest
Current Interest
Delinquent Interest
B Servicing Fees & Expenses
Current Servicer Fees
Sub-Servicer
Servicer Fee Strips
Other Fee Strips (incl. Insurer)
Interest Non-Adjusted
Principal & Interest Non-Adjusted
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net PPIS
Servicer PPIS Cap
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Servicer Remittance Non-Adjusted
Adjustments
Trust
Principal
Principal
Trust Related Fees & Expenses
A. Scheduled Principal
A. Excess Amounts
Trustee Fee
Current Principal
Subsequent Recovery
Certificate Administrator Fee
Scheduled Maturity Payoff
Certificate Insurer Fee
Advanced Principal
Gain-on-Sale
Trustee Fee 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 Fee
Penalties/Yield Maintain/Exit Fees
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 Shortfall)
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-Recoverable 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
Cash Reconciliation - Hartman Portfolio
Page 6 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Workout - Delayed Reimbursement Amount
0.00
0.00
0.00
0.00
Guarantee Fee
Unreimbursed Indemnification Expense
C. Operating Advisor Fees
Miscellaneous Fees
0.00
0.00
0.00
0.00
0.00
Servicer Fees/Expenses
Delinquent Servicer Fees
0.00
0.00
0.00
0.00
0.00
A. Scheduled Interest
Current Interest
Delinquent Interest
B Servicing Fees & Expenses
Current Servicer Fees
Sub-Servicer
Servicer Fee Strips
Other Fee Strips (incl. Insurer)
Interest Non-Adjusted
Principal & Interest Non-Adjusted
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net PPIS
Servicer PPIS Cap
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Servicer Remittance Non-Adjusted
Adjustments
Trust
Principal
Principal
Trust Related Fees & Expenses
A. Scheduled Principal
A. Excess Amounts
Trustee Fee
Current Principal
Subsequent Recovery
Certificate Administrator Fee
Scheduled Maturity Payoff
Certificate Insurer Fee
Advanced Principal
Gain-on-Sale
Trustee Fee 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 Fee
Penalties/Yield Maintain/Exit Fees
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 Shortfall)
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-Recoverable 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
Cash Reconciliation - Hartman Portfolio - Non Pool
Page 7 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
0.00
0.00
0.00
0.00
Other
Rebates
*Fee-sharing arrangement
Brokerage fees
Disclosable Special Servicer Fees*
Commissions
Other Related Information
Page 8 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
WAMM
AWAM
Cutoff
Prior
Current
Next
Performance Snapshot
30 Day
60 Day
90 Day Plus
Foreclosures
Current
3 Mo Avg
% Bal
REOs
Bankruptcies
Defeasances
Modifications
6 Mo Avg
12 Mo Avg
% Cnt
% Bal
% Cnt
% Bal
% Cnt
Current
Advance Summary
Cumulative
Interest
Liquidations
Prior Outstanding
Current Amount
Recovery (-)
Current Outstanding
Non-Recoverable
Principal
% Cnt
% Amt
Cnt
Appraisal Reduction Summary
Prior Cumulative ASER
Current ASER
Recovery (-)
Cumulative ASER
First ARA
Average ARA
Most Recent ARA
Largest Balance
(*) ARA
Appraisal Reduction Amount (*) ASER Appraisal Subordination Entitlement R
0.00
0.00
374,550.46
8,758,627.98
26,275,883.95
Average Balance
5.86670%
N/A
-30.53
206.47
0.00
0.00
65,743.54
0.00
0.00
142,061.34
144,122,872.67
7,501,921.29
78,061,933.86
36,030,718.17
100.00%
4
144,128,496.34
100.00%
0.00
0.00
0.00
0.00
0.00
5,623.67
0.00
0.00
144,122,872.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4
0
0
0
0
0
1
0
0
4
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
306,199,492.06
23,375,305.71
13,551,525.00
0.00
14,096,223.67
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
18
19
2
1
1
45
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.99572%
5.67408%
65,743.54
142,061.34
2
3
0
0.00%
0.00%
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
9.43%
4.76%
14.46%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
16.67%
8.33%
33.33%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7.05%
2.38%
23.65%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
12.50%
4.17%
41.67%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
67.18%
3.52%
1.19%
28.11%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
45.83%
6.25%
2.08%
45.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-31.53
205.47
5.86322%
109.60
351.64
0
0.00%
N/A
117,508,293.01
0.00
71.36%
41.67%
N/A
N/A
0.00
0.00
0
295,629,913.69
0.00%
66.92%
41.67%
3
0.00%
N/A
TERMSOFR
N/A
N/A
CREDIT SPREAD
N/A
N/A
Pool and Performance Detail
Page 9 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
F-30/360
0.000000%
0.00
0.00
0.00
06/30/24
06/01/24
0.00
0.00
0.00
0.00
A-1
126192AA1
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
06/30/24
06/01/24
0.00
0.00
0.00
0.00
A-2
126192AB9
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
06/30/24
06/01/24
0.00
0.00
0.00
0.00
A-3
126192AC7
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
06/30/24
06/01/24
0.00
0.00
0.00
0.00
A-4
126192AD5
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
06/30/24
06/01/24
0.00
0.00
0.00
0.00
A-M
126192AE3
30
0.00
A-30/360
4.934000%
50,859.54
0.00
50,859.54
06/30/24
06/01/24
12,369,567.53
50,859.54
0.00
0.00
B
126192AF0
30
0.00
A-30/360
5.303140%
145,588.87
0.00
145,588.87
06/30/24
06/01/24
32,944,000.00
145,588.87
0.00
0.00
C
126192AG8
30
0.00
30/360
0.000000%
0.00
0.00
0.00
06/30/24
06/01/24
N
0.00
0.00
0.00
0.00
X-A
126192AH6
30
0.00
30/360
0.366843%
44,060.41
0.00
44,060.41
06/30/24
06/01/24
N
144,128,496.34
44,060.41
0.00
0.00
X-B
126192AJ2
30
0.00
30/360
5.303140%
233,983.37
0.00
233,983.37
06/30/24
06/01/24
52,946,000.00
233,983.37
0.00
0.00
D
126192AK9
30
0.00
30/360
4.250000%
54,173.33
0.00
54,173.33
06/30/24
06/01/24
15,296,000.00
54,173.33
0.00
0.00
E
126192AL7
30
0.00
30/360
4.250000%
208,823.75
0.00
208,823.75
06/30/24
06/01/24
11,766,000.00
41,671.25
0.00
0.00
F
126192AM5
30
167,152.50
30/360
4.250000%
2,684,598.04
0.00
2,684,598.04
06/30/24
06/01/24
18,806,928.81
66,607.87
0.00
0.00
G
126192AN3
30
2,617,990.17
30/360
0.000000%
0.00
0.00
0.00
06/30/24
06/01/24
0.00
0.00
0.00
0.00
HP
126192AP8
30
0.00
Act/360
0.980000%
31,022.53
0.00
31,022.53
06/30/24
06/01/24
N
37,986,766.23
31,022.53
0.00
0.00
X-ALA
126192AT0
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
06/30/24
06/01/24
0.00
0.00
0.00
0.00
V
126192AQ6
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
06/30/24
06/01/24
0.00
0.00
0.00
0.00
R
126192AR4
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
06/30/24
06/01/24
0.00
0.00
0.00
0.00
LR
126192AS2
30
0.00
144,128,496.34
667,967.17
3,453,109.84
0.00
SubTotal
3,453,109.84
2,785,142.67
0.00
0.00
144,128,496.34
667,967.17
3,453,109.84
0.00
Total
3,453,109.84
0.00
0.00
2,785,142.67
Certificate Interest Reconcilation
Page 10 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-1
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-2
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-3
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-4
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-M
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
C
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
D
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
E
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
F
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
G
0.00
0.00
5,623.67
12,966,710.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
HP
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-ALA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
V
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
LR
0.00
0.00
0.00
0.00
0.00
0.00
5,623.67
12,966,710.86
0.00
0.00
0.00
0.00
0.00
0.00
SubTotal
0.00
0.00
0.00
5,623.67
12,966,710.86
0.00
0.00
0.00
0.00
0.00
0.00
Total
0.00
Certificate Reconciliation Detail
Page 11 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Reimb of Advances to Servicer
Special Servicing Fee
Comments -
IS
Other
Shortfalls/
(Refunds)
Left to
Reimburse
Servicer
Current Month
Modified
Interest Rate
Reduction/
(Excess)
Reimbursed
Interest
on
Advances
Non
Recoverable
(Scheduled
Interest)
Prepayment
Interest
(Excess)/
Shortfall
Most Recent
Net
ASER
Amount
Workout
Fee
Amount
Liquidation
Fee
Amount
Special
Servicing Fee
Amount plus
Adjustments
Current
Ending
Scheduled
Balance
Scheduled
Principal
Balance at
Contribution
Investor
No.
1
99,779,556.39
78,061,933.86
3,616.77
7
50,454,121.81
37,986,766.23
184,552.37
7,913.91
12
27,895,901.86
20,572,251.29
105,569.94
4,285.89
30
8,989,011.28
7,501,921.29
35,321.55
337,587.51
1,562.90
3,616.77
325,443.86
337,587.51
13,762.70
Totals
Total Interest Shortfall hitting the Trust
680,410.84
Interest Shortfall Reconciliation
Page 12 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Closing Ratings
CUSIP
Class
Fitch
Moody's
S & P
Fitch
Moody's
S & P
Class
Type
Morningstar
Morningstar
Rating
Eff Date
Rating
Rating
Rating
Eff Date
Eff Date
Eff Date
Updated Ratings (1)
DBRS
DBRS
Eff Date
Rating
Kroll
Rating
Eff Date
Kroll
A-1
SR
126192AA1
AAA(sf)
Aaa(sf)
NR
-
-
WR(sf) 08/10/2015
-
-
NR
-
-
NR
NR
-
-
-
-
A-2
SR
126192AB9
AAA(sf)
Aaa(sf)
NR
-
-
WR(sf) 02/16/2017
-
-
NR
-
-
NR
NR
-
-
-
-
A-3
SR
126192AC7
AAA(sf)
Aaa(sf)
NR
-
-
WR(sf) 10/30/2018
-
-
NR
-
-
NR
NR
-
-
-
-
A-4
SR
126192AD5
AAA(sf)
Aaa(sf)
NR
-
-
WR(sf) 03/01/2022
-
-
NR
-
-
NR
NR
-
-
-
-
A-M
SR
126192AE3
AAA(sf)
Aaa(sf)
NR
AA(sf)
12/17/2020
WR(sf) 04/18/2022
-
-
NR
-
-
NR
NR
-
-
-
-
B
SUB
126192AF0
AA(sf)
Aa2(sf)
NR
BB(sf)
09/20/2023
Baa2(sf) 02/22/2023
-
-
NR
-
-
NR
NR
-
-
-
-
C
SUB
126192AG8
A(sf)
A2(sf)
NR
CCC(sf)
09/20/2023
B3(sf) 02/22/2023
-
-
NR
-
-
NR
NR
-
-
-
-
X-A
SR/NTL
126192AH6
AAA(sf)
Aaa(sf)
NR
AA(sf)
12/17/2020
WR(sf) 04/18/2022
-
-
NR
-
-
NR
NR
-
-
-
-
X-B
SR/NTL
126192AJ2
NR
NR
NR
-
-
Ca(sf) 09/22/2022
-
-
NR
-
-
NR
NR
-
-
-
-
D
SUB
126192AK9
BBB-(sf)
Baa3(sf)
NR
C(sf)
09/20/2023
Caa3(sf) 04/23/2021
-
-
NR
-
-
NR
NR
-
-
-
-
E
SUB
126192AL7
BB(sf)
Ba2(sf)
NR
C(sf)
12/13/2021
C(sf) 04/23/2021
-
-
NR
-
-
NR
NR
-
-
-
-
F
SUB
126192AM5
B(sf)
B2(sf)
NR
C(sf)
12/17/2020
C(sf) 06/09/2020
-
-
NR
-
-
NR
NR
-
-
-
-
G
SUB
126192AN3
NR
NR
NR
-
-
-
-
-
-
NR
-
-
NR
NR
-
-
-
-
HP
SUB
126192AP8
NR
NR
NR
-
-
-
-
-
-
NR
-
-
NR
NR
-
-
-
-
X-ALA
NTL
126192AT0
NR
NR
NR
-
-
-
-
-
-
NR
-
-
NR
NR
-
-
-
-
V
NA
126192AQ6
NR
NR
NR
-
-
-
-
-
-
NR
-
-
NR
NR
-
-
-
-
R
RES
126192AR4
NR
NR
NR
-
-
-
-
-
-
NR
-
-
NR
NR
-
-
-
-
LR
RES
126192AS2
NR
NR
NR
-
-
-
-
-
-
NR
-
-
NR
NR
-
-
-
-
Contact Information
Fitch Ratings, Inc.
One State Street Plaza New York, New York, 10004 (212) 908-0500
Moody's Investors Service
7 World Trade Center at 250 Greenwich Street New York, New York 10007 (212) 553-1653
S&P Global Ratings
55 Water Street New York, New York 10041 (212) 438-2430
Legend
NR
Class not rated at issuance
NA
Data not available
(1) These ratings are not a recommendation to buy, sell or hold these notes. Ratings may be changed or withdrawn at any time by each assigning rating agency.
These ratings do not address the possibility that, as a result of principal prepayments or losses, the yield on your notes may be lower than anticipated.
Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission and captured during the processing window.
Deutsche Bank does not hold itself responsible for any update that may have occurred outside the window during which the data was captured.
DBRS, Inc.
101 North Wacker Drive, Suite 100 Chicago, Illinois 60606 (312) 332-3429
Kroll Bond Ratings
599 Lexington Ave New York, NY 10022 (212) 702-0707
Morningstar Credit Ratings, LLC
410 Horsham Road Suite A Horsham, PA 19044 (267) 960-6014
Current Ratings
Page 13 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
7/12/2024
No. 148
0
0.00 1
20,572,251.29 0
0.00
0.00%
0.00%
25.00%
14.27%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
7,501,921.29
25.00%
5.21%
2
28,074,172.58
19.48%
50.00%
6/12/2024
No. 147
1
20,572,251.29
0
0.00 0
0.00
25.00%
14.27%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
7,501,921.29
25.00%
5.21%
2
28,074,172.58
19.48%
50.00%
5/10/2024
No. 146
1
20,633,262.89
0
0.00 0
0.00
25.00%
14.01%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
48,531,265.19
50.00%
32.96%
3
69,164,528.08
46.97%
75.00%
4/12/2024
No. 145
1
20,633,262.89
0
0.00 0
0.00
25.00%
14.01%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
48,531,265.19
50.00%
32.96%
3
69,164,528.08
46.97%
75.00%
3/12/2024
No. 144
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
48,531,265.19
50.00%
32.84%
2
48,531,265.19
32.84%
50.00%
2/12/2024
No. 143
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
48,531,265.19
50.00%
32.74%
2
48,531,265.19
32.74%
50.00%
1/12/2024
No. 142
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
48,531,265.19
50.00%
32.73%
2
48,531,265.19
32.73%
50.00%
12/12/2023
No. 141
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
48,531,265.19
50.00%
32.69%
2
48,531,265.19
32.69%
50.00%
11/10/2023
No. 140
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
48,531,265.19
50.00%
32.64%
2
48,531,265.19
32.64%
50.00%
10/13/2023
No. 139
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
48,531,265.19
50.00%
32.63%
2
48,531,265.19
32.63%
50.00%
9/12/2023
No. 138
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
48,531,265.19
50.00%
32.37%
2
48,531,265.19
32.37%
50.00%
8/11/2023
No. 137
0
0.00 0
0.00 1
41,029,343.90
0.00%
0.00%
0.00%
0.00%
25.00%
27.36%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
7,501,921.29
25.00%
5.00%
2
48,531,265.19
32.37%
50.00%
7/12/2023
No. 136
0
0.00 1
41,029,343.90 0
0.00
0.00%
0.00%
25.00%
27.36%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
7,501,921.29
25.00%
5.00%
2
48,531,265.19
32.36%
50.00%
6/12/2023
No. 135
1
41,029,343.90
0
0.00 0
0.00
25.00%
27.34%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
7,501,921.29
25.00%
5.00%
2
48,531,265.19
32.34%
50.00%
5/12/2023
No. 134
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
7,501,921.29
25.00%
5.00%
1
7,501,921.29
5.00%
25.00%
4/13/2023
No. 133
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
7,501,921.29
25.00%
4.99%
1
7,501,921.29
4.99%
25.00%
3/10/2023
No. 132
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
7,501,921.29
25.00%
4.99%
1
7,501,921.29
4.99%
25.00%
(1) Total Delinquency is 30+ Days
Performance History
Page 14 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
2/10/2023
No. 131
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
7,501,921.29
25.00%
4.98%
1
7,501,921.29
4.98%
25.00%
1/12/2023
No. 130
1
41,514,057.34
0
0.00 0
0.00
25.00%
27.49%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
7,501,921.29
25.00%
4.97%
2
49,015,978.63
32.46%
50.00%
12/12/2022
No. 129
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
7,501,921.29
25.00%
4.93%
1
7,501,921.29
4.93%
25.00%
11/14/2022
No. 128
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
49,563,644.21
50.00%
32.54%
2
49,563,644.21
32.54%
50.00%
10/13/2022
No. 127
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
49,563,644.21
50.00%
32.53%
2
49,563,644.21
32.53%
50.00%
9/12/2022
No. 126
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
63,115,169.21
60.00%
38.00%
3
63,115,169.21
38.00%
60.00%
8/12/2022
No. 125
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
63,115,169.21
60.00%
37.91%
3
63,115,169.21
37.91%
60.00%
7/12/2022
No. 124
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
63,115,169.21
60.00%
37.69%
3
63,115,169.21
37.69%
60.00%
6/10/2022
No. 123
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
63,115,169.21
60.00%
37.69%
3
63,115,169.21
37.69%
60.00%
5/12/2022
No. 122
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
63,115,169.21
60.00%
37.60%
3
63,115,169.21
37.60%
60.00%
4/12/2022
No. 121
0
0.00 0
0.00 1
7,518,473.03
0.00%
0.00%
0.00%
0.00%
20.00%
4.47%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
55,707,481.98
40.00%
33.11%
3
63,225,955.01
37.58%
60.00%
3/11/2022
No. 120
0
0.00 1
7,533,770.36 0
0.00
0.00%
0.00%
20.00%
4.45%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
55,794,452.50
40.00%
32.94%
3
63,328,222.86
37.39%
60.00%
2/11/2022
No. 119
1
7,552,532.40
0
0.00 0
0.00
14.29%
3.03%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
55,901,460.82
28.57%
22.45%
3
63,453,993.22
25.48%
42.86%
1/12/2022
No. 118
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
55,987,462.38
22.22%
20.70%
2
55,987,462.38
20.70%
22.22%
12/10/2021
No. 117
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
56,073,034.34
16.67%
17.00%
2
56,073,034.34
17.00%
16.67%
11/15/2021
No. 116
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
56,165,045.40
16.67%
17.01%
2
56,165,045.40
17.01%
16.67%
10/13/2021
No. 115
0
0.00 0
0.00 1
42,698,205.30
0.00%
0.00%
0.00%
0.00%
5.88%
11.14%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
5.88%
3.53%
2
56,249,730.30
14.67%
11.76%
(1) Total Delinquency is 30+ Days
Page 15 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
9/13/2021
No. 114
0
0.00 2
126,965,934.41 0
0.00
0.00%
0.00%
8.33%
28.59%
0.00%
0.00%
0
0.00
0.00%
0.00%
1
23,996,698.08
416.67%
540.37%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
4.17%
3.05%
3
140,517,459.41
31.64%
12.50%
8/12/2021
No. 113
2
127,218,330.05
0
0.00 0
0.00
7.14%
21.77%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.57%
2.32%
3
140,769,855.05
24.09%
10.71%
7/12/2021
No. 112
0
0.00 1
42,956,556.50 0
0.00
0.00%
0.00%
3.45%
6.79%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
98,064,484.75
6.90%
15.51%
3
141,021,041.25
22.30%
10.34%
6/11/2021
No. 111
2
67,175,434.93
0
0.00 0
0.00
6.90%
10.60%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
1
24,128,970.75
344.83%
380.85%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
98,244,311.21
6.90%
15.51%
4
165,419,746.14
26.11%
13.79%
5/12/2021
No. 110
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
1
24,171,221.54
312.50%
365.54%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
98,410,478.89
6.25%
14.88%
2
98,410,478.89
14.88%
6.25%
4/12/2021
No. 109
0
0.00 1
43,218,060.45 0
0.00
0.00%
0.00%
3.13%
6.52%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
98,588,734.49
6.25%
14.88%
3
141,806,794.94
21.41%
9.38%
3/12/2021
No. 108
1
43,299,725.55
0
0.00 0
0.00
3.13%
6.53%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
1
24,259,154.63
312.50%
365.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
98,753,286.56
6.25%
14.88%
3
142,053,012.11
21.41%
9.38%
2/12/2021
No. 107
0
0.00 0
0.00 1
85,404,310.53
0.00%
0.00%
0.00%
0.00%
3.13%
12.85%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.13%
2.04%
2
98,955,835.53
14.88%
6.25%
1/12/2021
No. 106
1
43,482,709.98
1
85,567,140.62 0
0.00
3.13%
6.53%
3.13%
12.85%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.13%
2.04%
3
142,601,375.60
21.42%
9.38%
12/11/2020
No. 105
1
85,729,206.91
0
0.00 0
0.00
3.13%
12.85%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.13%
2.03%
2
99,280,731.91
14.89%
6.25%
11/13/2020
No. 104
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.13%
2.03%
1
13,551,525.00
2.03%
3.13%
10/13/2020
No. 103
0
0.00 1
86,063,999.91 0
0.00
0.00%
0.00%
3.13%
12.86%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.13%
2.03%
2
99,615,524.91
14.89%
6.25%
9/14/2020
No. 102
1
86,236,784.45
1
6,330,402.69 0
0.00
3.13%
12.87%
3.13%
0.94%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.13%
2.02%
3
106,118,712.14
15.83%
9.38%
8/12/2020
No. 101
2
92,742,644.47
0
0.00 0
0.00
6.25%
13.82%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
27,406,516.08
6.25%
4.08%
4
120,149,160.55
17.90%
12.50%
7/10/2020
No. 100
2
92,917,265.71
0
0.00 1
13,877,486.81
6.25%
13.82%
0.00%
0.00%
3.13%
2.06%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.13%
2.02%
4
120,346,277.52
17.90%
12.50%
6/12/2020
No. 99
1
86,724,449.67
1
13,902,219.23 0
0.00
3.13%
12.88%
3.13%
2.06%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.13%
2.01%
3
114,178,193.90
16.95%
9.38%
5/12/2020
No. 98
1
13,924,466.97
0
0.00 0
0.00
3.13%
2.06%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.13%
2.01%
2
27,475,991.97
4.07%
6.25%
(1) Total Delinquency is 30+ Days
Page 16 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
4/13/2020
No. 97
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.13%
2.01%
1
13,551,525.00
2.01%
3.13%
3/12/2020
No. 96
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.13%
2.00%
1
13,551,525.00
2.00%
3.13%
2/12/2020
No. 95
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
3.13%
2.00%
1
13,551,525.00
2.00%
3.13%
1/10/2020
No. 94
0
0.00 0
0.00 1
13,551,525.00
0.00%
0.00%
0.00%
0.00%
3.13%
2.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
2.00%
3.13%
12/12/2019
No. 93
0
0.00 1
13,551,525.00 0
0.00
0.00%
0.00%
3.13%
1.99%
0.00%
0.00%
0
0.00
0.00%
0.00%
1
24,896,082.41
312.50%
366.25%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
1.99%
3.13%
11/13/2019
No. 92
1
13,551,525.00
0
0.00 0
0.00
3.13%
1.99%
0.00%
0.00%
0.00%
0.00%
1
24,938,530.25
312.50%
366.29%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,551,525.00
1.99%
3.13%
10/11/2019
No. 91
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2019
No. 90
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/12/2019
No. 89
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1
25,056,106.51
312.50%
366.39%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/12/2019
No. 88
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1
25,093,466.89
312.50%
366.42%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2019
No. 87
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1
25,134,906.99
312.50%
366.46%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/10/2019
No. 86
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2019
No. 85
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2019
No. 84
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2019
No. 83
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/11/2019
No. 82
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1
25,334,760.47
312.50%
366.64%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2018
No. 81
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 17 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
11/13/2018
No. 80
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/15/2018
No. 79
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2018
No. 78
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/10/2018
No. 77
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
5,896,679.88
2.86%
0.78%
1
5,896,679.88
0.78%
2.86%
7/12/2018
No. 76
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
5,909,957.60
2.86%
0.78%
1
5,909,957.60
0.78%
2.86%
6/12/2018
No. 75
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
5,924,149.35
2.86%
0.78%
1
5,924,149.35
0.78%
2.86%
5/11/2018
No. 74
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
5,937,285.87
2.86%
0.78%
1
5,937,285.87
0.78%
2.86%
4/12/2018
No. 73
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
5,951,341.66
2.86%
0.78%
1
5,951,341.66
0.78%
2.86%
3/12/2018
No. 72
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
5,964,338.41
2.86%
0.78%
1
5,964,338.41
0.78%
2.86%
2/12/2018
No. 71
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
5,980,243.11
2.86%
0.78%
1
5,980,243.11
0.78%
2.86%
1/12/2018
No. 70
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
5,993,091.30
2.86%
0.78%
1
5,993,091.30
0.78%
2.86%
12/12/2017
No. 69
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,005,873.45
2.86%
0.78%
1
6,005,873.45
0.78%
2.86%
11/10/2017
No. 68
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,019,588.01
2.86%
0.78%
1
6,019,588.01
0.78%
2.86%
10/13/2017
No. 67
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,032,233.97
2.78%
0.76%
1
6,032,233.97
0.76%
2.78%
9/12/2017
No. 66
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,045,817.38
2.78%
0.76%
1
6,045,817.38
0.76%
2.78%
8/11/2017
No. 65
0
0.00 0
0.00 1
6,058,328.52
0.00%
0.00%
0.00%
0.00%
2.78%
0.76%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,058,328.52
0.76%
2.78%
7/12/2017
No. 64
0
0.00 1
6,070,775.35 0
0.00
0.00%
0.00%
2.78%
0.77%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,070,775.35
0.77%
2.78%
(1) Total Delinquency is 30+ Days
Page 18 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
6/12/2017
No. 63
1
6,084,167.01
0
0.00 0
0.00
2.78%
0.77%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,084,167.01
0.77%
2.78%
5/12/2017
No. 62
1
6,096,481.02
0
0.00 0
0.00
2.78%
0.77%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,096,481.02
0.77%
2.78%
4/12/2017
No. 61
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/10/2017
No. 60
1
6,121,927.34
0
0.00 0
0.00
2.78%
0.77%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,121,927.34
0.77%
2.78%
2/10/2017
No. 59
1
6,137,100.04
0
0.00 0
0.00
2.78%
0.77%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,137,100.04
0.77%
2.78%
1/12/2017
No. 58
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2016
No. 57
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/14/2016
No. 56
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/13/2016
No. 55
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2016
No. 54
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/12/2016
No. 53
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/12/2016
No. 52
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/10/2016
No. 51
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/12/2016
No. 50
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2016
No. 49
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/11/2016
No. 48
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2016
No. 47
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 19 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
1/12/2016
No. 46
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/11/2015
No. 45
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2015
No. 44
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/13/2015
No. 43
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/14/2015
No. 42
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/12/2015
No. 41
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/10/2015
No. 40
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2015
No. 39
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/12/2015
No. 38
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/10/2015
No. 37
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2015
No. 36
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2015
No. 35
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/12/2015
No. 34
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2014
No. 33
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2014
No. 32
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/10/2014
No. 31
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2014
No. 30
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 20 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
8/12/2014
No. 29
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/11/2014
No. 28
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2014
No. 27
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/12/2014
No. 26
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/11/2014
No. 25
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2014
No. 24
0
0.00 1
6,540,250.89 0
0.00
0.00%
0.00%
2.27%
0.70%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,540,250.89
0.70%
2.27%
2/12/2014
No. 23
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/10/2014
No. 22
1
6,563,382.17
0
0.00 0
0.00
2.27%
0.70%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,563,382.17
0.70%
2.27%
12/12/2013
No. 21
1
6,573,232.97
0
0.00 0
0.00
2.27%
0.70%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,573,232.97
0.70%
2.27%
11/13/2013
No. 20
0
0.00 1
6,584,124.85 0
0.00
0.00%
0.00%
2.27%
0.70%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,584,124.85
0.70%
2.27%
10/11/2013
No. 19
0
0.00 1
6,593,869.03 0
0.00
0.00%
0.00%
2.27%
0.71%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,593,869.03
0.71%
2.27%
9/12/2013
No. 18
1
6,604,658.24
0
0.00 0
0.00
2.27%
0.71%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,604,658.24
0.71%
2.27%
8/12/2013
No. 17
1
6,614,296.87
0
0.00 0
0.00
2.27%
0.71%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,614,296.87
0.71%
2.27%
7/12/2013
No. 16
1
6,623,885.96
0
0.00 0
0.00
2.27%
0.71%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
6,623,885.96
0.71%
2.27%
6/12/2013
No. 15
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/10/2013
No. 14
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2013
No. 13
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 21 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
3/12/2013
No. 12
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2013
No. 11
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/11/2013
No. 10
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2012
No. 9
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2012
No. 8
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/15/2012
No. 7
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2012
No. 6
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/10/2012
No. 5
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/12/2012
No. 4
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2012
No. 3
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/11/2012
No. 2
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/13/2012
No. 1
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 22 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
7/12/2024
No. 148
0
0.00
0
0.00
0.00
0.00
0.00
0
0
-31.53 205.47
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
6/12/2024
No. 147
0
0.00
0
0.00
0.00
0.00
0.00
0
0
-30.53 206.47
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
5/10/2024
No. 146
0
0.00
0
0.00
0.00
0.00
0.00
0
0
-29.62 207.32
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
4/12/2024
No. 145
0
0.00
0
0.00
0.00
0.00
0.00
0
0
-28.62 208.32
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
3/12/2024
No. 144
0
0.00
0
0.00
0.00
0.00
0.00
0
0
-27.61 209.33
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
2/12/2024
No. 143
0
0.00
0
0.00
0.00
0.00
0.00
0
0
-26.61 210.33
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
1/12/2024
No. 142
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 192.14
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2023
No. 141
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 193.14
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/10/2023
No. 140
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 194.14
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2023
No. 139
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 195.14
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2023
No. 138
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 196.15
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/11/2023
No. 137
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 197.15
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2023
No. 136
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 198.15
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
6/12/2023
No. 135
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 199.15
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
5/12/2023
No. 134
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 200.15
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
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Payoff History
Page 23 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
4/13/2023
No. 133
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 201.15
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
3/10/2023
No. 132
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 202.15
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
2/10/2023
No. 131
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 203.15
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
1/12/2023
No. 130
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 204.15
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2022
No. 129
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 205.15
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/14/2022
No. 128
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 206.15
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2022
No. 127
0
0.00
1
13,551,525.00
13,551,525.00
0.00
0.00
0
0
1.00 207.15
0.00%
0.00%
25.00%
8.89%
8.89%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2022
No. 126
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 210.83
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2022
No. 125
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 211.74
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2022
No. 124
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 212.64
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
6/10/2022
No. 123
0
0.00
0
0.00
0.00
0.00
0.00
0
0
1.00 213.56
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
5/12/2022
No. 122
0
0.00
0
0.00
0.00
0.00
0.00
0
0
-5.86 210.12
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
4/12/2022
No. 121
0
0.00
0
0.00
0.00
0.00
0.00
0
0
-4.86 211.26
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
3/11/2022
No. 120
2
78,292,897.66
0
0.00
0.00
0.00
0.00
2
0
-3.85 212.51
40.00%
46.23%
0.00%
0.00%
0.00%
0.00%
0.00%
40.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/11/2022
No. 119
2
20,434,306.81
0
0.00
0.00
0.00
0.00
2
0
-1.63 219.85
28.57%
8.20%
0.00%
0.00%
0.00%
0.00%
0.00%
28.57%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 24 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
1/12/2022
No. 118
3
59,011,311.56
0
0.00
0.00
0.00
0.00
3
0
-0.51 220.84
33.33%
21.82%
0.00%
0.00%
0.00%
0.00%
0.00%
33.33%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/10/2021
No. 117
0
0.00
0
0.00
0.00
0.00
0.00
0
0
0.74 221.33
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/15/2021
No. 116
5
52,663,946.46
0
0.00
0.00
0.00
0.00
5
0
1.74 222.37
41.67%
15.95%
0.00%
0.00%
0.00%
0.00%
0.00%
41.67%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2021
No. 115
7
60,064,399.42
0
0.00
0.00
0.00
0.00
7
0
2.84 226.06
41.18%
15.67%
0.00%
0.00%
0.00%
0.00%
0.00%
41.18%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/13/2021
No. 114
4
139,408,263.95
0
0.00
0.00
0.00
0.00
4
0
4.02 215.12
16.67%
31.39%
0.00%
0.00%
0.00%
0.00%
0.00%
16.67%
0.00%
0.00%
0.00
0.00%
150,140.08
0.03%
0
8/12/2021
No. 113
1
47,150,695.64
0
0.00
0.00
0.00
0.00
1
0
4.26 237.10
3.57%
8.07%
0.00%
0.00%
0.00%
0.00%
0.00%
3.57%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2021
No. 112
0
0.00
0
0.00
0.00
0.00
0.00
0
0
5.17 238.26
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
6/11/2021
No. 111
3
26,672,899.57
0
0.00
0.00
0.00
0.00
3
0
6.17 239.26
10.34%
4.21%
0.00%
0.00%
0.00%
0.00%
0.00%
10.34%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2021
No. 110
0
0.00
0
0.00
0.00
0.00
0.00
0
0
7.04 239.57
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
4/12/2021
No. 109
0
0.00
0
0.00
0.00
0.00
0.00
0
0
8.04 240.56
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
3/12/2021
No. 108
0
0.00
0
0.00
0.00
0.00
0.00
0
0
9.04 241.56
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
2/12/2021
No. 107
0
0.00
0
0.00
0.00
0.00
0.00
0
0
10.04 242.55
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
1/12/2021
No. 106
0
0.00
0
0.00
0.00
0.00
0.00
0
0
11.05 243.55
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/11/2020
No. 105
0
0.00
0
0.00
0.00
0.00
0.00
0
0
12.05 244.55
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2020
No. 104
0
0.00
0
0.00
0.00
0.00
0.00
0
0
13.05 245.54
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
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 25 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
10/13/2020
No. 103
0
0.00
0
0.00
0.00
0.00
0.00
0
0
14.05 246.54
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/14/2020
No. 102
0
0.00
0
0.00
0.00
0.00
0.00
0
0
15.05 247.54
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2020
No. 101
0
0.00
0
0.00
0.00
0.00
0.00
0
0
16.05 248.53
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/10/2020
No. 100
0
0.00
0
0.00
0.00
0.00
0.00
0
0
17.05 249.53
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
6/12/2020
No. 99
0
0.00
0
0.00
0.00
0.00
0.00
0
0
18.05 250.52
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
5/12/2020
No. 98
0
0.00
0
0.00
0.00
0.00
0.00
0
0
19.05 251.52
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
4/13/2020
No. 97
0
0.00
0
0.00
0.00
0.00
0.00
0
0
20.05 252.52
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
3/12/2020
No. 96
0
0.00
0
0.00
0.00
0.00
0.00
0
0
21.05 253.51
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
2/12/2020
No. 95
0
0.00
0
0.00
0.00
0.00
0.00
0
0
22.05 254.51
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
1/10/2020
No. 94
0
0.00
0
0.00
0.00
0.00
0.00
0
0
23.05 255.51
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2019
No. 93
0
0.00
0
0.00
0.00
0.00
0.00
0
0
24.05 256.50
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2019
No. 92
0
0.00
0
0.00
0.00
0.00
0.00
0
0
25.05 257.50
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/11/2019
No. 91
0
0.00
0
0.00
0.00
0.00
0.00
0
0
26.06 258.50
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2019
No. 90
0
0.00
0
0.00
0.00
0.00
0.00
0
0
27.06 259.49
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2019
No. 89
0
0.00
0
0.00
0.00
0.00
0.00
0
0
28.06 260.49
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
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 26 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
7/12/2019
No. 88
0
0.00
0
0.00
0.00
0.00
0.00
0
0
29.06 261.49
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
6/12/2019
No. 87
0
0.00
0
0.00
0.00
0.00
0.00
0
0
30.06 245.60
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
5/10/2019
No. 86
0
0.00
0
0.00
0.00
0.00
0.00
0
0
31.06 263.48
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
4/12/2019
No. 85
0
0.00
0
0.00
0.00
0.00
0.00
0
0
32.06 264.48
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
3/12/2019
No. 84
0
0.00
0
0.00
0.00
0.00
0.00
0
0
33.06 265.47
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
2/12/2019
No. 83
0
0.00
0
0.00
0.00
0.00
0.00
0
0
34.06 249.57
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
1/11/2019
No. 82
0
0.00
0
0.00
0.00
0.00
0.00
0
0
35.06 267.47
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2018
No. 81
0
0.00
0
0.00
0.00
0.00
0.00
0
0
36.06 268.46
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2018
No. 80
0
0.00
0
0.00
0.00
0.00
0.00
0
0
37.06 269.46
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/15/2018
No. 79
3
61,743,856.16
0
0.00
0.00
0.00
0.00
3
0
38.06 270.46
9.38%
8.90%
0.00%
0.00%
0.00%
0.00%
0.00%
9.38%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2018
No. 78
0
0.00
0
0.00
0.00
0.00
0.00
0
0
35.95 266.83
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/10/2018
No. 77
0
0.00
0
0.00
0.00
0.00
0.00
0
0
36.94 267.82
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2018
No. 76
0
0.00
0
0.00
0.00
0.00
0.00
0
0
37.94 268.82
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
6/12/2018
No. 75
0
0.00
0
0.00
0.00
0.00
0.00
0
0
38.94 269.81
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
5/11/2018
No. 74
0
0.00
0
0.00
0.00
0.00
0.00
0
0
39.94 270.80
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
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 27 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
4/12/2018
No. 73
0
0.00
0
0.00
0.00
0.00
0.00
0
0
40.93 271.80
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
3/12/2018
No. 72
0
0.00
0
0.00
0.00
0.00
0.00
0
0
41.93 272.79
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
2/12/2018
No. 71
0
0.00
0
0.00
0.00
0.00
0.00
0
0
42.93 260.95
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
1/12/2018
No. 70
0
0.00
0
0.00
0.00
0.00
0.00
0
0
43.93 274.78
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2017
No. 69
0
0.00
0
0.00
0.00
0.00
0.00
0
0
44.92 275.78
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/10/2017
No. 68
1
21,447,808.47
0
0.00
0.00
0.00
0.00
1
0
45.92 263.93
2.86%
2.79%
0.00%
0.00%
0.00%
0.00%
0.00%
2.86%
0.00%
0.00%
0.00
0.00%
2,395,311.50
0.31%
0
10/13/2017
No. 67
0
0.00
0
0.00
0.00
0.00
0.00
0
0
46.89 277.80
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2017
No. 66
0
0.00
0
0.00
0.00
0.00
0.00
0
0
47.89 278.80
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/11/2017
No. 65
0
0.00
0
0.00
0.00
0.00
0.00
0
0
48.89 279.79
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2017
No. 64
0
0.00
0
0.00
0.00
0.00
0.00
0
0
49.89 280.79
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
6/12/2017
No. 63
0
0.00
0
0.00
0.00
0.00
0.00
0
0
50.89 281.78
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
5/12/2017
No. 62
0
0.00
0
0.00
0.00
0.00
0.00
0
0
51.88 282.78
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
4/12/2017
No. 61
0
0.00
0
0.00
0.00
0.00
0.00
0
0
52.88 283.77
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
3/10/2017
No. 60
0
0.00
0
0.00
0.00
0.00
0.00
0
0
53.88 284.76
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/10/2017
No. 59
2
32,521,592.86
0
0.00
0.00
0.00
0.00
2
0
54.88 272.93
5.56%
4.07%
0.00%
0.00%
0.00%
0.00%
0.00%
5.56%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 28 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
1/12/2017
No. 58
0
0.00
0
0.00
0.00
0.00
0.00
0
0
53.73 287.34
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2016
No. 57
0
0.00
0
0.00
0.00
0.00
0.00
0
0
54.73 288.34
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/14/2016
No. 56
0
0.00
0
0.00
0.00
0.00
0.00
0
0
55.73 289.33
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2016
No. 55
1
9,823,780.71
0
0.00
0.00
0.00
0.00
1
0
56.73 290.33
2.63%
1.18%
0.00%
0.00%
0.00%
0.00%
0.00%
2.63%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2016
No. 54
0
0.00
0
0.00
0.00
0.00
0.00
0
0
57.07 277.88
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2016
No. 53
0
0.00
0
0.00
0.00
0.00
0.00
0
0
58.05 278.87
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
638,637.98
0.08%
0
7/12/2016
No. 52
1
7,099,875.53
0
0.00
0.00
0.00
0.00
1
0
58.85 293.04
2.56%
0.83%
0.00%
0.00%
0.00%
0.00%
0.00%
2.56%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/10/2016
No. 51
1
3,810,007.00
0
0.00
0.00
0.00
0.00
1
0
59.38 294.07
2.50%
0.44%
0.00%
0.00%
0.00%
0.00%
0.00%
2.50%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2016
No. 50
1
16,039,716.82
0
0.00
0.00
0.00
0.00
1
0
60.13 295.08
2.44%
1.85%
0.00%
0.00%
0.00%
0.00%
0.00%
2.44%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2016
No. 49
0
0.00
0
0.00
0.00
0.00
0.00
0
0
60.08 296.06
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
3/11/2016
No. 48
0
0.00
0
0.00
0.00
0.00
0.00
0
0
61.08 297.05
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
2/12/2016
No. 47
0
0.00
0
0.00
0.00
0.00
0.00
0
0
62.08 298.05
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
1/12/2016
No. 46
1
6,471,887.63
0
0.00
0.00
0.00
0.00
1
0
63.08 299.05
2.38%
0.73%
0.00%
0.00%
0.00%
0.00%
0.00%
2.38%
0.00%
0.00%
0.00
0.00%
1,448,381.22
0.16%
0
12/11/2015
No. 45
0
0.00
0
0.00
0.00
0.00
0.00
0
0
64.16 300.17
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2015
No. 44
0
0.00
0
0.00
0.00
0.00
0.00
0
0
65.16 301.17
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
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 29 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
10/13/2015
No. 43
0
0.00
0
0.00
0.00
0.00
0.00
0
0
66.16 302.16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/14/2015
No. 42
0
0.00
0
0.00
0.00
0.00
0.00
0
0
67.15 303.16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2015
No. 41
0
0.00
0
0.00
0.00
0.00
0.00
0
0
68.15 304.16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/10/2015
No. 40
0
0.00
0
0.00
0.00
0.00
0.00
0
0
69.15 305.16
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
6/12/2015
No. 39
0
0.00
0
0.00
0.00
0.00
0.00
0
0
70.15 306.15
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
5/12/2015
No. 38
0
0.00
0
0.00
0.00
0.00
0.00
0
0
71.15 293.83
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
1,676,508.99
0.19%
0
4/10/2015
No. 37
0
0.00
0
0.00
0.00
0.00
0.00
0
0
72.15 294.83
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
3/12/2015
No. 36
0
0.00
0
0.00
0.00
0.00
0.00
0
0
73.15 309.15
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
2/12/2015
No. 35
0
0.00
0
0.00
0.00
0.00
0.00
0
0
74.15 296.82
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
1/12/2015
No. 34
1
14,797,062.25
0
0.00
0.00
0.00
0.00
1
0
75.15 297.81
2.33%
1.63%
0.00%
0.00%
0.00%
0.00%
0.00%
2.33%
0.00%
0.00%
0.00
0.00%
3,650,349.39
0.40%
0
12/12/2014
No. 33
0
0.00
0
0.00
0.00
0.00
0.00
0
0
76.29 312.34
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2014
No. 32
0
0.00
0
0.00
0.00
0.00
0.00
0
0
77.29 313.34
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/10/2014
No. 31
0
0.00
0
0.00
0.00
0.00
0.00
0
0
78.29 314.33
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2014
No. 30
0
0.00
0
0.00
0.00
0.00
0.00
0
0
79.29 315.33
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2014
No. 29
0
0.00
0
0.00
0.00
0.00
0.00
0
0
80.29 316.33
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
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 30 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
7/11/2014
No. 28
0
0.00
0
0.00
0.00
0.00
0.00
0
0
81.29 317.33
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
6/12/2014
No. 27
0
0.00
0
0.00
0.00
0.00
0.00
0
0
82.29 318.33
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
5/12/2014
No. 26
0
0.00
0
0.00
0.00
0.00
0.00
0
0
83.29 319.32
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
4/11/2014
No. 25
0
0.00
0
0.00
0.00
0.00
0.00
0
0
84.29 320.32
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
3/12/2014
No. 24
0
0.00
0
0.00
0.00
0.00
0.00
0
0
85.29 321.71
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
2/12/2014
No. 23
0
0.00
0
0.00
0.00
0.00
0.00
0
0
86.29 322.71
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
1/10/2014
No. 22
0
0.00
0
0.00
0.00
0.00
0.00
0
0
87.29 323.71
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2013
No. 21
0
0.00
0
0.00
0.00
0.00
0.00
0
0
88.29 324.71
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2013
No. 20
0
0.00
0
0.00
0.00
0.00
0.00
0
0
89.29 325.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/11/2013
No. 19
0
0.00
0
0.00
0.00
0.00
0.00
0
0
90.29 326.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2013
No. 18
0
0.00
0
0.00
0.00
0.00
0.00
0
0
91.29 327.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2013
No. 17
0
0.00
0
0.00
0.00
0.00
0.00
0
0
92.29 328.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2013
No. 16
0
0.00
0
0.00
0.00
0.00
0.00
0
0
93.29 329.70
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
6/12/2013
No. 15
0
0.00
0
0.00
0.00
0.00
0.00
0
0
94.29 330.69
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
5/10/2013
No. 14
0
0.00
0
0.00
0.00
0.00
0.00
0
0
95.28 331.69
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
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 31 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
4/12/2013
No. 13
0
0.00
0
0.00
0.00
0.00
0.00
0
0
96.28 332.69
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
3/12/2013
No. 12
0
0.00
0
0.00
0.00
0.00
0.00
0
0
97.28 333.69
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
2/12/2013
No. 11
0
0.00
0
0.00
0.00
0.00
0.00
0
0
98.28 334.69
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
1/11/2013
No. 10
0
0.00
0
0.00
0.00
0.00
0.00
0
0
99.28 335.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2012
No. 9
0
0.00
0
0.00
0.00
0.00
0.00
0
0
100.28 336.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2012
No. 8
0
0.00
0
0.00
0.00
0.00
0.00
0
0
101.28 337.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/15/2012
No. 7
0
0.00
0
0.00
0.00
0.00
0.00
0
0
102.28 338.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2012
No. 6
0
0.00
0
0.00
0.00
0.00
0.00
0
0
103.28 339.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/10/2012
No. 5
0
0.00
0
0.00
0.00
0.00
0.00
0
0
104.28 340.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2012
No. 4
0
0.00
0
0.00
0.00
0.00
0.00
0
0
105.28 341.67
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
6/12/2012
No. 3
0
0.00
0
0.00
0.00
0.00
0.00
0
0
106.28 342.67
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
5/11/2012
No. 2
0
0.00
0
0.00
0.00
0.00
0.00
0
0
107.28 343.67
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
4/13/2012
No. 1
0
0.00
0
0.00
0.00
0.00
0.00
0
0
108.28 344.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
Total
39.00
657,454,308.50
1.00
13,551,525.00
13,551,525.00
0.00
9,959,329.16
0.00
0.00
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 32 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
1
RT
MA
2
1.70
1.6062
1.93 0.4964
7/1/2024
1/6/2022
79.00%
90.00%
0.00
5,623.67
356,053.12
Partial Liquidation
7/6/2024
0.00
0.00
5,623.67
356,053.12
0.00
OF
Office
MU
Mixed Use
LO
Lodging
SS
Self Storage
OT
Other
Property Type Code
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
Amortization Type
1
Partial Liq'n (Curtailment)
2
Payoff Prior to Maturity
3
Disposition/Liquidation
4
Repurchase/Substitution
5
Full Payoff at Maturity
6
DPO
7
N/A
8
Payoff w/ Penalty
9
Payoff w/ Yield Maintenance
10
Curtailment w/ Penalty
11
Curtailment w/ Yield Maintenance
Mortgage Payoff Detail
Page 33 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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)
Recov
Loan
Status
Resoln
Code
SS Tran
Date
ARA
Date
Fcls/REO
Date
Bkrpt
Date
Prop
Type DSCR
LTV
Totals
Property Type Code
Loan Status Code
Resolution Strategy Code
1
Modification
2
Foreclosure
3
Bankruptcy
4
Extension
5
Note Sale
6
DPO
7
REO
8
Resolved
9
Pending Return
to Master Servicer
10
Deed in Lieu Of
Foreclosure
11
Full Payoff
12
Reps and Warranties
13
TBD
98 Other
0
Current
A
Grace
B
0 - 29 Days
1
30 Days Delinquent
2
60 Days Delinquent
3
90 Days Delinquent
4
Matured Balloon
5 Non Performing
Matured Balloon 6 121+ Days Delinquent
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
OF
Office
MU
Mixed Use
LO
Lodging
SS
Self Storage
98
Other
SE Securities
CH
Cooperating Housing
ZZ
Missing Information
SF Single Family
Delinquency Detail
Page 34 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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 - 4,999,999.99
94.80%
0
0.00
0.00%
0.00
54.00
2.03
5.55%
0.43%
4,049,455.23
1
0.00%
0.00
0.00%
0.00%
58.06%
5,000,000 - 9,999,999.99
85.43%
1
7,501,921.29
5.21%
(29.00)
109.68
1.68
6.02%
10.56%
100,424,047.42
13
5.65%
0.71
56.00%
234.44%
65.60%
10,000,000 - 14,999,999.99
94.64%
0
0.00
0.00%
0.00
105.56
1.62
5.70%
10.83%
103,050,508.99
9
0.00%
0.00
0.00%
0.00%
60.49%
15,000,000 - 19,999,999.99
93.06%
0
0.00
0.00%
0.00
99.26
1.82
6.00%
17.47%
166,153,814.26
10
0.00%
0.00
0.00%
0.00%
59.22%
20,000,000 - 24,999,999.99
82.90%
1
20,572,251.29
14.27%
(30.00)
113.00
1.98
5.11%
2.48%
23,561,920.98
1
6.16%
2.15
94.70%
260.41%
53.79%
25,000,000 - 39,999,999.99
94.21%
1
37,986,766.23
26.36%
(36.00)
119.09
1.79
5.80%
6.45%
61,395,901.86
2
5.83%
1.44
84.30%
111.07%
70.01%
40,000,000 - 54,999,999.99
94.01%
0
0.00
0.00%
0.00
116.19
1.50
6.04%
21.40%
203,587,965.48
4
0.00%
0.00
0.00%
0.00%
64.58%
55,000,000 - 69,999,999.99
79.60%
0
0.00
0.00%
0.00
99.72
1.66
6.17%
12.01%
114,264,846.24
2
0.00%
0.00
0.00%
0.00%
65.17%
70,000,000 - 84,999,999.99
100.00%
1
78,061,933.86
54.16%
(30.00)
114.00
4.34
4.88%
7.88%
75,000,000.00
1
5.47%
1.70
79.00%
160.62%
24.19%
85,000,000 - 99,999,999.99
90.00%
0
0.00
0.00%
0.00
118.00
1.93
5.47%
10.49%
99,779,556.39
1
0.00%
0.00
0.00%
0.00%
49.64%
Total
4
144,122,872.67
951,268,016.85
44
Stratification - Mortgage Balances/Rates
Average
Minimum
Maximum
36,030,718.17
-31.53
5.67% 1.65
58.68%
91.07%
21,619,727.66
109.28
5.82% 1.91
165.65% 81.44%
78,061,933.86
-29.00
5.47%
6.16% 2.15 260.41% 94.70%
99,779,556.39
120.00
52.00
6.75% 4.34
74.83% 100.00%
7,501,921.29
-36.00
0.71 111.07% 56.00%
4,049,455.23
4.88% 1.28
11.09%
70.00%
Current
Original
Distribution of Mortgage Rates - All Groups
Summation
Weighted Average
Summation
Weighted Average
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
Mortgage Rates
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Mortgage Rates
4.0000% - 4.2500%
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
4.2500% - 4.5000%
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
4.5000% - 4.7500%
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
4.7500% - 5.0000%
99.74%
0
0.00
0.00%
0.00
114.88
4.13
4.89%
9.56%
90,978,415.61
2
0.00%
0.00
0.00%
0.00%
25.43%
5.0000% - 5.2500%
91.38%
0
0.00
0.00%
0.00
113.41
1.90
5.08%
6.57%
62,500,288.27
4
0.00%
0.00
0.00%
0.00%
59.17%
5.2500% - 5.5000%
90.00%
1
78,061,933.86
54.16%
(30.00)
118.00
1.93
5.47%
10.49%
99,779,556.39
1
5.47%
1.70
79.00%
160.62%
49.64%
5.5000% - 5.7500%
92.15%
1
7,501,921.29
5.21%
(29.00)
115.96
1.61
5.56%
7.59%
72,172,203.18
6
5.65%
0.71
56.00%
234.44%
71.06%
5.7500% - 6.0000%
90.97%
1
37,986,766.23
26.36%
(36.00)
117.12
1.70
5.85%
25.03%
238,094,078.33
10
5.83%
1.44
84.30%
111.07%
62.69%
6.0000% - 6.2500%
94.48%
1
20,572,251.29
14.27%
(30.00)
111.10
1.60
6.08%
18.90%
179,787,878.74
10
6.16%
2.15
94.70%
260.41%
65.23%
6.2500% - 8.0000%
84.48%
0
0.00
0.00%
0.00
88.53
1.53
6.43%
21.86%
207,955,596.33
11
0.00%
0.00
0.00%
0.00%
62.88%
4
144,122,872.67
951,268,016.85
44
Page 35 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Current
Original
Amortization terms of the Mortgage Pool - All Groups
Summation
Weighted Average
Summation
Weighted Average
Amortizing/Balloon
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
Total
4
144,122,872.67
818,216,491.85
40
Stratification - Amortization Terms
Average
Minimum
Maximum
36,030,718.17
-31.53
5.67%
1.65
60.88%
89.87%
20,455,412.30
108.20
5.93% 1.70
165.65% 81.44%
78,061,933.86
-29.00
5.47%
6.16%
2.15 260.41% 94.70%
99,779,556.39
120.00
52.00
6.75% 3.14 72.78% 100.00%
7,501,921.29
-36.00
0.71 111.07% 56.00%
4,049,455.23
4.96% 1.28 11.09%
70.00%
Current
Original
Summation
Weighted Average
Summation
Weighted Average
Interest Only/Amortizing/Balloon
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Average
Minimum
Maximum
74.28%
93.80%
33,500,000.00
120.00
5.50% 1.49
33,500,000.00
120.00
120.00
5.50% 1.49 74.28% 93.80%
33,500,000.00
5.50% 1.49 74.28%
93.80%
Current
Original
Summation
Weighted Average
Summation
Weighted Average
Interest Only/Balloon
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Average
Minimum
Maximum
35.37% 100.00%
33,183,841.67
114.53
4.99% 3.72
75,000,000.00
120.00
113.00
5.50% 4.34 74.83% 100.00%
11,000,000.00
4.88% 1.67 24.19% 100.00%
Page 36 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Distribution Of Property Types- Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Lodging
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Manufact Housing
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Mixed Use
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Multifamily
1
7,501,921.29
5.21%
(29.00)
5.65%
0.71
56.00%
234.44%
Office
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Retail
3
136,620,951.38
94.79%
(31.67)
5.68%
1.70
82.84%
161.87%
Various
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Total
4
144,122,872.67
Stratification - Property Types
Distribution Of Property Types- Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
1
19,967,806.39
2.10%
119.00
6.00%
1.54
100.00%
65.60%
Lodging
5
49,419,862.03
5.20%
87.84
6.29%
1.84
74.63%
62.07%
Manufact Housing
6
73,170,195.40
7.69%
116.40
6.10%
1.47
91.50%
64.34%
Mixed Use
1
33,500,000.00
3.52%
120.00
5.50%
1.49
93.80%
74.28%
Multifamily
6
109,074,771.21
11.47%
96.06
6.17%
1.53
94.82%
65.97%
Office
5
92,823,322.16
9.76%
112.74
5.92%
1.80
97.66%
57.97%
Retail
16
486,445,688.42
51.14%
115.43
5.57%
2.17
92.57%
54.83%
Various
4
86,866,371.24
9.13%
87.51
6.24%
1.69
76.82%
57.59%
Total
44
951,268,016.85
Stratification - Property Types
Average
Minimum
Maximum
36,030,718.17
-31.53
5.67%
1.65
58.68%
91.07%
21,619,727.66
109.28
5.82%
1.91
165.65%
81.44%
78,061,933.86
-29.00
5.47%
6.16%
2.15 260.41%
94.70%
99,779,556.39
120.00
52.00
6.75%
4.34 74.83% 100.00%
7,501,921.29
-36.00
0.71 111.07%
56.00%
4,049,455.23
4.88%
1.28 11.09%
70.00%
Page 37 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Distribution by Geographic Location - Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Alaska
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Arizona
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
California
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Florida
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Georgia
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Illinois
1
7,501,921.29
5.21%
-29.00
5.65%
0.71
56.00%
234.44%
Indiana
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Louisiana
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Massachusetts
1
78,061,933.86
54.16%
-30.00
5.47%
1.70
79.00%
160.62%
Michigan
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
New York
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
North Carolina
1
37,986,766.23
26.36%
-36.00
5.83%
1.44
84.30%
111.07%
Ohio
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Oregon
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Pennsylvania
1
20,572,251.29
14.27%
-30.00
6.16%
2.15
94.70%
260.41%
PR
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Texas
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Various
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Virginia
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Total
4
144,122,872.67
Stratification - Geographic Distribution
Distribution by Geographic Location - Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Alaska
2
21,952,088.00
2.31%
115.00
6.25%
1.39
97.05%
71.04%
Arizona
1
15,454,231.87
1.62%
117.00
5.80%
1.80
88.30%
49.85%
California
6
125,262,187.11
13.17%
107.83
5.66%
1.82
90.80%
58.22%
Florida
5
56,999,272.36
5.99%
74.00
6.33%
1.49
95.44%
67.34%
Georgia
1
54,888,798.26
5.77%
118.00
5.93%
1.73
100.00%
57.78%
Illinois
1
8,989,011.28
0.94%
119.00
5.65%
1.56
86.00%
69.68%
Indiana
1
54,793,389.29
5.76%
116.00
6.11%
1.50
93.80%
65.94%
Louisiana
2
14,617,799.48
1.54%
116.10
6.10%
2.20
73.32%
60.41%
Massachusetts
2
110,779,556.39
11.65%
118.20
5.48%
1.90
90.99%
52.14%
Michigan
1
6,800,000.00
0.71%
120.00
5.81%
1.76
92.40%
68.72%
New York
4
105,145,653.69
11.05%
108.78
5.21%
3.52
97.99%
34.80%
North Carolina
2
65,783,085.38
6.92%
113.40
5.82%
1.67
87.96%
63.51%
Ohio
1
4,049,455.23
0.43%
54.00
5.55%
2.03
94.80%
58.06%
Oregon
2
22,859,994.57
2.40%
118.35
5.82%
1.61
88.35%
66.33%
Pennsylvania
3
74,947,426.86
7.88%
117.99
5.68%
1.82
95.26%
69.13%
PR
1
57,750,000.00
6.07%
120.00
5.85%
1.69
88.50%
67.62%
Texas
6
105,644,051.20
11.11%
90.21
6.38%
1.63
77.93%
58.31%
Various
2
36,932,782.23
3.88%
118.08
6.02%
1.48
93.06%
66.15%
Virginia
1
7,619,233.65
0.80%
118.00
5.82%
1.45
95.40%
71.88%
Total
44
951,268,016.85
Stratification - Geographic Distribution
Page 38 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Distribution of Loan Seasoning
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 23
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
24 - 59
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
60 - 89
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
90 - 119
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
120 - plus
4
144,122,872.67
100.00%
(31.53)
5.67%
1.65
81.44%
165.65%
Total
4
144,122,872.67
Stratification - Financial Ratios and Others
Distribution of Debt Service Coverage Ratios (DSCRs)- Most Recent
Summation
Weighted Average
OCC
LTV
Rate
Term
%
Balance
Cnt
Ratios
0.50 - 1.25
1
7,501,921.29
5.21%
(29.00)
5.65%
56.00%
2.34
1.25 - 1.50
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
1.50 - 1.75
1
78,061,933.86
54.16%
(30.00)
5.47%
79.00%
1.61
1.75 - 2.00
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
2.00 - 2.25
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
2.25 - 2.50
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
2.50 - 2.75
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
2.75 - 3.00
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
3.00 - 3.25
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
3.25 - 5.00
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
4
144,122,872.67
Stratification - Financial Ratios and Others
Average
Minimum
Maximum
36,030,718.17
-31.53
5.67%
1.65 165.65% 81.44%
78,061,933.86
-29.00
5.47%
6.16%
2.15 260.41% 94.70%
7,501,921.29
-36.00
0.71 111.07% 56.00%
Max DSCR
2.15
0.71
Min DSCR
Distribution of Maturity Dates
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Year
2021
1
37,986,766.23
26.36%
(36.00)
5.83%
1.44
84.30%
111.07%
2022
3
106,136,106.44
73.64%
(29.93)
5.62%
1.72
80.42%
185.18%
Total
4
144,122,872.67
Distribution of Loan-to-values (LTVs)
Summation
Weighted Average
DSCR
OCC
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 0.4999
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
0.5000 - 0.5999
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
0.6000 - 0.6999
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
0.7000 - 0.7999
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
0.8000 - 0.8999
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
0.9000 - 0.9999
4
144,122,872.67
100.00%
(31.53)
5.67%
81.44%
1.65
Total
4
144,122,872.67
Max LTV
Min LTV
260.41%
111.07%
Page 39 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Distribution by Amortization Type
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Amortization Type
Amortizing Balloon
4
144,122,872.67
100.00%
(31.53)
5.67%
1.65
81.44%
165.65%
Total
4
144,122,872.67
Distribution of Occupancy Percentages
Summation
Weighted Average
DSCR
LTV
Rate
Term
%
Balance
Cnt
Percentages
0.5 - 0.55
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.55 - 0.6
1
7,501,921.29
5.21%
(29.00)
5.65%
0.71
234.44%
0.6 - 0.65
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.65 - 0.7
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.7 - 0.75
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.75 - 0.8
1
78,061,933.86
54.16%
(30.00)
5.47%
1.70
160.62%
0.8 - 0.85
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.85 - 0.9
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.9 - 0.95
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.95 - 1
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
4
144,122,872.67
Max Occ
Min Occ
94.70
56.00
Page 40 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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
13,551,525.00
4,700,000.00
23
3,440,905.52
3,016,764.57
3,016,764.57
0.00
13,551,525.00
13,551,525.00
65,353.25
10/2022
13,551,525.00
4,700,000.00
3,440,905.52
3,016,764.57
3,016,764.57
0.00
13,551,525.00
65,353.25
13,551,525.00
Totals
Historical Loss Liquidation
Page 41 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Liquidation Summary
Investor
No.
Cash Adjustment
Cash
Recovery (9)
Curr Certificate
Writedown Adj.(10)
Period
Certificate Level
Prior Certificate
Writedown (3)
OC, Credit
Support (4)
Shortfalls/
Excesses (5)
Modification,
ARA Adjs (6)
Subseq Claims
Recoveries (7)
Curr Certificate
Writedown (8)
Beginning
Balance (1)
Aggregate
Loss (2)
23
202210
13,551,525.00
13,551,525.00
0.00
0.00
0.00
0.00
0.00
13,551,525.00
0.00
0.00
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))
Historical Bond/Collateral Realized Loss Reconciliation
Page 42 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No.
Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
1
78,067,557.53
5,623.67
78,061,933.86
356,053.12
RT MA
2
1.70
160.6%
1.93
49.6%
5.4730%
Act/360
7/1/2024
1/6/2022
79.0%
90.0%
0
8
N
7
37,986,766.23
0.00
37,986,766.23
0.00
RT NC
2
1.44
111.1%
1.44
69.4%
5.8300%
Act/360
6/1/2024
7/1/2021
84.3%
84.3%
5
2
N
12
20,572,251.29
0.00
20,572,251.29
0.00
RT
PA
2
2.15
260.4%
2.15
64.9%
6.1580%
Act/360
4/6/2024
1/6/2022
94.7%
94.7%
5
7
N
30
7,501,921.29
0.00
7,501,921.29
0.00
MF
IL
2
0.71
234.4%
1.56
69.7%
5.6500%
Act/360
12/6/2021
2/6/2022
56.0%
86.0%
5
7
N
144,128,496.34
5,623.67
144,122,872.67
356,053.12
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale 6 DPO 7 REO 8 Resolved
Resolution Strategy Code
9 Pending Return
to Master Servicer 10 Deed in Lieu Of Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other
0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent
Loan Status Code
Property Type Code
Amortization Type
3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
OF
Office
MU
Mixed Use
1 Fully Amortizing
2 Amortizing Balloon 3 Interest Only/Balloon 4 Interest Only/Amortizing 5 Interest Only/Amortizing/Balloon 6 Principal Only 7 Hyper-Amortization 98 Other
LO
Lodging
SS
Self Storage
98
Other
SE
Securities
CH
Cooperative
Housing
ZZ
Missing
Information
SF
Single Family
Defeasance Status Code
P Portion of Loan Previously
Defeased F Full Defeasance N No Defeasance Occurred X Defeasance not Allowable
Loan Level Detail
Page 43 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
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 %
7
5
37,986,766.23
37,986,766.23
6/1/2024
5.83%
(36)
RT
NC
2
07/01/2021
1.4400
84.30%
11/18/2020
2
1.4400
198
111.07%
69.43%
12
5
20,572,251.29
20,572,251.30
4/6/2024
6.16%
(30)
RT
PA
2
01/06/2022
2.1500
94.70%
3/2/2018
7
2.1500
208
260.41%
64.87%
30
5
7,501,921.29
7,582,723.99
12/6/2021
5.65%
(29)
MF
IL
2
02/06/2022
0.7089
86.00%
56.00%
1/13/2022
7
1.5600
210
234.44%
69.68%
66,060,938.81
66,141,741.52
0.00
0.00
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 TBD 98 Other
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 5 Non Performing Matured Balloon 6 121+ Days Delinquent
Property Type Code
OF
Office
MU
Mixed Use
LO
Lodging
SS
Self Storage
98
Other
SE Securities
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
CH
Cooperative Housing
ZZ
Missing Information
SF
Single Family
Specially Serviced Loan Detail
Page 44 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Status/Resolutions
Investor
No.
Description
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
7
2
06/01/2024
5
11/18/2020
The loan transferred to special servicing due to Sponsor's bankruptcy filing. The loan matured in July 2021. The loan is secured by a 455,376 SF retail center in
Burlington, NC. A motion for receiver was filed on November 17, 2022. A receiver took control of the property in April 2023. The receiver is anticipated to market the property for sale in the next 30 days.
12
7
04/06/2024
5
3/2/2018
The Loan was transferred to Special Servicing on March 2, 2018, due to Imminent Monetary Default. KeyBank was appointed Special Servicer May 2018, replacing
Rialto Capital Advisors. A Receiver was appointed in 2018 and a foreclosure sale was held onAugust 9, 2019. The Trust obtained title to the property via the foreclosure and has retained a Spinoso Real Estate Group as Property Manager and Leasing Agent . Collateral was 89% occupied (including temp space) as of 5/31/2024.
30
7
12/06/2021
5
1/13/2022
Loan transferred to SS effective 2/8/22 due to imminent monetary default (balloon/maturity default). SS has sent the Hello Letter and PNA and has received a signed
version. The Borrower consented to having a receiver put into place and the court appointed a receiver. The property has been taken REO via a deed in lieu. Renovations are in progress at the property.
Specially Serviced Loan Comments
Page 45 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
ASER
Investor
No.
Appraisal Reduction Components
Scheduled
Balance
Appraisal
Reduction Amt
Actual
Balance
Status/Resolutions
PTD
Loan
Status
Appraisal
Redn 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 TBD 98 Other
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 5 Non Performing Matured Balloon 6 121+ Days Delinquent
Property Type Code
OF
Office
MU
Mixed Use
LO
Lodging
SS
Self Storage
98
Other
SE Securities
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
CH
Cooperative Housing
ZZ
Missing Information
SF Single Family
Appraisal Reduction Detail
Page 46 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Status/Resolutions
Investor
No.
Description
PTD
Loan
Status
Appraisal
Redn Date
Resoln
Strategy
7
2
06/01/2024
5
7/8/2024
The loan transferred to special servicing due to Sponsor's bankruptcy filing. The loan matured in July 2021. The loan is secured by a 455,376 SF retail center in
Burlington, NC. A motion for receiver was filed on November 17, 2022. A receiver took control of the property in April 2023. The receiver is anticipated to market the property for sale in the next 30 days.
12
7
04/06/2024
5
7/8/2024
The Loan was transferred to Special Servicing on March 2, 2018, due to Imminent Monetary Default. KeyBank was appointed Special Servicer May 2018, replacing
Rialto Capital Advisors. A Receiver was appointed in 2018 and a foreclosure sale was held onAugust 9, 2019. The Trust obtained title to the property via the foreclosure and has retained a Spinoso Real Estate Group as Property Manager and Leasing Agent . Collateral was 89% occupied (including temp space) as of 5/31/2024.
30
7
12/06/2021
5
7/8/2024
Loan transferred to SS effective 2/8/22 due to imminent monetary default (balloon/maturity default). SS has sent the Hello Letter and PNA and has received a signed
version. The Borrower consented to having a receiver put into place and the court appointed a receiver. The property has been taken REO via a deed in lieu. Renovations are in progress at the property.
Appraisal Reduction Comments
Page 47 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Rate
Investor
No.
Description
Date
Modification Components
Type
Modification
Balance
P&I Amount
Modification Terms
P&I Amount
Maturity
Rate
Balance
Cutoff/Current
Maturity
1
78,061,933.86
361,676.79
99,779,556.39
566,096.14
10
9/1/2021
1/6/2027
1/6/2027
5.47%
5.47%
78,061,933.86
99,779,556.39
566,096.14
361,676.79
Modification Type
1 Maturity Date
2 Amortization Change 3 Principal Write-off 5 Temporary Rate Reduction 6 Capitalization of Interest
7 Capitalization on Taxes
8 Other 9 Combination 10 Forbearance
Modifications/Extensions Detail/Description
Page 48 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Investor
No.
Date
Appraisal Information
Type
REO
Scheduled
Balances
Actual
Most Recent
Appraisal
Appraisal
Date
Cutoff
Maturity
Amort
Type
State
Prop
Type
Static
Liquidation Detail
Type
Appraisal
Redn Amt
Liquidation
Date
Net Liquidation
Proceeds
Realized
Loss
DSCR
City
23
9,218,336.25
XX
PA
10/13/2021
4,700,000.00
3
3,016,764.57
13,551,525.00
13,551,525.00
NA
10/03/2022
3
08/06/2021
10/06/2022
2.18
Johnstown
12
13,840,198.37
RT
PA
08/09/2019
20,572,251.30
7,900,000.00
2
20,572,251.29
NA
01/06/2022
07/08/2024
0.00
Selinsgrove
13,551,525.00
3,016,764.57
12,600,000.00
20,572,251.30
34,123,776.29
23,058,534.62
REO Type
4 Final Recovery REO
5 Permitted Purchase of REO
1 Paid-in-Full
2 Final Recovery Mode 3 Permitted Purchase
4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon 6 Principal Only
1 Fully Amortizing
2 Amortizing Balloon 3 Interest Only/Balloon
Amortization Type
7 Hyper-Amortization
98 Other
REO Historical Detail
Page 49 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
Status/Resolutions
Investor
No.
PTD
Loan
Status
Breach or
Defect Date
Resoln
Strategy
Description
Material Breaches and Document Defects
Page 50 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
NO
NO
NO
NO
NO
Control Termination 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
Extraordinary Event
Page 51 of 52
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2012-LC4
July 12, 2024
SEC Central Index Key (if applicable)
ABS-15G file Reference
Form ABS-15G - Reference
Deutsche Mortgage & Asset Receiving Corporation
0001013454
February 12, 2024
German American Capital Corporation
0001541294
February 12, 2024
Ladder Capital Finance LLC
0001541468
February 14, 2024
Guggenheim Life and Annuity Company
0001547562
August 01, 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
Rule 15Ga Information
Page 52 of 52
|