# EDGAR Filing Document

**Accession Number:** 0001586883
**File Stem:** 0001020242-23-000011
**Filing Date:** 2023-1
**Character Count:** 142092
**Document Hash:** 9e9145a8279355eb86b3ffa5cd571a80
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001020242-23-000011.hdr.sgml**: 20230124

**ACCESSION NUMBER**: 0001020242-23-000011

**CONFORMED SUBMISSION TYPE**: 10-D

**PUBLIC DOCUMENT COUNT**: 2

**CONFORMED PERIOD OF REPORT**: 20230112

**FILED AS OF DATE**: 20230124

**DATE AS OF CHANGE**: 20230124

**ABS ASSET CLASS**: Commercial mortgages

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** COMM 2013-CCRE11 Mortgage Trust
- **CENTRAL INDEX KEY:** 0001586883
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-D
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 333-184376-08
- **FILM NUMBER:** 23548166

**BUSINESS ADDRESS:**
- **STREET 1:** ONE INTERNATIONAL PLACE
- **STREET 2:** ROOM 520
- **CITY:** BOSTON
- **STATE:** MA
- **ZIP:** 02110
- **BUSINESS PHONE:** 6179517690

**MAIL ADDRESS:**
- **STREET 1:** ONE INTERNATIONAL PLACE
- **STREET 2:** ROOM 608
- **CITY:** BOSTON
- **STATE:** MA
- **ZIP:** 02110

Form 10-D 
```
<pre>

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET-BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:
December 13, 2022 to January 12, 2023

Commission File Number of issuing entity: 333-184376-08
Central Index Key Number of issuing entity: 0001586883

COMM 2013-CCRE11 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-184376
Central Index Key Number of depositor: 0001013454

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001558761
Cantor Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541294
German American Capital Corporation
(Exact name of sponsor as specified in its charter)

Lainie Kaye (212) 250-2500
(Name and telephone number, including area code, of the person to
contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization
of the issuing entity)

Lower Tier Remic 46-3786894
Upper Tier Remic 46-3907745
Grantor Trust 46-7075966
(I.R.S. Employer Identification No.)

c/o Deutsche Bank Trust Company Americas as Certificate Administrator
1761 East St. Andrew Place, Santa Ana CA
(Address of principal executive offices of the issuing entity)

92705
(Zip Code)

(212) 250-2500
(Telephone number, including area code)

NONE
(Former name, former address, if changed since last report)

Registered / reporting pursuant to (check one)
Title of Class  Section 12(b)  Section 12(g)  Section 15(d)  Name of Exchange
(if Section 12(b))
Class A-1           [ ]             [ ]             [X]        Not Applicable
Class A-2           [ ]             [ ]             [X]        Not Applicable
Class A-SB          [ ]             [ ]             [X]        Not Applicable
Class A-3           [ ]             [ ]             [X]        Not Applicable
Class A-4           [ ]             [ ]             [X]        Not Applicable
Class X-A           [ ]             [ ]             [X]        Not Applicable
Class A-M           [ ]             [ ]             [X]        Not Applicable
Class B             [ ]             [ ]             [X]        Not Applicable

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. Yes _X_   No ____

Part I - DISTRIBUTION INFORMATION

Item 1.  Distribution and Pool Performance Information.
On  January 12, 2023 a distribution was made to holders of the
certificates issued by COMM 2013-CCRE11 Mortgage Trust.  The
distribution report is attached as Exhibit 99.1 to this Form 10-D.

During the distribution period from December 13, 2022 to January 12, 2023
no assets securitized by Deutsche Mortgage & Asset Receiving
Corporation (the "Depositor") and held by COMM 2013-CCRE11 Mortgage
Trust were the subject of a demand to repurchase or replace for breach
of the representations and warranties contained in the underlying
transaction documents.

The Depositor filed a Form ABS-15G pursuant to Rule 15Ga-1 under the
Securities Exchange Act of 1934 on February 15, 2022.  The CIK number
of the Depositor is 0001013454.

Cantor Commercial Real Estate Lending, L.P. ("CCRE"), one of the
sponsors and mortgage loan sellers, filed a Form ABS-15G pursuant to
Rule 15Ga-1 under the Securities Exchange Act of 1934 on
May 12, 2022.  The CIK number for CCRE is 0001558761.

German American Capital Corporation ("GACC"), one of the sponsors and
mortgage loan sellers, filed a Form ABS-15G pursuant to Rule 15Ga-1
under the Securities Exchange Act of 1934 on February 15, 2022.  The
CIK number of GACC is 0001541294.

Part II - OTHER INFORMATION

Item 6.  Significant Obligors of Pool Assets.
The Miracle Mile Shops mortgaged property constitutes a
significant obligor within the meaning of Item 1101(k)(2) of
Regulation AB. Based on the information provided by the Miracle Mile
Shops mortgage loan borrower, the unaudited net operating income of
the significant obligor was $40,926,209.36, a year-to-date figure
for the period of January 1, 2022 through September 30, 2022.

Item 10. Exhibits.
(a) The following is a list of documents filed as part
    of this Report on Form 10-D:

(99.1)   <a style="-sec-extract:exhibit" href="ex991.htm">Monthly Report distributed to holders of the
         certificates issued by COMM 2013-CCRE11 Mortgage Trust,
         relating to the January 12, 2023 distribution.</a>

(b) The exhibits required to be filed by the Registrant
    pursuant to this Form are listed above.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

/s/ R. Chris Jones
Name:  R. Chris Jones
Title: Director

/s/ Matt Smith
Name:  Matt Smith
Title: Director

Date:    January 24, 2023

</pre>
```

## Exhibit 99.1

COMM 2013-CCRE11

Commercial Mortgage Pass-Through Certificates

January 12, 2023

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

|  | Certificate Payment Report | 2 | Stratification - Financial Ratios and Other | 32 |
| --- | --- | --- | --- | --- |
|  | Certificate Report | 3 | Historical Loss Liquidation | 33 |
|  | Cash Reconciliation | 4 | Historical Bond/Collateral Realized Loss Reconciliation | 34 |
| Webster #NEWLINE#https://us.ufs.db.com/investpub | Other Related Information | 5 | Loan Level Detail | 35 |
|  | Pool and Performance Detail | 6 | Specially Serviced Loan Detail | 37 |
|  | Certificate Interest Reconciliation | 7 | Specially Serviced Loan Comments | 38 |
|  | Certificate Reconciliation Detail | 8 | Appraisal Reduction Detail | 39 |
|  | Interest Shortfall Reconciliation | 9 | Appraisal Reduction Comments | 40 |
| Associated Files | Current Ratios | 10 | Modifications/Extensions Detail/Description | 41 |
| Supplements#NEWLINE#Pool Periods#NEWLINE#Pool Periods#NEWLINE#Loan Periods#NEWLINE#Loan Setup#NEWLINE#Governing Documents#NEWLINE#Annex A | Performance History | 11 | REC/Historical Detail | 42 |
|  | Payoff History | 18 | Material Breaches and Document Defects | 43 |
|  | Mortgage Payoff Detail | 26 | Extraordinary Event | 44 |
|  | Delinquency Detail | 27 | Rule 15Ga Information | 45 |
|  | Stratification - Mortgage Balances/Rates | 28 |  |  |
|  | Stratification - Amortization Terms | 29 |  |  |
|  | Stratification - Property Types | 30 |  |  |
|  | Stratification - Geographic Distribution | 31 |  |  |

Factor Information:

(800) 735-7777

Main Phone Number:

714-247-6000

# Contacts

# Dates

|  | Depositor | Deutsche Mortgage & Asset Receiving Corporation | Current Distribution Date | 01/12/2023 |
| --- | --- | --- | --- | --- |
| Main Phone Number: | Master Servicer | Midland Loan Services, a Division of PNC Bank, #NEWLINE#National | Distribution Count | 333 |
| 714-247-6000 | Special Servicer | CWCapital Asset Management LLC | Prior Distribution Date | 12/12/2022 |
|  | Underwriters | Deutsche Bank Securities, Inc.#NEWLINE#Cartor Fitzgerald & Co.#NEWLINE#Capital Securities, L.P.#NEWLINE#RBS Securities Inc.#NEWLINE#Koppa#Bank Securities, LLC | Prior Distribution Date | 01/12/2023 |
|  |  |  | Trust Collection Period | 12/07/2022 to 01/06/2023 |
| Administrator | Rating Agencies | Moody's Investors Service, Inc.#NEWLINE#HOBBS, Inc.#NEWLINE#HOBBS, Inc. | Record Date | 12/30/2022 |
|  |  |  | Registration Date | 01/06/2023 |
| Jennifer Plogol |  |  |  |  |
| (714)247-6917#NEWLINE#JennyJlopl@db.com | Trustee | U.S. Bank Trust Company, National Association | Cutoff Date | 10/01/2013 |
|  | Certificate Administrator | Deutsche Bank Trust Company Americas | Closing Date | 10/08/2013 |
|  | Operating Advisor | Park Bridge Lender Services LLC | Initial Distribution Date | 11/13/2013 |
|  | Controlling Rep/Class | Waterfall Asset Management, LLC/Class G | Rated Final Payment Date | 08/12/2050 |

In connection with the Certificate Administrator's preparation of this Statement to Certificateholders, the Certificate Administrator is conclusively relying upon, and has not independently #NEWLINE#Inverted. 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 #NEWLINE#Representations as to the completeness, reliability, accuracy or suitability for any purpose of the information provided to it by such third parties.

Page 1 of 45

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

Certificate Payment Report

| Class | Class Type | CUSIP | Position % (*) | Balance and Principal Components |  |  |  |  | Interest |  | Pass-Through Rate |  | Credit Support |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  |  |  |  | Original Balance | Beginning Balance | Principal | Non-Principal Adj/ Loss/Accretion | Ending Balance | Interest Distributed | Excess/ Shortfall | Current | Next | Original % | Current % |
| A-1 | SR | 12626AA0 |  | 42,296,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.000000% | 0.000000% | 30.00% | 35.41% |
| A-2 | SR | 12626AB8 |  | 90,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.000000% | 0.000000% | 30.00% | 35.41% |
| A-SB | SR | 12626AC6 |  | 70,309,000.00 | 9,998,370.70 | 1,391,630.90 | 0.00 | 8,646,539.80 | 30,495.03 | 0.00 | 3.660000% | 3.660000% | 30.00% | 35.41% |
| A-3 | SR | 12626AD4 |  | 275,000,000.00 | 274,914,806.69 | 375.14 | 0.00 | 274,914,431.55 | 912,488.06 | 0.00 | 3.983000% | 3.983000% | 30.00% | 35.41% |
| A-4 | SR | 12626AE2 |  | 411,267,000.00 | 411,267,000.00 | 0.00 | 0.00 | 411,267,000.00 | 1,458,312.41 | 0.00 | 4.258000% | 4.258000% | 30.00% | 35.41% |
| X-A | SR/NTL | 12626AF9 | N | 1,003,158,000.00 | 810,454,177.39 | 0.00 | 0.00 | 809,111,971.35 | 605,229.92 | 0.00 | 0.896123% | 1.203858% | 0.00% | 0.00% |
| X-B | SR/NTL | 12626AL6 | N | 186,130,000.00 | 186,130,000.00 | 0.00 | 0.00 | 186,130,000.00 | 476.18 | 0.00 | 0.003070% | 0.003070% | 0.00% | 0.00% |
| X-C | SR/NTL | 12626AN2 | N | 80,532,466.00 | 80,532,465.56 | 0.00 | 0.00 | 80,532,465.56 | 55,156.24 | 0.00 | 0.821903% | 0.876434% | 0.00% | 0.00% |
| A-M | SR | 12626BN1 |  | 114,284,000.00 | 114,284,000.00 | 0.00 | 0.00 | 114,284,000.00 | 449,040.88 | 0.00 | 4.725000% | 4.715000% | 21.00% | 24.79% |
| B | SUB/SEQ | 12626BP6 |  | 76,189,000.00 | 76,189,000.00 | 0.00 | 0.00 | 76,189,000.00 | 324,463.94 | 0.00 | 5.110406% | 5.419257% | 15.00% | 17.71% |
| C | SUB/SEQ | 12626AW2 |  | 46,031,000.00 | 46,031,000.00 | 0.00 | 0.00 | 46,031,000.00 | 196,318.61 | 0.00 | 5.117906% | 5.426057% | 11.38% | 13.43% |
| D | SUB/SEQ | 12626AF8 |  | 63,910,000.00 | 63,910,000.00 | 0.00 | 0.00 | 63,910,000.00 | 272,571.15 | 0.00 | 5.117906% | 5.426057% | 6.34% | 7.49% |
| E | SUB | 12626BA9 |  | 20,216,000.00 | 20,216,000.00 | 0.00 | 0.00 | 20,216,000.00 | 73,635.10 | 0.00 | 4.370900% | 4.370900% | 4.75% | 5.61% |
| F | SUB | 12626BC5 |  | 17,460,000.00 | 17,460,000.00 | 0.00 | 0.00 | 17,460,000.00 | 62,141.60 | 0.00 | 4.270900% | 4.270900% | 3.38% | 3.98% |
| G | SUB | 12626BE1 |  | 42,856,466.00 | 42,856,465.56 | 0.00 | 0.00 | 42,856,465.56 | 148,636.31 | (3,880.42) | 4.270900% | 4.270900% | 0.00% | 0.00% |
| V | SUB | 12626BG6 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.000000% | 0.000000% | 0.00% | 0.00% |
| R | RES | 12626BJ0 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.000000% | 0.000000% | 0.00% | 0.00% |
| LR | RES | 12626BL5 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.000000% | 0.000000% | 0.00% | 0.00% |

| SubTotal | 1,269,818,466.00 | 1,077,126,642.95 | 1,352,206.04 | 0.00 | 1,075,774,436.91 | 4,589,967.43 | (3,893.42) | SubTotal P&I | 5,942,173.47 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Total | 1,269,818,466.00 | 1,077,126,642.95 | 1,352,206.04 | 0.00 | 1,075,774,436.91 | 4,589,967.43 | (3,893.42) | Total P&I | 5,942,173.47 |

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

Page 2 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**January 12, 2023**

# **Certificate Report**

| Class | Comp | Accrual |  | Methodology | Position % | Balance Factors |  |  | Interest Distributed | Payment Factors |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  |  | Start | End |  |  | Original Balance | Beginning Balance | Ending Balance |  | Principal Distributed | Total Distributed |
| A-1 | 12626LA40 | 12/01/22 | 12/30/22 | 30/360 |  | 42,296,000.00 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| A-2 | 12626LA88 | 12/01/22 | 12/30/22 | 30/360 |  | 90,000,000.00 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| A-5B | 12626LAC6 | 12/01/22 | 12/30/22 | 30/360 |  | 70,309,000.00 | 142.20612866 | 122.97912212 | 0.43372868 | 19.22698654 | 19.66072523 |
| A-3 | 12626LAD4 | 12/01/22 | 12/30/22 | 30/360 |  | 275,000,000.00 | 999.69820615 | 999.68884200 | 3.31813840 | 0.00138415 | 3.31955255 |
| A-4 | 12626LAC2 | 12/01/22 | 12/30/22 | 30/360 |  | 411,267,000.00 | 1,000.00000000 | 1,000.00000000 | 3.54833335 | 0.00000000 | 3.54833335 |
| X-A | 12626LAF9 | 12/01/22 | 12/30/22 | 30/360 | N | 1,003,156,000.00 | 907.91439955 | 906.56644764 | 0.60332582 | 0.00000000 | 0.60332582 |
| X-B | 12626LAL6 | 12/01/22 | 12/30/22 | 30/360 | N | 186,120,000.00 | 1,000.00000000 | 1,000.00000000 | 0.00255832 | 0.00000000 | 0.00255832 |
| X-C | 12626LAF2 | 12/01/22 | 12/30/22 | 30/360 | N | 80,532,466.00 | 999.99999454 | 999.99999454 | 0.68481930 | 0.00000000 | 0.68481930 |
| A-M | 12626LBN1 | 12/01/22 | 12/30/22 | 30/360 |  | 114,284,000.00 | 1,000.00000000 | 1,000.00000000 | 3.92916664 | 0.00000000 | 3.92916664 |
| B | 12626LBP6 | 12/01/22 | 12/30/22 | 30/360 |  | 76,189,000.00 | 1,000.00000000 | 1,000.00000000 | 4.25867172 | 0.00000000 | 4.25867172 |
| C | 12626LAW2 | 12/01/22 | 12/30/22 | 30/360 |  | 46,031,000.00 | 1,000.00000000 | 1,000.00000000 | 4.26492168 | 0.00000000 | 4.26492168 |
| D | 12626LAF8 | 12/01/22 | 12/30/22 | 30/360 |  | 63,910,000.00 | 1,000.00000000 | 1,000.00000000 | 4.26492176 | 0.00000000 | 4.26492176 |
| E | 12626LB49 | 12/01/22 | 12/30/22 | 30/360 |  | 20,216,000.00 | 1,000.00000000 | 1,000.00000000 | 3.64241690 | 0.00000000 | 3.64241690 |
| F | 12626LBC5 | 12/01/22 | 12/30/22 | 30/360 |  | 17,460,000.00 | 1,000.00000000 | 1,000.00000000 | 3.55908362 | 0.00000000 | 3.55908362 |
| G | 12626LBE1 | 12/01/22 | 12/30/22 | 30/360 |  | 42,856,466.00 | 999.99998973 | 999.99998973 | 3.46823534 | 0.00000000 | 3.46823534 |
| V | 12626LBG6 | 12/01/22 | 12/30/22 | 30/360 |  | 0.00 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| R | 12626LBJ0 | 12/01/22 | 12/30/22 | 30/360 |  | 0.00 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| LR | 12626LBL5 | 12/01/22 | 12/30/22 | 30/360 |  | 0.00 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |

Page 3 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**January 12, 2023**

# **Cash Reconciliation**

| Servicer Remittance Non-Adjusted |  | Adjustments |  | Trust |  |
| --- | --- | --- | --- | --- | --- |
| Principal |  | Principal |  | Trust Related Fees & Expenses |  |
| A. Scheduled Principal |  | A. Excess Amounts |  | Trustee Fee | (500.00) |
| Current Principal | 1,166,453.28 | Subsequent Recovery | 0.00 | Certificate Administrator Fee | (889.83) |
| Advanced Principal | 185,752.76 | Gain on Sale | 0.00 | Trustee Stops | 0.00 |
| Scheduled Maturity Payoff | 0.00 |  |  | Certificate Insurer | 0.00 |
|  |  | B. Shortfalls Amounts |  | Collateral Administrator | 0.00 |
| B. Unscheduled Principal |  | Realized Loss | 0.00 | Trust Expense(s) | 0.00 |
| Voluntary | 0.00 | Additional Loss Claim | 0.00 | Guarantee Fee/NEWLINE/UNembursed Indemnification Expense | 0.00 |
| Post-Maturity | 0.00 |  |  |  | 0.00 |
| Liquidation | 0.00 | Net Excess/Shortfall | 0.00 | Trust Related Fees & Expenses | (1,399.83) |
| Containment | 0.00 |  |  |  |  |
| Defiscence | 0.00 | Interest |  | Excess Liquidation Proceeds Acct |  |
| Neg.Amt/Deferred | 0.00 | A. Excesses |  | Reg. Balance | 0.00 |
|  |  | Penalties/Yield Maintain/Ext Fees | 0.00 | Deposit | 0.00 |
| Principal Non-Adjusted | 1,352,206.04 | Extension Interest (APD) | 0.00 | Withdrawal | 0.00 |
|  |  | Default Interest | 0.00 | End Balance | 0.00 |
|  |  | Prepay Interest Excess (PPE) | 0.00 |  |  |
| Interest |  | Interest Recovery | 0.00 | Interest Reserve Account |  |
| A. Scheduled Interest |  | ASER Recovered | 0.00 | Deposit | (148,514.53) |
| Current Interest | 2,838,305.59 | Other Interest Proceeds | 0.00 | Cumulative Deposit | (148,514.53) |
| Debrogant Interest | 937,687.05 | B. Shortfalls |  | Withdrawal | 0.00 |
|  |  | Gross PPS (Prepay Interest Shortfall) | 0.00 |  |  |
| B. Servicing Fees & Expenses |  | Servicer PPS Cap | 0.00 |  |  |

| Current Service Fees | (13,119.26) | Net PP15 | 0.00 | Summary |
| --- | --- | --- | --- | --- |
| Delinquent Service Fees | (3,675.64) | Deferred Interest | 0.00 | Principal Adjusted |
| Sub-Service | 0.00 | Modification Shortfall | 0.00 | Scheduled Interest |
| Service Fee Stops | (13,432.74) | ASER Applied | 0.00 | Service Fee & Expense |
| Other Fee Stops (incl. Insurer) | 0.00 | Special Service Fees | (2,728.36) | Excess Liq. Pro. Deposit |
| Miscellaneous Fees |  | Workout Fees | (1,315.37) | Interest Shortfall Expense |
| Service Fees/Expenses | (30,227.44) | Liquidation Fees | 0.00 | Other Interest Adjustments |
| Interest Non-Adjusted | 4,743,765.20 | Non-Recoverable Advances | 0.00 | Service Fees |
| Principal & Interest Non-Adjusted | 6,095,971.24 | Interest on Prior Advances | 150.34 | Trustee Fee & Expense |
| C. Operating Advisor Fees | (1,722.97) | Various Expenses | 0.00 | State Agreements |
| D. CREFC License Fee | (463.28) | Other Interest Loss | 0.00 | Excess Liq. Pro. Acct. |
|  |  | Net Excess/Shortfall | (3,893.42) | Interest Reserve Account |
|  |  |  |  | Due to Certificates |
|  |  |  |  | 5,942,173.46 |

Page 4 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

Other Related Information

Disclosable Special Service Fees*

| Commissions | 0.00 |
| --- | --- |
| Brokerage fees | 0.00 |
| Rebates | 0.00 |
| Other | 0.00 |

*Fee-sharing arrangement

Page 5 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

Post and Performance Detail

| Post Detail |  |  |  |  | WA Rates/Terms |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Current | Amt | % | Cnt | % |  | Cutoff | Prior | Current | Next |
| Amortising/Ballon | 257,937,143.14 | 23.98% | 25 | 55.56% | WAC | 5.37624% | 5.15208% | 5.31859% | 5.32367% |
| IC/Amortising/Ballon | 702,153,862.38 | 65.27% | 18 | 40.00% | LBOR | N/A | N/A | N/A | N/A |
| IC/Ballon | 115,663,431.41 | 10.75% | 2 | 4.44% | WARM | 115.00 | 8.53 | 7.53 |  |
|  |  |  |  |  | AWAM | 355.00 | 177.88 | 176.08 |  |
| Smallest Balance | 522,935.16 |  |  |  |  |  |  |  |  |
| Average Balance | 23,906,098.60 |  |  |  |  |  |  |  |  |
| Largest Balance | 135,838,418.74 |  |  |  |  |  |  |  |  |
|  |  |  |  |  |  | Performance Scapula |  |  |  |
| Current | Amt | % | Cnt | % | Current | 3 Mo Avg | 6 Mo Avg | 12 Mo Avg |  |
|  |  |  |  |  |  | % Bal % Cnt | % Bal % Cnt | % Bal % Cnt |  |
| Beginning Balance | 1,077,125,642.95 | 84.83% | 45 | 95.74% | Current | 99.46% | 98.52% | 99.14% | 98.15% |
| Scheduled Principal | 1,352,206.04 | 0.11% | 39 | 82.98% | 30 Day | 0.14% | 0.74% | 0.07% | 0.07% |
| Voluntary Payoff | 0.00 | 0.00% | 0 | 0.00% | 60 Day | 0.00% | 0.00% | 0.00% | 0.00% |

| Scheduled Maturity Payoff | 0.00 | 0.00% | 0 | 0.00% | 90 Day Plus | 0.39% | 0.74% | 0.79% | 1.48% | 0.98% | 1.85% |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Post-Maturity Payoff | 0.00 | 0.00% | 0 | 0.00% | Foreclosures | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Liquidation/Disposition | 0.00 | 0.00% | 0 | 0.00% | REOS | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Realized Loss | 0.00 | 0.00% | 0 | 0.00% | Bankruptcies | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Curtailment | 0.00 | 0.00% | 0 | 0.00% | Liquidations | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Repurchase/Substitution/DPO | 0.00 | 0.00% | 0 | 0.00% | Defensiveness | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Negative Amortization/Deferred | 0.00 | 0.00% | 0 | 0.00% | Modifications | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Ending Balance | 1,075,774,438.91 | 84.72% | 45 | 95.74% |  |  |  |  |  |  |  |

| Advance Summary |  |  |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Cumulative | Am | % | Cr | % | Cumulative | Principal | Interest | Cr | % Am % Cr |
| Scheduled Principal | 103,511,379.98 | 8.15% |  |  | Prior Outstanding | 280,343.67 | 752,264.06 | 3 | 0.02% 6.38% |
| Voluntary Payoff | 0.00 | 0.00% | 0 | 0.00% | Current Amount | 185,752.76 | 937,687.05 | 2 | 0.01% 4.26% |
| Scheduled Maturity Payoff | 90,000,000.00 | 7.09% | 2 | 4.26% | Recovery (-) | 280,343.67 | 752,264.06 | 3 | 0.02% 6.38% |
| Post Maturity Payoff | 0.00 | 0.00% | 0 | 0.00% | Current Outstanding | 185,752.76 | 937,687.05 | 2 | 0.01% 4.26% |
| Net Liquidation/Disposition | 0.00 | 0.00% | 0 | 0.00% | Non-Receivable | 0.00 | 0.00 | 0 | 0.00% 0.00% |
| Realized Loss | 0.00 | 0.00% | 0 | 0.00% |  |  |  |  |  |
| Curtailment | 1,204,153.29 | 0.09% | 52 | N/A | Appraisal Reduction Summary |  |  |  |  |
| Repurchase/Substitution/DPO | 0.00 | 0.00% | 0 | 0.00% | Prior Cumulative ASER | 0.00 | First ARA |  | 5,420,311.72 |
| Negative Amortization/Deferred | -671,500.03 | -0.05% | 1 | 2.13% | Current ASER | 0.00 | Average ARA |  | 0.00 |
|  |  |  |  |  | Recovery (-) | 0.00 | Most Recent ARA |  | 0.00 |
|  |  |  |  |  | Cumulative ASER | 0.00 |  |  |  |

(*) AR/AM - Loans that are IO/Ballion or IO/Amortizing Ballion are not included in this calculation

Page 6 of 45

# **COMM 2013-CORE11**

# **Commercial Mortgage Pass-Through Certificates**

**January 12, 2023**

# **Certificate Interest Reconciliation**

| Class | CUSIP | Prior Due | Current Due | Accrual Method | Days | Beginning Balance | Pass-Through Rate | Prior Shortfall | Current Accrued | Current Additions | Current Deductions | Distributable Interest | Distributed Interest | Outstanding Shortfall |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| A-1 | 12626LAA0 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 0.00 | 0.000000% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| A-2 | 12626LAB8 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 0.00 | 0.000000% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| A-3B | 12626LAC0 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 9,998,370.70 | 3.660000% | 0.00 | 30,495.03 | 0.00 | 0.00 | 30,495.03 | 30,495.03 | 0.00 |
| A-3 | 12626LADA | 12/01/22 | 12/30/22 | F-30/360 | 30 | 274,914,856.69 | 3.983000% | 0.00 | 912,488.06 | 0.00 | 0.00 | 912,488.06 | 912,488.06 | 0.00 |
| A-4 | 12626LAE2 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 411,287,000.00 | 4.258000% | 0.00 | 1,459,312.41 | 0.00 | 0.00 | 1,459,312.41 | 1,459,312.41 | 0.00 |
| X-A | 12626LAF9 | 12/01/22 | 12/30/22 | A-30/360 | 30 | 810,464,177.39 | 0.896123% | 0.00 | 605,229.92 | 0.00 | 0.00 | 605,229.92 | 605,229.92 | 0.00 |
| X-B | 12626LAE6 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 188,130,000.00 | 0.003070% | 0.00 | 476.18 | 0.00 | 0.00 | 476.18 | 476.18 | 0.00 |
| X-C | 12626LAH2 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 80,532,465.56 | 0.821963% | 0.00 | 55,158.24 | 0.00 | 0.00 | 55,158.24 | 55,158.24 | 0.00 |
| A-M | 12626LBN1 | 12/01/22 | 12/30/22 | A-30/360 | 30 | 114,284,000.00 | 4.710000% | 0.00 | 449,040.88 | 0.00 | 0.00 | 449,040.88 | 449,040.88 | 0.00 |
| B | 12626LBP9 | 12/01/22 | 12/30/22 | A-30/360 | 30 | 76,189,000.00 | 5.110000% | 0.00 | 324,463.84 | 0.00 | 0.00 | 324,463.84 | 324,463.84 | 0.00 |
| C | 12626LAH2 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 46,031,000.00 | 5.117000% | 0.00 | 186,318.61 | 0.00 | 0.00 | 186,318.61 | 186,318.61 | 0.00 |
| D | 12626LAH9 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 63,810,000.00 | 5.117000% | 0.00 | 272,571.15 | 0.00 | 0.00 | 272,571.15 | 272,571.15 | 0.00 |
| E | 12626LBA9 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 20,210,000.00 | 4.370000% | 0.00 | 73,635.10 | 0.00 | 0.00 | 73,635.10 | 73,635.10 | 0.00 |
| F | 12626LBC5 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 17,460,000.00 | 4.270000% | 0.00 | 62,141.60 | 0.00 | 0.00 | 62,141.60 | 62,141.60 | 0.00 |
| G | 12626LBE1 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 42,856,465.56 | 4.270000% | 171,751.68 | 152,529.73 | 0.00 | 0.00 | 324,281.41 | 148,636.31 | 175,645.10 |
| V | 12626LBO8 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 0.00 | 0.000000% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| R | 12626LR0 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 0.00 | 0.000000% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LR | 12626LBL5 | 12/01/22 | 12/30/22 | F-30/360 | 30 | 0.00 | 0.000000% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| SubTotal | 1,077,126,642.95 | 171,751.68 | 4,593,880.85 | 0.00 | 0.00 | 4,765,612.53 | 4,589,967.43 | 175,645.10 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Total | 1,077,126,642.95 | 171,751.68 | 4,593,880.85 | 0.00 | 0.00 | 4,765,612.53 | 4,589,967.43 | 175,645.10 |

Page 7 of 45

# **COMM 2013-CORE11**

# **Commercial Mortgage Pass-Through Certificates**

**January 12, 2023**

# **Certificate Reconciliation Detail**

| Class | Scheduled | Principal Components |  |  |  | Interest Additions |  |  |  | Interest Deductions |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  |  | Unscheduled | Current Loss | Cumulative Loss | PPV, PPV, PPV, Ext Fees | Interest Adjustment | Interest on Prior Shortfall | Interest on Prior Loss | Net PPV | Deferred Accretion | Interest Loss Expense |  |
| A-1 | 0.00 | 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 | 0.00 |
| A-3B | 1,351,830.90 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| A-3 | 375.14 | 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 | 0.00 |

| X-A | N | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| X-B | N | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| X-C | N | 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 | 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 | 0.00 | 0.44 | 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 |
| W |  | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| UR |  | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| SubTotal | 1,352,206.04 | 0.00 | 0.00 | 0.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Total | 1,352,206.04 | 0.00 | 0.00 | 0.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

Page 8 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**January 12, 2023**

# **Interest Shortfall Reconciliation**

| Investor No. | Scheduled Principal Balance at Contribution | Special Servicing Fee |  |  |  |  |  | Most Recent Net ASER Amount | Prepayment Interest (Excess)/ Shortfall | Non Recoverable (Scheduled Interest) | Reimbursed Interest on Advances | Modified Interest Rate Reduction (Excess) | Reimb of Advances to Service |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  |  | Scheduled Balance | Servicing Fee Amount plus A/H/E/M | Liquidation Amount | Workout Fee Amount | Total | Current Month |  |  |  |  |  | Left to Reimburse Service | Other Shortfalls/ A/H/E/M | Other Shortfalls/ A/H/E/M |
| 17 | 23,224,396.00 | 19,728,749.24 | 0.00 | 0.00 | 1,315.37 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 22 | 15,000,000.00 | 12,648,144.82 | 2,728.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 41 | 5,394,331.00 | 4,615,155.91 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (150.34) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| Totals | 2,728.39 | 0.00 | 1,315.37 | 0.00 | 0.00 | 0.00 | (150.34) | 0.00 | 0.00 | 0.00 | 0.00 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |

**Total Interest Shortfall Sitting the Trust** **3,883.42**

Page 9 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**January 12, 2023**

Current Ratings

| Closing Ratings |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Class | Class Type | CUSIP | Fitch | Moody's | S & P | Morningstar | DBRS | Kroll | Rating | Eff Date | Moody's |  | S & P |  | Morningstar |  | DBRS |  | Kroll |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  |  |  | Rating | Eff Date | Rating | Eff Date | Rating | Eff Date | Rating | Eff Date | Rating |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Ratings Information Restated |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Contact Information |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Fitch, Inc. A NEW LINE FROM State Moody's Insurance Corporation (1) 2008-2009 (2) 2009-2010 (3) 2010-2011 (4) 2011-2012 (5) 2012-2013 (6) 2013-2014 (7) 2014-2015 (8) 2015-2016 (9) 2016-2017 (10) 2017-2018 (11) 2018-2019 (12) 2019-2020 (13) 2020-2021 (14) 2021-2022 (15) 2022-2023 (16) 2023-2024 (17) 2024-2025 (18) 2025-2026 (19) 2026-2027 (20) 2027-2028 (21) 2028-2029 (22) 2029-2030 (23) 2030-2031 (24) 2031-2032 (25) 2032-2033 (26) 2033-2034 (27) 2034-2035 (28) 2035-2036 (29) 2036-2037 (30) 2037-2038 (31) 2038-2039 (32) 2039-2040 (33) 2040-2041 (34) 2041-2042 (35) 2042-2043 (36) 2043-2044 (37) 2044-2045 (38) 2045-2046 (39) 2046-2047 (40) 2047-2048 (41) 2048-2049 (42) 2049-2050 (43) 2050-2051 (44) 2051-2052 (45) 2052-2053 (46) 2053-2054 (47) 2054-2055 (48) 2055-2056 (49) 2056-2057 (50) 2057-2058 (51) 2058-2059 (52) 2059-2060 (53) 2060-2061 (54) 2061-2062 (55) 2062-2063 (56) 2063-2064 (57) 2064-2065 (58) 2065-2066 (59) 2066-2067 (60) 2067-2068 (61) 2068-2069 (62) 2069-2070 (63) 2070-2071 (64) 2071-2072 (65) 2072-2073 (66) 2073-2074 (67) 2074-2075 (68) 2075-2076 (69) 2076-2077 (70) 2077-2078 (71) 2078-2079 (72) 2079-2080 (73) 2080-2081 (74) 2081-2082 (75) 2082-2083 (76) 2083-2084 (77) 2084-2085 (78) 2085-2086 (79) 2086-2087 (80) 2087-2088 (81) 2088-2089 (82) 2089-2090 (83) 2090-2091 (84) 2091-2092 (85) 2092-2093 (86) 2093-2094 (87) 2094-2095 (88) 2095-2096 (89) 2096-2097 (90) 2097-2098 (91) 2098-2099 (92) 2099-2100 (93) 2100-2101 (94) 2101-2102 (95) 2102-2103 (96) 2103-2104 (97) 2104-2105 (98) 2105-2106 (99) 2106-2107 (100) 2107-2108 (101) 2108-2109 (102) 2109-2110 (103) 2110-2111 (104) 2111-2112 (105) 2112-2113 (106) 2113-2114 (107) 2114-2115 (108) 2115-2116 (109) 2116-2117 (110) 2117-2118 (111) 2118-2119 (112) 2119-2120 (113) 2120-2121 (114) 2121-2122 (115) 2122-2123 (116) 2123-2124 (117) 2124-2125 (118) 2125-2126 (119) 2126-2127 (120) 2127-2128 (121) 2128-2129 (122) 2129-2130 (123) 2130-2131 (124) 2131-2132 (125) 2132-2133 (126) 2133-2134 (127) 2134-2135 (128) 2135-2136 (129) 2136-2137 (130) 2137-2138 (131) 2138-2139 (132) 2139-2140 (133) 2140-2141 (134) 2141-2142 (135) 2142-2143 (136) 2143-2144 (137) 2144-2145 (138) 2145-2146 (139) 2146-2147 (140) 2147-2148 (141) 2148-2149 (142) 2149-2150 (143) 2150-2151 (144) 2151-2152 (145) 2152-2153 (146) 2153-2154 (147) 2154-2155 (148) 2155-2156 (149) 2156-2157 (150) 2157-2158 (151) 2158-2159 (152) 2159-2160 (153) 2160-2161 (154) 2161-2162 (155) 2162-2163 (156) 2163-2164 (157) 2164-2165 (158) 2165-2166 (159) 2166-2167 (160) 2167-2168 (161) 2168-2169 (162) 2169-2170 (163) 2170-2171 (164) 2171-2172 (165) 2172-2173 (166) 2173-2174 (167) 2174-2175 (168) 2175-2176 (169) 2176-2177 (170) 2177-2178 (171) 2178-2179 (172) 2179-2180 (173) 2180-2181 (174) 2181-2182 (175) 2182-2183 (176) 2183-2184 (177) 2184-2185 (178) 2185-2186 (179) 2186-2187 (180) 2187-2188 (181) 2188-2189 (182) 2189-2190 (183) 2190-2191 (184) 2191-2192 (185) 2192-2193 (186) 2193-2194 (187) 2194-2195 (188) 2195-2196 (189) 2196-2197 (190) 2197-2198 (191) 2198-2199 (192) 2199-2200 (193) 2200-2201 (194) 2201-2202 (195) 2202-2203 (196) 2203-2204 (197) 2204-2205 (198) 2205-2206 (199) 2206-2207 (200) 2207-2208 (201) 2208-2209 (202) 2209-2210 (203) 2210-2211 (204) 2211-2212 (205) 2212-2213 (206) 2213-2214 (207) 2214-2215 (208) 2215-2216 (209) 2216-2217 (210) 2217-2218 (211) 2218-2219 (212) 2219-2220 (213) 2220-2221 (214) 2221-2222 (215) 2222-2223 (216) 2223-2224 (217) 2224-2225 (218) 2225-2226 (219) 2226-2227 (220) 2227-2228 (221) 2228-2229 (222) 2229-2230 (223) 2230-2231 (224) 2231-2232 (225) 2232-2233 (226) 2233-2234 (227) 2234-2235 (228) 2235-2236 (229) 2236-2237 (230) 2237-2238 (231) 2238-2239 (232) 2239-2240 (233) 2240-2241 (234) 2241-2242 (235) 2242-2243 (236) 2243-2244 (237) 2244-2245 (238) 2245-2246 (239) 2246-2247 (240) 2247-2248 (241) 2248-2249 (242) 2249-2250 (243) 2250-2251 (244) 2251-2252 (245) 2252-2253 (246) 2253-2254 (247) 2254-2255 (248) 2255-2256 (249) 2256-2257 (250) 2257-2258 (251) 2258-2259 (252) 2259-2260 (253) 2260-2261 (254) 2261-2262 (255) 2262-2263 (256) 2263-2264 (257) 2264-2265 (258) 2265-2266 (259) 2266-2267 (260) 2267-2268 (261) 2268-2269 (262) 2269-2270 (263) 2270-2271 (264) 2271-2272 (265) 2272-2273 (266) 2273-2274 (267) 2274-2275 (268) 2275-2276 (269) 2276-2277 (270) 2277-2278 (271) 2278-2279 (272) 2279-2280 (273) 2280-2281 (274) 2281-2282 (275) 2282-2283 (276) 2283-2284 (277) 2284-2285 (278) 2285-2286 (279) 2286-2287 (280) 2287-2288 (281) 2288-2289 (282) 2289-2290 (283) 2290-2291 (284) 2291-2292 (285) 2292-2293 (286) 2293-2294 (287) 2294-2295 (288) 2295-2296 (289) 2296-2297 (290) 2297-2298 (291) 2298-2299 (292) 2299-2300 (293) 2300-2301 (294) 2301-2302 (295) 2302-2303 (296) 2303-2304 (297) 2304-2305 (298) 2305-2306 (299) 2306-2307 (300) 2307-2308 (301) 2308-2309 (302) 2309-2310 (303) 2310-2311 (304) 2311-2312 (305) 2312-2313 (306) 2313-2314 (307) 2314-2315 (308) 2315-2316 (309) 2316-2317 (310) 2317-2318 (311) 2318-2319 (312) 2319-2320 (313) 2320-2321 (314) 2321-2322 (315) 2322-2323 (316) 2323-2324 (317) 2324-2325 (318) 2325-2326 (319) 2326-2327 (320) 2327-2328 (321) 2328-2329 (322) 2329-2330 (323) 2330-2331 (324) 2331-2332 (325) 2332-2333 (326) 2333-2334 (327) 2334-2335 (328) 2335-2336 (329) 2336-2337 (330) 2337-2338 (331) 2338-2339 (332) 2339-2340 (333) 2340-2341 (334) 2341-2342 (335) 2342-2343 (336) 2343-2344 (337) 2344-2345 (338) 2345-2346 (339) 2346-2347 (340) 2347-2348 (341) 2348-2349 (342) 2349-2350 (343) 2350-2351 (344) 2351-2352 (345) 2352-2353 (346) 2353-2354 (347) 2354-2355 (348) 2355-2356 (349) 2356-2357 (350) 2357-2358 (351) 2358-2359 (352) 2359-2360 (353) 2360-2361 (354) 2361-2362 (355) 2362-2363 (356) 2363-2364 (357) 2364-2365 (358) 2365-2366 (359) 2366-2367 (360) 2367-2368 (361) 2368-2369 (362) 2369-2370 (363) 2370-2371 (364) 2371-2372 (365) 2372-2373 (366) 2373-2374 (367) 2374-2375 (368) 2375-2376 (369) 2376-2377 (370) 2377-2378 (371) 2378-2379 (372) 2379-2380 (373) 2380-2381 (374) 2381-2382 (375) 2382-2383 (376) 2383-2384 (377) 2384-2385 (378) 2385-2386 (379) 2386-2387 (380) 2387-2388 (381) 2388-2389 (382) 2389-2390 (383) 2390-2391 (384) 2391-2392 (385) 2392-2393 (386) 2393-2394 (387) 2394-2395 (388) 2395-2396 (389) 2396-2397 (390) 2397-2398 (391) 2398-2399 (392) 2399-2400 (393) 2400-2401 (394) 2401-2402 (395) 2402-2403 (396) 2403-2404 (397) 2404-2405 (398) 2405-2406 (399) 2406-2407 (400) 2407-2408 (401) 2408-2409 (402) 2409-2410 (403) 2410-2411 (404) 2411-2412 (405) 2412-2413 (406) 2413-2414 (407) 2414-2415 (408) 2415-2416 (409) 2416-2417 (410) 2417-2418 (411) 2418-2419 (412) 2419-2420 (413) 2420-2421 (414) 2421-2422 (415) 2422-2423 (416) 2423-2424 (417) 2424-2425 (418) 2425-2426 (419) 2426-2427 (420) 2427-2428 (421) 2428-2429 (422) 2429-2430 (423) 2430-2431 (424) 2431-2432 (425) 2432-2433 (426) 2433-2434 (427) 2434-2435 (428) 2435-2436 (429) 2436-2437 (430) 2437-2438 (431) 2438-2439 (432) 2439-2440 (433) 2440-2441 (434) 2441-2442 (435) 2442-2443 (436) 2443-2444 (437) 2444-2445 (438) 2445-2446 (439) 2446-2447 (440) 2447-2448 (441) 2448-2449 (442) 2449-2450 (443) 2450-2451 (444) 2451-2452 (445) 2452-2453 (446) 2453-2454 (447) 2454-2455 (448) 2455-2456 (449) 2456-2457 (450) 2457-2458 (451) 2458-2459 (452) 2459-2460 (453) 2460-2461 (454) 2461-2462 (455) 2462-2463 (456) 2463-2464 (457) 2464-2465 (458) 2465-2466 (459) 2466-2467 (460) 2467-2468 (461) 2468-2469 (462) 2469-2470 (463) 2470-2471 (464) 2471-2472 (465) 2472-2473 (466) 2473-2474 (467) 2474-2475 (468) 2475-2476 (469) 2476-2477 (470) 2477-2478 (471) 2478-2479 (472) 2479-2480 (473) 2480-2481 (474) 2481-2482 (475) 2482-2483 (476) 2483-2484 (477) 2484-2485 (478) 2485-2486 (479) 2486-2487 (480) 2487-2488 (481) 2488-2489 (482) 2489-2490 (483) 2490-2491 (484) 2491-2492 (485) 2492-2493 (486) 2493-2494 (487) 2494-2495 (488) 2495-2496 (489) 2496-2497 (490) 2497-2498 (491) 2498-2499 (492) 2499-2500 (493) 2500-2501 (494) 2501-2502 (495) 2502-2503 (496) 2503-2504 (497) 2504-2505 (498) 2505-2506 (499) 2506-2507 (500) 2507-2508 (501) 2508-2509 (502) 2509-2510 (503) 2510-2511 (504) 2511-2512 (505) 2512-2513 (506) 2513-2514 (507) 2514-2515 (508) 2515-2516 (509) 2516-2517 (510) 2517-2518 (511) 2518-2519 (512) 2519-2520 (513) 2520-2521 (514) 2521-2522 (515) 2522-2523 (516) 2523-2524 (517) 2524-2525 (518) 2525-2526 (519) 2526-2527 (520) 2527-2528 (521) 2528-2529 (522) 2529-2530 (523) 2530-2531 (524) 2531-2532 (525) 2532-2533 (526) 2533-2534 (527) 2534-2535 (528) 2535-2536 (529) 2536-2537 (530) 2537-2538 (531) 2538-2539 (532) 2539-2540 (533) 2540-2541 (534) 2541-2542 (535) 2542-2543 (536) 2543-2544 (537) 2544-2545 (538) 2545-2546 (539) 2546-2547 (540) 2547-2548 (541) 2548-2549 (542) 2549-2550 (543) 2550-2551 (544) 2551-2552 (545) 2552-2553 (546) 2553-2554 (547) 2554-2555 (548) 2555-2556 (549) 2556-2557 (550) 2557-2558 (551) 2558-2559 (552) 2559-2560 (553) 2560-2561 (554) 2561-2562 (555) 2562-2563 (556) 2563-2564 (557) 2564-2565 (558) 2565-2566 (559) 2566-2567 (560) 2567-2568 (561) 2568-2569 (562) 2569-2570 (563) 2570-2571 (564) 2571-2572 (565) 2572-2573 (566) 2573-2574 (567) 2574-2575 (568) 2575-2576 (569) 2576-2577 (570) 2577-2578 (571) 2578-2579 (572) 2579-2580 (573) 2580-2581 (574) 2581-2582 (575) 2582-2583 (576) 2583-2584 (577) 2584-2585 (578) 2585-2586 (579) 2586-2587 (580) 2587-2588 (581) 2588-2589 (582) 2589-2590 (583) 2590-2591 (584) 2591-2592 (585) 2592-2593 (586) 2593-2594 (587) 2594-2595 (588) 2595-2596 (589) 2596-2597 (590) 2597-2598 (591) 2598-2599 (592) 2599-2600 (593) 2600-2601 (594) 2601-2602 (595) 2602-2603 (596) 2603-2604 (597) 2604-2605 (598) 2605-2606 (599) 2606-2607 (600) 2607-2608 (601) 2608-2609 (602) 2609-2610 (603) 2610-2611 (604) 2611-2612 (605) 2612-2613 (606) 2613-2614 (607) 2614-2615 (608) 2615-2616 (609) 2616-2617 (610) 2617-2618 (611) 2618-2619 (612) 2619-2620 (613) 2620-2621 (614) 2621-2622 (615) 2622-2623 (616) 2623-2624 (617) 2624-2625 (618) 2625-2626 (619) 2626-2627 (620) 2627-2628 (621) 2628-2629 (622) 2629-2630 (623) 2630-2631 (624) 2631-2632 (625) 2632-2633 (626) 2633-2634 (627) 2634-2635 (628) 2635-2636 (629) 2636-2637 (630) 2637-2638 (631) 2638-2639 (632) 2639-2640 (633) 2640-2641 (634) 2641-2642 (635) 2642-2643 (636) 2643-2644 (637) 2644-2645 (638) 2645-2646 (639) 2646-2647 (640) 2647-2648 (641) 2648-2649 (642) 2649-2650 (643) 2650-2651 (644) 2651-2652 (645) 2652-2653 (646) 2653-2654 (647) 2654-2655 (648) 2655-2656 (649) 2656-2657 (650) 2657-2658 (651) 2658-2659 (652) 2659-2660 (653) 2660-2661 (654) 2661-2662 (655) 2662-2663 (656) 2663-2664 (657) 2664-2665 (658) 2665-2666 (659) 2666-2667 (660) 2667-2668 (661) 2668-2669 (662) 2669-2670 (663) 2670-2671 (664) 2671-2672 (665) 2672-2673 (666) 2673-2674 (667) 2674-2675 (668) 2675-2676 (669) 2676-2677 (670) 2677-2678 (671) 2678-2679 (672) 2679-2680 (673) 2680-2681 (674) 2681-2682 (675) 2682-2683 (676) 2683-2684 (677) 2684-2685 (678) 2685-2686 (679) 2686-2687 (680) 2687-2688 (681) 2688-2689 (682) 2689-2690 (683) 2690-2691 (684) 2691-2692 (685) 2692-2693 (686) 2693-2694 (687) 2694-2695 (688) 2695-2696 (689) 2696-2697 (690) 2697-2698 (691) 2698-2699 (692) 2699-2700 (693) 2700-2701 (694) 2701-2702 (695) 2702-2703 (696) 2703-2704 (697) 2704-2705 (698) 2705-2706 (699) 2706-2707 (700) 2707-2708 (701) 2708-2709 (702) 2709-2710 (703) 2710-2711 (704) 2711-2712 (705) 2712-2713 (706) 2713-2714 (707) 2714-2715 (708) 2715-2716 (709) 2716-2717 (710) 2717-2718 (711) 2718-2719 (712) 2719-2720 (713) 2720-2721 (714) 2721-2722 (715) 2722-2723 (716) 2723-2724 (717) 2724-2725 (718) 2725-2726 (719) 2726-2727 (720) 2727-2728 (721) 2728-2729 (722) 2729-2730 (723) 2730-2731 (724) 2731-2732 (725) 2732-2733 (726) 2733-2734 (727) 2734-2735 (728) 2735-2736 (729) 2736-2737 (730) 2737-2738 (731) 2738-2739 (732) 2739-2740 (733) 2740-2741 (734) 2741-2742 (735) 2742-2743 (736) 2743-2744 (737) 2744-2745 (738) 2745-2746 (739) 2746-2747 (740) 2747-2748 (741) 2748-2749 (742) 2749-2750 (743) 2750-2751 (744) 2751-2752 (745) 2752-2753 (746) 2753-2754 (747) 2754-2755 (748) 2755-2756 (749) 2756-2757 (750) 2757-2758 (751) 2758-2759 (752) 2759-2760 (753) 2760-2761 (754) 2761-2762 (755) 2762-2763 (756) 2763-2764 (757) 2764-2765 (758) 2765-2766 (759) 2766-2767 (760) 2767-2768 (761) 2768-2769 (762) 2769-2770 (763) 2770-2771 (764) 2771-2772 (765) 2772-2773 (766) 2773-2774 (767) 2774-2775 (768) 2775-2776 (769) 2776-2777 (770) 2777-2778 (771) 2778-2779 (772) 2779-2780 (773) 2780-2781 (774) 2781-2782 (775) 2782-2783 (776) 2783-2784 (777) 2784-2785 (778) 2785-2786 (779) 2786-2787 (780) 2787-2788 (781) 2788-2789 (782) 2789-2790 (783) 2790-2791 (784) 2791-2792 (785) 2792-2793 (786) 2793-2794 (787) 2794-2795 (788) 2795-2796 (789) 2796-2797 (790) 2797-2798 (791) 2798-2799 (792) 2799-2800 (793) 2800-2801 (794) 2801-2802 (795) 2802-2803 (796) 2803-2804 (797) 2804-2805 (798) 2805-2806 (799) 2806-2807 (800) 2807-2808 (801) 2808-2809 (802) 2809-2810 (803) 2810-2811 (804) 2811-2812 (805) 2812-2813 (806) 2813-2814 (807) 2814-2815 (808) 2815-2816 (809) 2816-2817 (810) 2817-2818 (811) 2818-2819 (812) 2819-2820 (813) 2820-2821 (814) 2821-2822 (815) 2822-2823 (816) 2823-2824 (817) 2824-2825 (818) 2825-2826 (819) 2826-2827 (820) 2827-2828 (821) 2828-2829 (822) 2829-2830 (823) 2830-2831 (824) 2831-2832 (825) 2832-2833 (826) 2833-2834 (827) 2834-2835 (828) 2835-2836 (829) 2836-2837 (830) 2837-2838 (831) 2838-2839 (832) 2839-2840 (833) 2840-2841 (834) 2841-2842 (835) 2842-2843 (836) 2843-2844 (837) 2844-2845 (838) 2845-2846 (839) 2846-2847 (840) 2847-2848 (841) 2848-2849 (842) 2849-2850 (843) 2850-2851 (844) 2851-2852 (845) 2852-2853 (846) 2853-2854 (847) 2854-2855 (848) 2855-2856 (849) 2856-2857 (850) 2857-2858 (851) 2858-2859 (852) 2859-2860 (853) 2860-2861 (854) 2861-2862 (855) 2862-2863 (856) 2863-2864 (857) 2864-2865 (858) 2865-2866 (859) 2866-2867 (860) 2867-2868 (861) 2868-2869 (862) 2869-2870 (863) 2870-2871 (864) 2871-2872 (865) 2872-2873 (866) 2873-2874 (867) 2874-2875 (868) 2875-2876 (869) 2876-2877 (870) 2877-2878 (871) 2878-2879 (872) 2879-2880 (873) 2880-2881 (874) 2881-2882 (875) 2882-2883 (876) 2883-2884 (877) 2884-2885 (878) 2885-2886 (879) 2886-2887 (880) 2887-2888 (881) 2888-2889 (882) 2889-2890 (883) 2890-2891 (884) 2891-2892 (885) 2892-2893 (886) 2893-2894 (887) 2894-2895 (888) 2895-2896 (889) 2896-2897 (890) 2897-2898 (891) 2898-2899 (892) 2899-2900 (893) 2900-2901 (894) 2901-2902 (895) 2902-2903 (896) 2903-2904 (897) 2904-2905 (898) 2905-2906 (899) 2906-2907 (900) 2907-2908 (901) 2908-2909 (902) 2909-2910 (903) 2910-2911 (904) 2911-2912 (905) 2912-2913 (906) 2913-2914 (907) 2914-2915 (908) 2915-2916 (909) 2916-2917 (910) 2917-2918 (911) 2918-2919 (912) 2919-2920 (913) 2920-2921 (914) 2921-2922 (915) 2922-2923 (916) 2923-2924 (917) 2924-2925 (918) 2925-2926 (919) 2926-2927 (920) 2927-2928 (921) 2928-2929 (922) 2929-2930 (923) 2930-2931 (924) 2931-2932 (925) 2932-2933 (926) 2933-2934 (927) 2934-2935 (928) 2935-2936 (929) 2936-2937 (930) 2937-2938 (931) 2938-2939 (932) 2939-2940 (933) 2940-2941 (934) 2941-2942 (935) 2942-2943 (936) 2943-2944 (937) 2944-2945 (938) 2945-2946 (939) 2946-2947 (940) 2947-2948 (941) 2948-2949 (942) 2949-2950 (943) 2950-2951 (944) 2951-2952 (945) 2952-2953 (946) 2953-2954 (947) 2954-2955 (948) 2955-2956 (949) 2956-2957 (950) 2957-2958 (951) 2958-2959 (952) 2959-2960 (953) 2960-2961 (954) 2961-2962 (955) 2962-2963 (956) 2963-2964 (957) 2964-2965 (958) 2965-2966 (959) 2966-2967 (960) 2967-2968 (961) 2968-2969 (962) 2969-2970 (963) 2970-2971 (964) 2971-2972 (965) 2972-2973 (966) 2973-2974 (967) 2974-2975 (968) 2975-2976 (969) 2976-2977 (970) 2977-2978 (971) 2978-2979 (972) 2979-2980 (973) 2980-2981 (974) 2981-2982 (975) 2982-2983 (976) 2983-2984 (977) 2984-2985 (978) 2985-2986 (979) 2986-2987 (980) 2987-2988 (981) 2988-2989 (982) 2989-2990 (983) 2990-2991 (984) 2991-2992 (985) 2992-2993 (986) 2993-2994 (987) 2994-2995 (988) 2995-2996 (989) 2996-2997 (990) 2997-2998 (991) 2998-2999 (992) 2999-3000 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

| Delinquency Categories |  |  |  |  |  |  |  |  |  | Impaired Loans |  |  |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date |
|  | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date |
| 8/12/2021 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,085,271.88 | 1 | 13,085,271.88 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 94 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.19% | 2.22% | 1.19% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 7/12/2021 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,108,960.10 | 1 | 13,108,960.10 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 92 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.19% | 2.22% | 1.19% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 6/12/2021 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,134,486.45 | 1 | 13,134,486.45 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 92 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.19% | 2.22% | 1.19% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 5/12/2021 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,157,988.37 | 1 | 13,157,988.37 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 91 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.19% | 2.22% | 1.19% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 4/12/2021 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,183,272.37 | 1 | 13,183,272.37 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.19% | 2.22% | 1.19% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 3/12/2021 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,208,557.90 | 1 | 13,208,557.90 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 89 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.19% | 2.22% | 1.19% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 2/12/2021 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,235,421.50 | 1 | 13,235,421.50 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 88 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.19% | 2.22% | 1.19% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1/12/2021 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,258,475.71 | 1 | 13,258,475.71 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 87 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.20% | 2.22% | 1.20% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 12/12/2020 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,281,427.66 | 1 | 13,281,427.66 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 86 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.20% | 2.22% | 1.20% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 11/12/2020 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,306,181.72 | 1 | 13,306,181.72 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 85 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.20% | 2.22% | 1.20% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10/12/2020 | 4,547,455.53 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,328,922.07 | 2 | 17,878,377.60 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 84 | 2.22% | 0.41% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.20% | 4.44% | 1.61% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 9/14/2020 | 9,924,854.89 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,353,472.23 | 3 | 23,278,327.12 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 83 | 4.44% | 0.89% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.20% | 6.67% | 2.09% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 8/12/2020 | 9,940,654.91 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,376,002.82 | 3 | 23,318,657.73 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 82 | 4.44% | 0.89% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.20% | 6.67% | 2.09% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 7/12/2020 | 9,956,379.96 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,306,433.47 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 81 | 4.44% | 0.89% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.20% | 6.67% | 2.09% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 6/12/2020 | 15,142,386.29 | 1 | 13,422,685.21 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4 | 28,560,071.50 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 80 | 6.67% | 1.38% | 2.22% | 1.20% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 6.89% | 2.56% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 5/12/2020 | 61,114,568.68 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 6 | 61,114,568.68 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 79 | 13.33% | 5.47% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 13.33% | 5.47% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 4/12/2020 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |

(1) Total Delinquency is 30+ Days

Page 12 of 45

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

| Delinquency Categories |  |  |  |  |  |  |  |  |  | Impaired Loans |  |  |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date |
|  | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date | Est Date |
| 3/12/2020 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 2/12/2020 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1/12/2020 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 75 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 12/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 11/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 73 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 72 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 9/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 8/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% |
| 7/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 6/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 5/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 4/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 66 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 3/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% |
| 2/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 15,223,637.18 | 1 | 15,223,637.18 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 63 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.34% | 2.22% | 1.34% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 12/12/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |

| No. 62 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 1313/2018 | 1 | 21,525,907.89 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 21,525,907.89 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 61 | 2.13% | 1.75% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.13% | 1.75% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |

(1) Total Delinquency is 30+ Days

Page 13 of 43

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

| Dist Data=NEWLINE/MDET |  | Delinquency Categories |  | 60 Day |  | 90 Day |  | 120+ Day |  | Total Delinquency(1) |  | Foreclosure |  | Impaired Loans |  | Barricupcy |  | Curr FC not SS/REO |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Data=NEWLINE/MDET | Net Pay | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr |
| 10/15/2018 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 9/12/2018 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 59 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 8/10/2018 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 58 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 7/12/2018 | 0 | 0.00 | 0 | 0.00 | 0 | 21,648,494.82 | 0 | 0.00 | 1 | 21,648,494.82 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 57 | 0.00% | 0.00% | 0.00% | 0.00% | 2.13% | 1.75% | 0.00% | 0.00% | 2.13% | 1.75% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 6/12/2018 | 0 | 0.00 | 1 | 21,681,246.88 | 0 | 0.00 | 0 | 0.00 | 1 | 21,681,246.88 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 56 | 0.00% | 0.00% | 2.13% | 1.75% | 0.00% | 0.00% | 0.00% | 0.00% | 2.13% | 1.75% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 5/11/2018 | 1 | 21,710,568.05 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 21,710,568.05 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 55 | 2.13% | 1.75% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.13% | 1.75% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 4/12/2018 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 3/12/2018 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 2/12/2018 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1/12/2018 | 1 | 21,839,570.56 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 21,839,570.56 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 51 | 2.13% | 1.75% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.13% | 1.75% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 12/12/2017 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 11/10/2017 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10/13/2017 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 9/12/2017 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 8/11/2017 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 7/12/2017 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 45 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 6/12/2017 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 44 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 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) Total Delinquency is 30+ Days

Page 14 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

| Dist Data=NEWLINE/MDET |  | Delinquency Categories |  | 60 Day |  | 90 Day |  | 120+ Day |  | Total Delinquency(1) |  | Foreclosure |  | Impaired Loans |  | Barricupcy |  | Curr FC not SS/REO |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Data=NEWLINE/MDET | Net Pay | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr |
| 5/12/2017 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 43 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 4/12/2017 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 42 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 3/10/2017 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 41 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 2/10/2017 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 40 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1/12/2017 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 39 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 12/12/2016 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 38 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 11/14/2016 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 37 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10/13/2016 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 36 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 9/12/2016 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 35 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 8/12/2016 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 7/12/2016 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |

| 6010/2016 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% |
| 5/12/2016 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 31 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 4/12/2016 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 30 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 3/11/2016 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 29 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 2/12/2016 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 28 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1/12/2016 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 27 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 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) Total Delinquency is 30+ Days

Page 15 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**January 12, 2023**

| Dec Date |  | 60 Day |  | 90 Day |  | 120+ Day |  | Total Delinquency(1) |  | Foreclosure |  | REO |  | Bankruptcy |  | Curr FC not SS/REO |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Ctrl | Bal | Ctrl | Bal | Ctrl | Bal | Ctrl | Bal | Ctrl | Bal | Ctrl | Bal | Ctrl | Bal | Ctrl | Bal | Ctrl |
| 12/11/2015 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% |
| 11/13/2015 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 25 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10/13/2015 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 24 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 9/14/2015 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 23 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 8/13/2015 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 22 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 7/10/2015 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 21 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 6/12/2015 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 20 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 5/12/2015 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 19 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 4/10/2015 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% | 0.00% |
| 3/12/2015 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% |
| 2/12/2015 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% |
| 1/12/2015 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% |
| 12/13/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% |
| 11/13/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 13 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10/10/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 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% | 0.00% | 0.00% | 0.00% |
| 9/12/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 11 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 8/13/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 10 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |

(1) Total Delinquency is 30+ Days

Page 16 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**January 12, 2023**

| Dec Date |  | 60 Day |  | 90 Day |  | 120+ Day |  | Total Delinquency(1) |  | Foreclosure |  | REO |  | Bankruptcy |  | Curr FC not SS/REO |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Ctrl | Bal | Ctrl | Bal | Ctrl | Bal | Ctrl | Bal | Ctrl | Bal | Ctrl | Bal | Ctrl | Bal | Ctrl | Bal | Ctrl |
| 7/11/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 9 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 6/12/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 8 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 5/12/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 7 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 4/11/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 6 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 3/12/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 5 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 2/12/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 4 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1/10/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 3 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |

| 12/12/2013 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| No. 2 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 12/13/2013 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| No. 1 | 0.00% | 0.00% | 0.00% | 0.00% | 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) Total Delinquency is 30+ Days

Page 17 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**January 12, 2023**

# **Payoff History**

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Deductions |  |  |  | Maturity (2) |  |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | NEWLINE | NEWLINE | Discount Count | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PPE | Other | Prior | Solid | Post | Life | Amort | Life | Amort |
| 1/12/2023 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 7.53 | 176.58 |  |
| No. 111 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 12/12/2022 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 8.53 | 177.88 |  |
| No. 110 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 11/14/2022 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 9.54 | 179.17 |  |
| No. 109 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 10/13/2022 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 10.54 | 180.47 |  |
| No. 108 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 9/12/2022 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 11.54 | 181.76 |  |
| No. 107 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 8/12/2022 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 12.54 | 183.05 |  |
| No. 106 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 7/12/2022 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 13.54 | 184.34 |  |
| No. 105 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 6/10/2022 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 14.54 | 185.63 |  |
| No. 104 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 5/12/2022 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 15.54 | 186.91 |  |
| No. 103 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 4/12/2022 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 16.54 | 188.20 |  |
| No. 102 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 3/11/2022 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 17.54 | 189.49 |  |
| No. 101 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 2/11/2022 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 18.54 | 190.78 |  |
| No. 100 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 1/12/2022 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 19.54 | 192.06 |  |
| No. 99 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 12/10/2021 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 20.54 | 193.34 |  |
| No. 98 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 11/15/2021 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 21.54 | 194.62 |  |
| No. 97 | 0.00% | 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) Penalty Type

(2) Maturity Var: Payoff to Maturity Date data

1. Prepay Penalties
2. Yield Maintenance
3. Exit Fees
4. Yield Maintenance & Exit Fees

Page 18 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**January 12, 2023**

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Deductions |  |  |  | Maturity (2) |  |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | NEWLINE | NEWLINE | Discount Count | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PPE | Other | Prior | Solid | Post | Life | Amort | Life | Amort |
| 10/13/2021 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 22.54 | 196.90 |  |
| No. 96 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 9/13/2021 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 23.54 | 197.18 |  |
| No. 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% |  |  |  |
| 8/12/2021 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 24.54 | 198.46 |  |
| No. 94 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |

| 7/12/2021 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 25.54 199.73 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| No. 93 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 6/11/2021 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 26.54 201.01 |
| No. 92 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 5/12/2021 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 27.54 202.28 |
| No. 91 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 4/12/2021 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 28.54 203.56 |
| No. 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 3/12/2021 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 29.54 204.83 |
| No. 89 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 2/12/2021 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 30.54 206.11 |
| No. 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% |  |
| 1/12/2021 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 31.54 207.38 |
| No. 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% |  |
| 12/11/2020 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7,380.48 | 0 | 0 | 0 | 32.54 208.64 |
| No. 86 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 11/13/2020 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 33.54 209.91 |
| No. 85 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 10/13/2020 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 34.54 211.17 |
| No. 84 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 9/14/2020 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 35.54 212.44 |
| No. 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% |  |
| 8/12/2020 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 36.54 213.70 |
| No. 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% |  |

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date-delta

1. Prepay Penalties
2. Yield Maintenance
3. Exit Fees
4. Yield Maintenance & Exit Fees

Page 19 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**January 12, 2023**

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Deductions |  |  |  | Maturity (2) |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | NEWLINE | Divl Court | Amount | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PP/D/PPE | Other | Prior | Solid | Post | Life | Amort |  |
| 7/10/2020 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 37.54 214.96 |  |  |
| No. 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% |  |  |  |
| 6/12/2020 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 38.54 216.22 |  |  |
| No. 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% |  |  |  |
| 5/12/2020 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 39.54 217.49 |  |  |
| No. 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% |  |  |  |
| 4/10/2020 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 40.54 218.75 |  |  |
| No. 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% |  |  |  |
| 3/12/2020 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 41.54 220.00 |  |  |
| No. 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% |  |  |  |
| 2/12/2020 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 42.54 221.27 |  |  |
| No. 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% |  |  |  |
| 1/12/2020 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 43.54 222.52 |  |  |
| No. 75 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 12/12/2019 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 44.54 223.78 |  |  |
| No. 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% |  |  |  |
| 11/13/2019 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 45.54 225.04 |  |  |
| No. 73 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 10/11/2019 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 46.54 226.29 |  |  |
| No. 72 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 9/12/2019 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 47.54 227.55 |  |  |
| No. 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% |  |  |  |
| 8/12/2019 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 48.54 232.21 |  |  |
| No. 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% |  |  |  |
| 7/12/2019 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 49.54 233.46 |  |  |
| No. 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% |  |  |  |
| 6/12/2019 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 50.54 234.71 |  |  |
| No. 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% |  |  |  |
| 5/10/2019 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 51.54 235.96 |  |  |
| No. 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% |  |  |  |

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date-delta

1. Prepay Penalties
2. Yield Maintenance
3. Exit Fees
4. Yield Maintenance & Exit Fees

Page 20 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**January 12, 2023**

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Deductions |  |  |  | Maturity (2) |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |

D32 DataHMEWUNEMDIXI Count

| Count | Amount | Count | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PPE | Other | Prior | Schd | Post | Life | Amort |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 4/12/2019 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 52.54 237.22 |
| No. 66 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 3/12/2019 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 53.54 238.46 |
| No. 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% |  |
| 2/12/2019 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 54.54 355.00 |
| No. 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% |  |
| 1/11/2019 | 2 | 90,000,000.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2 | 0 | 0 | 55.54 240.97 |
| No. 63 | 4.44% | 7.91% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 4.44% | 0.00% | 0.00% |  |
| 12/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 52.47 230.22 |
| No. 62 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 11/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 53.48 231.61 |
| No. 61 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 10/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 54.48 232.95 |
| No. 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% |  |
| 9/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 55.49 234.29 |
| No. 59 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 8/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 56.49 233.89 |
| No. 58 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 7/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 57.49 235.45 |
| No. 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% |  |
| 6/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 58.49 235.83 |
| No. 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% |  |
| 5/11/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 59.50 237.46 |
| No. 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% |  |
| 4/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 60.50 239.09 |
| No. 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% |  |
| 3/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 61.50 240.72 |
| No. 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% |  |
| 2/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 62.51 242.36 |
| No. 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% |  |

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date-delta

1. Prepay Penalties
2. Yield Maintenance
3. Exit Fees
4. Yield Maintenance & Exit Fees

Page 21 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Debutions |  |  |  | Maturity (2) |  |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| D32 DataHMEWUNEMDIXI Count | Amount | Count | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PPE | Other | Prior | Schd | Post | Life | Amort |  |  |  |
| 1/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 63.51 243.98 |  |  |  |
| No. 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% |  |  |  |  |
| 12/12/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 64.51 245.60 |  |  |  |
| No. 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% |  |  |  |  |
| 11/12/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 65.52 247.23 |  |  |  |
| No. 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% |  |  |  |  |
| 10/12/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 66.52 248.84 |  |  |  |
| No. 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% |  |  |  |  |
| 9/12/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 67.52 250.47 |  |  |  |
| No. 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% |  |  |  |  |
| 8/11/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 68.52 252.08 |  |  |  |
| No. 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% |  |  |  |  |
| 7/12/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 69.53 253.69 |  |  |  |
| No. 45 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
| 6/12/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 70.53 255.31 |  |  |  |
| No. 44 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
| 5/12/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 71.53 256.92 |  |  |  |
| No. 43 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
| 4/12/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 72.54 258.53 |  |  |  |
| No. 42 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
| 3/10/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 73.54 260.13 |  |  |  |
| No. 41 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
| 2/10/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 74.54 261.75 |  |  |  |
| No. 40 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
| 1/12/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 75.54 263.35 |  |  |  |
| No. 39 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
| 12/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 76.55 264.95 |  |  |  |
| No. 38 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
| 11/14/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 77.55 266.56 |  |  |  |
| No. 37 | 0.00% | 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) Penalty Type

(2) Maturity Var: Payoff to Maturity Date-delta

1. Prepay Penalties
2. Yield Maintenance
3. Exit Fees
4. Yield Maintenance & Exit Fees

Page 22 of 45

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Debutions |  |  |  | Maturity (2) |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | NEWLINE | Dist Count | Amount | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PRE | Other | Prior | Solid | Post | Life | Amount | Life |
| 10/13/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 78.55 | 268.15 | 78.55 |
| No. 36 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 8/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 78.56 | 269.75 | 78.56 |
| No. 35 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 8/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 80.56 | 269.49 | 80.56 |
| No. 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% |  |  |  |
| 7/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 81.56 | 290.57 | 81.56 |
| No. 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% |  |  |  |
| 6/30/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 82.56 | 312.38 | 82.56 |
| No. 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% |  |  |  |
| 5/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 83.56 | 313.53 | 83.56 |
| No. 31 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 4/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 84.57 | 314.68 | 84.57 |
| No. 30 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 3/11/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 85.57 | 315.84 | 85.57 |
| No. 29 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 2/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 86.57 | 316.99 | 86.57 |
| No. 28 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 1/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 87.57 | 318.14 | 87.57 |
| No. 27 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 12/11/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 88.57 | 319.29 | 88.57 |
| No. 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% |  |  |  |
| 11/13/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 89.58 | 320.45 | 89.58 |
| No. 25 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 10/13/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 90.58 | 321.60 | 90.58 |
| No. 24 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 9/14/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 91.58 | 323.08 | 91.58 |
| No. 23 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 8/12/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 92.58 | 324.24 | 92.58 |
| No. 22 | 0.00% | 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) Penalty Type

(2) Maturity Var: Payoff to Maturity Date delta

1. Prepay Penalties
2. Yield Maintenance
3. Exit Fees
4. Yield Maintenance & Exit Fees

Page 23 of 45

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Debutions |  |  |  | Maturity (2) |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | NEWLINE | Dist Count | Amount | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PRE | Other | Prior | Solid | Post | Life | Amount | Life |
| 7/30/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 93.58 | 327.25 | 93.58 |
| No. 21 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 6/12/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 94.58 | 328.37 | 94.58 |
| No. 20 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 5/12/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 95.59 | 329.49 | 95.59 |
| No. 19 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 4/30/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 96.59 | 330.61 | 96.59 |
| No. 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% |  |  |  |
| 3/12/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 97.59 | 355.00 | 97.59 |
| No. 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% |  |  |  |
| 2/12/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 98.59 | 332.96 | 98.59 |
| No. 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% |  |  |  |
| 1/12/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 99.59 | 333.98 | 99.59 |
| No. 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% |  |  |  |
| 12/12/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 100.59 | 335.10 | 100.59 |
| No. 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% |  |  |  |
| 11/13/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 101.60 | 336.22 | 101.60 |
| No. 13 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 10/30/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 102.60 | 337.34 | 102.60 |
| No. 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% |  |  |  |
| 9/12/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 103.60 | 338.46 | 103.60 |
| No. 11 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 8/12/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 104.60 | 339.70 | 104.60 |
| No. 10 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 7/11/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 105.60 | 340.91 | 105.60 |
| No. 9 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 6/12/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 106.60 | 342.14 | 106.60 |
| No. 8 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 5/12/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 107.61 | 343.27 | 107.61 |
| No. 7 | 0.00% | 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) Penalty Type

(2) Maturity Var: Payoff to Maturity Date-delta

1. Prepay Penalties
2. Yield Maintenance
3. Exit Fees
4. Yield Maintenance & Exit Fees

Page 24 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Deductions |  |  | Maturity (2) |  |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | Amount | Amount | Count | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PPE | Other | Prior | Sched | Post | Life | Amort |  |
| 4/11/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 108.61 | 344.41 |  |
| No. 6 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 3/12/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 109.61 | 355.00 |  |
| No. 5 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 2/12/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 110.61 | 347.80 |  |
| No. 4 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 1/15/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 111.61 | 348.59 |  |
| No. 3 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 12/12/2013 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 112.61 | 350.06 |  |
| No. 2 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 11/13/2013 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 113.62 | 353.83 |  |
| No. 1 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |

Total

2.00 90,000,000.00 0.00

0.00 0.00 0.00

0.00 0.00

7,380.48

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date-delta

1. Prepay Penalties
2. Yield Maintenance
3. Exit Fees
4. Yield Maintenance & Exit Fees

Page 25 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

Mortgage Payoff Detail

| Principal Components |  |  | Current P&I |  |  |  | State |  |  | Financial |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  |  |  | Dates | Interest Components |  |  | Project/NEWLINE/Master |  |  | Most Recent |  |  | Cutoff |  |
| Investor/NEWLINE/Mt No. | Full Payoff | Partial Payoff | PTD | Payoff Date | Interest | Penalty (YM) | Payoff Type | State | Type | Date | Pay Off % | DSCR | LTV | Qty Off % |

Amortization Type

| 1 | Partial Loan (Curtailment) | 7 | N/A |
| --- | --- | --- | --- |
| 2 | Payoff Prior to Maturity | 8 | Payoff w/ Penalty |
| 3 | Disposition/Liquidation | 9 | Payoff w/ Yield Maintenance |
| 4 | Repurchase/Substitution | 10 | Curtailment w/ Penalty |
| 5 | Full Payoff at Maturity | 11 | Curtailment w/ Yield Maintenance |
| 6 | DPO |  |  |

Property Type Code

| MF | Multi-Family | OF | Office |
| --- | --- | --- | --- |
| RT | Retail | MU | Mixed Use |
| HC | Health Care | LO | Lodging |
| IN | Industrial | SS | Self Storage |
| WH | Warehouse | OT | Other |
| MH | Mobile Home Park |  |  |

Page 26 of 45

COMM 2013-CCRE11

Commercial Mortgage Pass-Through Certificates

January 12, 2023

Delinquency Detail

| Investor | NEWLINE No. | PTD | P&L Advances |  | Current Outstanding | Interest | Non-Receivable | Non-Residential | Tracking | ML (1) | ML (2) | ML (3) | Status | Status | SS Train Date | ARAA/NEWLINE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE | Loan Description | Proposed | NewLINE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  |  |  | Prior Outstanding |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Current Outstanding |  |
|  |  |  | Interest | Principal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Interest | Principal |
| 1 | 01/01/2023 |  | 596,001.29 | 204,694.08 | 614,942.61 | 185,752.76 |  |  |  | 1 | 1 | 0 | 8 |  |  |  |  | RT | 1.31 | 62.70% |  |
| 8 | 12/06/2022 |  | 0.00 | 0.00 | 322,744.44 | 0.00 |  |  |  | 1 | 0 | A | 0 |  |  |  |  | OF | 1.91 | 41.10% |  |

Totals 596,001.29 204,694.08 937,687.05 185,752.76

Resolution Strategy Code

| 1 | Modification | 6 | DPO | 10 | Deed in Lieu | OWN | NEWLINE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE | Loan Status Code | 3 | 50 Days Delinquent | MF | Multi-Family | OF | Office | CH | Cooperating Housing |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2 | Foreclosure | 7 | REO |  |  |  | A | Grace | 4 | Matured Balloon | RT | Retail | MU | Mixed Use | ZZ | Moving Information |  |
| 3 | Bankruptcy | 8 | Resolved | 11 | Full Payoff |  | B | 0 - 29 Days | 5 | Non Performance | NEWLINE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE/RE | SS Train Date | AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/ | SS Train Date | AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/AA/ | SF Single Family |  |
| 4 | Extension | 9 | Pending Return | 12 | Reps and Warranties |  | 1 | 30 Days Delinquent |  |  | IN | Industrial | SS | Self Storage |  |  |  |
| 5 | Rate Sale |  | to Master Service | 13 | TBD |  | 2 | 60 Days Delinquent |  |  | WH | Warehouse | 98 | Other |  |  |  |
|  |  |  |  | 98 | Other |  |  |  |  |  | MH | Mobile Home Park | SE | Securities |  |  |  |

Page 27 of 45

COMM 2013-CCRE11

Commercial Mortgage Pass-Through Certificates

January 12, 2023

Stratification - Mortgage Balances Rates

Distribution of Principal Balances - All Groups

| Balances | Current |  |  |  |  |  |  |  | Original |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Summation |  |  | Weighted Average |  |  |  | Summation |  |  | Weighted Average |  |  |  |  |  |
|  | Crt | Balance | % | Term | Rate | DSCR | LTV | OCC | Crt | Balance | % | Term | Rate | DSCR | LTV | OCC |
| 0.01 - 4,999,999.99 | 9 | 31,200,458.52 | 2.90% | 7.97 | 5.75% | 1.90 | 53.76% | 88.77% | 3 | 5,641,849.00 | 0.44% | 119.00 | 5.23% | 1.78 | 60.13% | 80.92% |
| 5,000,000.00 - 9,999,999.99 | 11 | 78,603,308.83 | 7.31% | 7.51 | 5.42% | 1.79 | 64.98% | 92.62% | 18 | 113,858,849.00 | 6.97% | 116.46 | 5.51% | 1.67 | 60.42% | 85.35% |
| 10,000,000.00 - 19,999,999.99 | 10 | 130,567,812.35 | 12.14% | 8.13 | 5.50% | 1.48 | 69.12% | 95.14% | 10 | 141,411,451.00 | 11.14% | 119.22 | 5.52% | 1.54 | 70.13% | 95.33% |
| 20,000,000.00 - 29,999,999.99 | 5 | 128,465,172.78 | 11.94% | 7.97 | 5.12% | 1.75 | 64.97% | 70.62% | 4 | 100,624,396.00 | 7.92% | 119.01 | 5.21% | 1.55 | 70.38% | 93.49% |
| 30,000,000.00 - 39,999,999.99 | 3 | 108,462,144.41 | 10.08% | 7.68 | 5.17% | 1.55 | 44.59% | 98.80% | 3 | 99,959,331.00 | 7.87% | 118.65 | 4.99% | 1.49 | 49.53% | 80.12% |
| 40,000,000.00 - 49,999,999.99 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 4 | 176,722,094.00 | 13.92% | 90.48 | 5.56% | 1.56 | 65.69% | 97.10% |
| 50,000,000.00 - 59,999,999.99 | 2 | 109,549,029.37 | 10.18% | 8.00 | 5.23% | 2.46 | 61.93% | 93.41% | 2 | 115,600,000.00 | 9.10% | 119.00 | 5.22% | 2.43 | 52.60% | 93.50% |
| 60,000,000.00 - 120,000,000.00 | 4 | 352,988,141.91 | 32.81% | 6.77 | 4.86% | 1.49 | 59.06% | 93.83% | 4 | 371,000,000.00 | 29.22% | 117.76 | 4.85% | 2.03 | 58.55% | 90.30% |
| 120,000,000.00 - 220,000,000.00 | 1 | 135,838,418.74 | 12.60% | 8.00 | 5.25% | 1.31 | 54.34% | 94.00% | 1 | 145,000,000.00 | 11.42% | 119.00 | 5.25% | 1.26 | 62.70% | 98.10% |
| Total | 45 | 1,075,774,430.91 |  |  |  |  |  |  | 47 | 1,269,818,468.00 |  |  |  |  |  |  |
| Average |  | 23,906,098.60 |  | 7.53 | 5.15% | 1.64 | 59.44% | 91.40% |  | 27,017,414.21 |  | 114.62 | 5.21% | 1.75 | 60.74% | 90.38% |
|  |  | 522,935.18 |  | 8.00 | 3.90% | 0.53 | 21.79% | 0.00% |  | 797,986.00 |  | 83.00 | 3.90% | 1.05 | 33.20% | 0.00% |

Maximum 135,838,418.74 9.00 6.35% 3.83 75.00% 100.00% 145,000,000.00 120.00 4.35% 3.65 75.00% 100.00%

# Distribution of Mortgage Rates - All Groups

| Mortgage Rates | Current |  |  |  |  |  |  |  | Original |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Summation |  |  | Weighted Average |  |  |  | Summation |  |  | Weighted Average |  |  |  |  |  |
|  | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC |
| 3.0000% - 3.5000% | 0 | 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 | 0.00% | 0.00% |
| 3.5000% - 4.0000% | 1 | 82,478,027.79 | 7.67% | 6.00 | 3.90% | 1.40 | 58.12% | 88.00% | 1 | 90,000,000.00 | 7.08% | 117.00 | 3.80% | 3.65 | 33.80% | 73.20% |
| 4.0000% - 4.5000% | 0 | 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 | 0.00% | 0.00% |
| 4.5000% - 5.0000% | 4 | 138,600,918.60 | 12.88% | 7.17 | 4.74% | 1.66 | 41.62% | 91.69% | 4 | 140,087,986.00 | 11.03% | 118.18 | 4.74% | 1.67 | 63.63% | 91.70% |
| 5.0000% - 5.5000% | 26 | 625,352,225.64 | 58.11% | 7.78 | 5.24% | 1.74 | 62.06% | 89.50% | 26 | 685,743,256.00 | 54.00% | 118.80 | 5.24% | 1.66 | 62.02% | 89.40% |
| 5.5000% - 7.0000% | 14 | 229,543,278.88 | 21.34% | 7.63 | 5.61% | 1.42 | 63.52% | 97.63% | 16 | 353,977,226.00 | 27.88% | 104.50 | 5.65% | 1.45 | 67.21% | 98.63% |
|  | 45 | 1,075,774,436.91 |  |  |  |  |  |  | 47 | 1,269,818,468.00 |  |  |  |  |  |  |

Page 29 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

# Stratification - Amortization Terms

# Amortization terms of the Mortgage Pool - All Groups

| Amortizing/Ballon | Current |  |  |  |  |  |  |  | Original |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Summation |  |  | Weighted Average |  |  |  | Summation |  |  | Weighted Average |  |  |  |  |  |
|  | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC |
| Terms | 25 | 257,937,143.14 | 100.00% | 7.89 | 5.30% | 1.48 | 60.81% | 92.23% | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% |
| 0 - 29 | 0 | 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 | 0.00% | 0.00% |
| 30 - 59 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 21 | 231,905,415.00 | 78.42% | 118.61 | 5.29% | 1.58 | 65.34% | 87.24% |
| 60 - 119 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 4 | 63,800,000.00 | 21.58% | 120.00 | 5.42% | 1.48 | 72.49% | 95.24% |
| 120 - 179 | 0 | 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 | 0.00% | 0.00% |
| 180 - Plus | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 25 | 295,705,415.00 |  |  |  |  |  |  |
| Total | 25 | 257,937,143.14 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Average/NEWLINE/Minimum |  | 10,317,485.73 |  | 7.89 | 5.30% | 1.48 | 60.81% | 92.23% |  | 11,828,218.60 |  | 118.91 | 5.32% | 1.56 | 64.66% | 88.98% |
|  |  | 522,935.18 |  | 7.00 | 4.70% | 1.09 | 21.79% | 79.70% |  | 797,986.00 |  | 118.00 | 4.70% | 1.35 | 33.20% | 0.00% |
| Maximum |  | 35,000,000.00 |  | 9.00 | 6.35% | 3.83 | 75.00% | 100.00% |  | 35,000,000.00 |  | 120.00 | 6.35% | 2.04 | 75.00% | 100.00% |

| Interest Only/Amortizing/Ballon | Current |  |  |  |  |  |  |  | Original |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Summation |  |  | Weighted Average |  |  |  | Summation |  |  | Weighted Average |  |  |  |  |  |
|  | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC |
| Terms | 18 | 702,153,862.36 | 100.00% | 7.44 | 5.13% | 1.66 | 61.92% | 90.99% | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% |
| 0 - 29 | 0 | 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 | 0.00% | 0.00% |
| 30 - 59 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 19 | 840,856,929.00 | 98.67% | 112.49 | 5.19% | 1.81 | 60.22% | 90.60% |
| 60 - 119 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 1 | 11,300,000.00 | 1.33% | 120.00 | 5.63% | 1.47 | 75.00% | 88.10% |
| 120 - 179 | 0 | 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 | 0.00% | 0.00% |
| 180 - Plus | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 20 | 852,156,929.00 |  |  |  |  |  |  |
| Total | 18 | 702,153,862.36 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Average/NEWLINE/Minimum |  | 39,006,547.91 |  | 7.44 | 5.13% | 1.66 | 61.92% | 90.99% |  | 42,607,946.45 |  | 112.93 | 5.20% | 1.65 | 62.15% | 90.58% |
|  |  | 5,623,098.60 |  | 6.00 | 3.90% | 0.53 | 50.30% | 0.00% |  | 6,685,296.00 |  | 63.00 | 3.90% | 1.05 | 33.90% | 0.00% |
| Maximum |  | 135,838,418.74 |  | 9.00 | 5.86% | 3.63 | 75.00% | 100.00% |  | 145,000,000.00 |  | 120.00 | 5.86% | 3.65 | 75.00% | 100.00% |

| Interest Only/Ballon | Current |  |  |  |  |  |  |  | Original |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Summation |  |  | Weighted Average |  |  |  | Summation |  |  | Weighted Average |  |  |  |  |  |
|  | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC |
| Terms | 2 | 115,883,401.41 | 100.00% | 7.31 | 4.94% | 1.82 | 41.32% | 92.07% | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% |
| 0 - 29 | 0 | 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 | 0.00% | 0.00% |
| 30 - 59 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 2 | 121,954,124.00 | 100.00% | 118.34 | 4.97% | 1.81 | 57.64% | 92.40% |
| 60 - 119 | 0 | 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 | 0.00% | 0.00% |
| 120 - 179 | 0 | 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 | 0.00% | 0.00% |
| 180 - Plus | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 2 | 121,954,124.00 |  |  |  |  |  |  |
| Total | 2 | 115,883,401.41 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Average/NEWLINE/Minimum |  | 57,841,715.71 |  | 7.31 | 4.94% | 1.82 | 41.32% | 92.07% |  | 60,977,062.00 |  | 118.34 | 4.97% | 1.81 | 41.34% | 92.40% |
|  |  | 35,683,431.41 |  | 7.00 | 4.69% | 1.63 | 41.10% | 89.20% |  | 41,954,124.00 |  | 118.00 | 4.69% | 1.63 | 41.10% | 89.20% |
| Maximum |  | 80,000,000.00 |  | 9.00 | 5.51% | 1.91 | 41.80% | 98.50% |  | 80,000,000.00 |  | 119.00 | 5.51% | 1.91 | 41.80% | 98.50% |

Page 29 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

# Stratification - Property Types

| Property Types | Distribution Of Property Types- Current Status |  |  |  |  |  |  |  | Distribution Of Property Types- Closing Status |  |  |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Summation |  |  | Weighted Average |  |  |  | Property Types | Summation |  |  | Weighted Average |  |  |  | Property Types |  |  |
|  | Cnt | Balance | % | Term | Rate | DSCR | LTV |  | OCC | Cnt | Balance | % | Term | Rate | DSCR |  | LTV | OCC |
| Industrial | 2 | 123,588,095.56 | 11.49% | 7.19 | 5.41% | 1.37 | 67.15% | 98.30% | 2 | 135,300,000.00 | 10.66% | 118.18 | 5.41% | 1.37 | 70.34% | 98.37% |  |  |
| Lodging | 5 | 35,057,215.59 | 3.31% | 8.01 | 5.56% | 1.43 | 61.94% | 91.04% | 7 | 133,355,464.00 | 10.50% | 81.22 | 5.68% | 1.42 | 68.87% | 95.18% |  |  |
| Manufact Housing | 2 | 64,288,459.98 | 5.88% | 7.87 | 5.32% | 2.93 | 56.70% | 90.86% | 2 | 45,400,000.00 | 5.15% | 118.66 | 5.32% | 2.92 | 42.42% | 90.77% |  |  |
| Mixed Use | 3 | 48,420,513.61 | 4.50% | 7.74 | 5.46% | 1.69 | 46.43% | 96.20% | 3 | 57,022,146.00 | 4.49% | 118.74 | 5.46% | 1.65 | 59.80% | 93.03% |  |  |
| Multifamily | 8 | 81,887,156.68 | 7.62% |  | 5.37% | 1.41 | 69.64% |  | 8 | 97,486,805.00 | 7.68% | 119.05 | 5.39% | 1.53 | 57.13% |  |  |  |

| Office | 8 | 221,488,966.49 | 20.59% | 7.00 | 5.08% | 1.75 | 58.41% | 61.69% | Office | 8 | 242,544,243.00 | 19.10% | 118.67 | 5.10% | 1.82 | 59.61% | 62.82% |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Retail | 12 | 354,453,326.28 | 31.09% | 7.00 | 4.95% | 1.44 | 58.05% | 50.40% | Retail | 12 | 370,187,428.00 | 29.15% | 118.60 | 4.96% | 1.97 | 58.03% | 66.67% |
| Various | 5 | 165,991,178.72 | 15.43% | 7.00 | 5.10% | 1.73 | 57.16% | 96.34% | Various | 5 | 168,464,382.00 | 13.27% | 118.00 | 5.11% | 1.40 | 70.58% | 97.21% |
| Total | 45 | 1,075,774,436.91 |  |  |  |  |  |  | Total | 47 | 1,269,818,488.00 |  |  |  |  |  |  |
| Average+MEAN |  | 23,906,098.00 |  | 7.53 | 5.15% | 1.64 | 59.44% | 91.40% |  |  | 27,017,414.21 |  | 114.62 | 5.21% | 1.75 | 60.74% | 90.38% |
|  |  | 522,935.16 |  | 6.00 | 3.90% | 0.55 | 21.79% | 0.00% |  |  | 797,986.00 |  | 63.00 | 3.90% | 1.05 | 33.20% | 0.00% |
| Maximum |  | 135,838,418.74 |  | 9.00 | 6.35% | 3.83 | 75.00% | 100.00% |  |  | 145,000,000.00 |  | 120.00 | 6.35% | 3.65 | 75.00% | 100.00% |

Page 30 of 45

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

# Stratification - Geographic Distribution

| Distribution by Geographic Location - Current Status |  |  |  |  |  |  |  | Distribution by Geographic Location - Closing Status |  |  |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Geographic | Summation |  |  | Weighted Average |  |  |  | Geographic | Summation |  |  | Weighted Average |  |  |  |  |  |
|  | Cre | Balance | % | Term | Rate | DSCR | LTV |  | OCC | Cre | Balance | % | Term | Rate | DSCR | LTV | OCC |
| Arkansas | 1 | 10,783,514.44 | 1.00% | 8.00 | 5.49% | 2.27 | 62.69% | 99.00% | Arkansas | 1 | 12,666,073.00 | 1.00% | 119.00 | 5.49% | 1.44 | 75.00% | 98.10% |
| California | 6 | 169,021,785.90 | 15.76% | 7.74 | 5.23% | 2.00 | 50.31% | 92.57% | California | 6 | 183,300,904.00 | 14.44% | 118.76 | 5.24% | 2.11 | 51.18% | 90.91% |
| Colorado | 1 | 7,243,795.86 | 0.67% | 7.00 | 5.28% | 1.46 | 61.91% | 82.00% | Colorado | 1 | 8,581,603.00 | 0.68% | 118.00 | 5.28% | 1.92 | 68.20% | 85.20% |
| Connecticut | 1 | 13,959,195.44 | 1.30% | 9.00 | 5.50% | 1.32 | 72.60% | 98.50% | Connecticut | 1 | 18,400,000.00 | 1.29% | 120.00 | 5.50% | 1.32 | 74.80% | 98.50% |
| Florida | 3 | 12,721,436.57 | 1.18% | 8.00 | 5.43% | 1.67 | 66.33% | 91.36% | Florida | 3 | 14,952,488.00 | 1.18% | 119.00 | 5.42% | 1.62 | 60.30% | 91.43% |
| Georgia | 2 | 58,151,100.20 | 5.41% | 7.92 | 5.19% | 1.82 | 66.81% | 95.58% | Georgia | 2 | 65,384,382.00 | 5.15% | 118.91 | 5.20% | 1.82 | 64.42% | 95.62% |
| Hawaii | 1 | 3,949,097.57 | 0.37% | 7.00 | 5.31% | 1.62 | 63.60% | 81.20% | Hawaii | 1 | 5,684,376.00 | 0.40% | 118.00 | 5.31% | 1.62 | 46.20% | 81.20% |
| Illinois | 2 | 23,600,080.86 | 2.20% | 8.41 | 5.77% | 0.94 | 68.85% | 98.78% | Illinois | 2 | 30,519,694.00 | 2.40% | 119.37 | 5.78% | 1.73 | 63.35% | 95.96% |
| Indiana | 1 | 90,000,000.00 | 8.37% | 7.00 | 5.14% | 1.36 | 64.10% | 96.40% | Indiana | 1 | 90,000,000.00 | 7.09% | 118.00 | 5.14% | 1.36 | 69.60% | 96.40% |
| Maryland | 1 | 8,051,224.66 | 0.75% | 7.00 | 5.49% | 1.46 | 62.15% | 100.00% | Maryland | 1 | 8,400,570.00 | 0.75% | 118.00 | 5.49% | 1.38 | 73.40% | 96.90% |
| Michigan | 1 | 26,200,000.00 | 2.44% | 7.00 | 5.15% | 3.63 | 57.51% | 93.00% | Michigan | 1 | 26,200,000.00 | 2.06% | 118.00 | 5.15% | 1.51 | 74.60% | 98.30% |
| Mississippi | 1 | 6,886,532.23 | 0.64% | 7.00 | 6.54% | 1.52 | 73.30% | 91.10% | Mississippi | 1 | 7,995,516.00 | 0.63% | 118.00 | 6.04% | 1.52 | 73.30% | 91.10% |
| NM | 1 | 82,476,027.79 | 7.67% | 6.00 | 3.90% | 1.40 | 58.12% | 98.00% | NM | 1 | 90,000,000.00 | 7.09% | 117.00 | 3.90% | 3.65 | 33.90% | 73.20% |
| Nevada | 1 | 135,838,418.74 | 12.63% | 8.00 | 5.25% | 1.31 | 54.34% | 94.00% | Nevada | 1 | 145,000,000.00 | 11.42% | 119.00 | 5.25% | 1.26 | 62.70% | 98.10% |
| New Jersey | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | New Jersey | 1 | 45,000,000.00 | 3.54% | 63.00 | 5.74% | 1.36 | 69.60% | 100.00% |
| New Mexico | 1 | 4,751,233.00 | 0.44% | 8.00 | 5.92% | 1.09 | 44.40% | 78.00% | New Mexico | 1 | 5,991,228.00 | 0.47% | 119.00 | 5.92% | 1.33 | 66.20% | 94.10% |
| New York | 4 | 57,248,488.45 | 5.32% | 8.08 | 5.35% | 1.24 | 70.92% | 50.48% | New York | 4 | 65,305,684.00 | 5.15% | 119.08 | 5.36% | 1.25 | 51.79% | 51.50% |
| North Carolina | 1 | 5,492,796.34 | 0.51% | 7.00 | 5.39% | 2.37 | 56.05% | 100.00% | North Carolina | 1 | 6,486,419.00 | 0.51% | 118.00 | 5.39% | 1.45 | 73.30% | 94.50% |
| Ohio | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | Ohio | 1 | 45,000,000.00 | 3.54% | 63.00 | 5.74% | 1.36 | 69.60% | 92.40% |
| Pennsylvania | 4 | 173,718,851.50 | 18.15% | 7.63 | 5.41% | 1.43 | 66.72% | 99.11% | Pennsylvania | 4 | 197,668,470.00 | 15.57% | 118.65 | 5.40% | 1.50 | 69.87% | 98.53% |
| South Carolina | 2 | 20,988,760.84 | 1.95% | 8.00 | 5.33% | 1.73 | 72.54% | 85.12% | South Carolina | 2 | 24,787,176.00 | 1.95% | 119.00 | 5.33% | 1.73 | 70.78% | 95.48% |
| Tennessee | 2 | 11,505,788.31 | 1.07% | 7.40 | 5.41% | 3.21 | 56.38% | 84.39% | Tennessee | 2 | 13,394,331.00 | 1.05% | 118.40 | 5.41% | 1.67 | 71.25% | 54.05% |
| Texas | 2 | 15,612,208.49 | 1.47% | 7.00 | 5.34% | 1.73 | 67.12% | 92.64% | Texas | 2 | 18,185,286.00 | 1.43% | 118.00 | 5.34% | 1.74 | 72.81% | 92.47% |
| Various | 4 | 110,769,993.61 | 10.30% | 7.28 | 4.91% | 1.86 | 47.68% | 90.34% | Various | 4 | 114,572,152.00 | 9.02% | 118.30 | 4.93% | 1.86 | 59.73% | 90.39% |
| Virginia | 1 | 2,985,265.34 | 0.28% | 8.00 | 5.41% | 1.55 | 56.21% | 100.00% | Virginia | 1 | 3,496,106.00 | 0.28% | 119.00 | 5.41% | 1.85 | 63.60% | 89.50% |
| Washington | 1 | 23,077,981.44 | 2.15% | 8.00 | 4.92% | 1.40 | 56.50% | 90.90% | Washington | 1 | 24,300,000.00 | 1.91% | 119.00 | 4.92% | 1.40 | 73.70% | 90.90% |
| Total | 45 | 1,075,774,436.91 |  |  |  |  |  |  | Total | 47 | 1,269,818,488.00 |  |  |  |  |  |  |

Page 31 of 45

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

# Stratification - Financial Ratios and Other

| Distribution of Loan Seasoning |  |  |  |  |  |  |  |  |  | Distribution of Debt Service Coverage Ratios (DSCRs) - Most Recent |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Summation |  |  |  | Weighted Average |  |  |  |  | Summation |  |  | Weighted Average |  |  |  |
| Terms | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC | Ratio | Cnt | Balance | % | Term | Rate | LTV | OCC |
| 0 - 23 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 0.0100 - 1.1999 | 4 | 58,360,490.37 | 5.42% | 8.22 | 5.33% | 68.65% | 52.02% |
| 24 - 99 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 1.2000 - 1.3999 | 11 | 452,538,737.95 | 42.07% | 7.53 | 5.28% | 60.33% | 95.76% |
| 60 - 99 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 1.4000 - 1.5999 | 9 | 167,739,150.34 | 15.59% | 7.05 | 4.64% | 61.48% | 90.61% |
| 80 - 119 | 45 | 1,075,774,436.91 | 100.00% | 7.53 | 5.15% | 1.64 | 59.44% | 91.40% | 1.6000 - 1.7999 | 6 | 100,568,945.42 | 9.35% | 7.86 | 5.38% | 56.06% | 97.90% |
| 120 - plus | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 1.8000 - 1.9999 | 6 | 173,344,992.84 | 16.11% | 7.51 | 4.98% | 55.85% | 90.18% |
| Total | 45 | 1,075,774,436.91 |  |  |  |  |  |  | 2.0000 - 2.1999 | 2 | 12,716,084.74 | 1.18% | 7.70 | 5.62% | 58.11% | 84.28% |
|  |  |  |  |  |  |  |  |  | 2.2000 - plus | 7 | 110,509,104.25 | 10.27% | 7.65 | 5.31% | 56.89% | 92.41% |
|  |  |  |  |  |  |  |  |  | Total | 45 | 1,075,774,436.91 |  |  |  |  |  |
| Average+HEWELINDAVMaximum |  | 23,906,088.60 |  | 7.53 | 5.15% | 1.64 | 59.44% | 91.40% |  |  |  |  |  |  |  |  |
|  |  | 522,925.16 |  | 6.00 | 3.90% | 0.53 | 21.79% | 0.00% |  | Max DSCR | 3.83 |  | Min DSCR |  |  | 0.53 |
| Maximum |  | 135,838,418.74 |  | 9.00 | 8.35% | 3.83 | 75.00% | 100.00% |  |  |  |  |  |  |  |  |
| Distribution of Maturity Dates |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | Summation |  |  |  | Weighted Average |  |  |  |  | Distribution of Loan-to-values (LTVs) |  |  |  |  |  |  |
| Year | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC | Ratio | Cnt | Balance | % | Term | Rate | DSCR | OCC |
| 2023 | 45 | 1,075,774,436.91 | 100.00% | 7.53 | 5.15% | 1.64 | 59.44% | 91.40% | 0.0100 - 0.4999 | 8 | 166,040,524.61 | 15.43% | 7.33 | 4.98% | 1.75 | 92.33% |
| Total | 45 | 1,075,774,436.91 |  |  |  |  |  |  | 0.5000 - 0.9999 | 11 | 388,102,445.07 | 37.01% | 7.52 | 4.98% | 1.79 | 93.00% |
|  |  |  |  |  |  |  |  |  | 0.6000 - 0.9999 | 15 | 359,728,361.49 | 33.44% | 7.39 | 5.32% | 1.51 | 95.32% |
|  |  |  |  |  |  |  |  |  | 0.7000 - 0.7999 | 11 | 151,903,104.74 | 14.12% | 8.13 | 5.44% | 1.41 | 76.93% |
|  |  |  |  |  |  |  |  |  | 0.8000 - 0.8999 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
|  |  |  |  |  |  |  |  |  | 0.9000 - 0.9999 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
|  |  |  |  |  |  |  |  |  | 1.0000 - plus | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
|  |  |  |  |  |  |  |  |  | Total | 45 | 1,075,774,436.91 |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  |  |  | Max LTV | 75.00% |  | Min LTV |  | 21.79% |
| Distribution by Amortization Type |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | Summation |  |  |  | Weighted Average |  |  |  |  | Distribution of Occupancy Percentages |  |  |  |  |  |  |
| Amortization Type | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC | Percentages | Cnt | Balance | % | Term | Rate | LTV | DSCR |
| Amortizing Balloon | 25 | 257,937,143.14 | 23.98% | 7.88 | 5.30% | 1.48 | 40.81% | 92.23% | 1% - 50% | 1 | 26,953,413.99 | 2.51% | 8.00 | 5.03% | 0.75 | 1.05 |
| Interest Only/Balloon | 2 | 118,883,431.41 | 10.75% | 7.31 | 4.94% | 1.82 | 41.32% | 92.07% | 50% - 60% | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00 |
| Interest Only/Amortizing Balloon | 25 | 702,153,862.36 | 69.27% | 7.44 | 5.13% | 1.99 | 61.92% | 90.99% | 60% - 70% | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00 |
| Total | 45 | 1,075,774,436.91 |  |  |  |  |  |  | 70% - 80% | 3 | 22,770,360.17 | 2.12% | 8.00 | 5.58% | 0.63 | 2.15 |
|  |  |  |  |  |  |  |  |  | 80% - 90% | 10 | 232,679,509.20 | 21.63% | 6.83 | 4.59% | 0.53 | 1.85 |
|  |  |  |  |  |  |  |  |  | 90% - plus | 31 | 793,371,156.42 | 73.75% | 7.71 | 5.31% | 0.61 | 1.64 |
|  |  |  |  |  |  |  |  |  | Total | 45 | 1,075,774,436.91 |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  |  |  | Max Occ | 100.00 |  | Min Occ |  | 0.00 |

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

Historical Bond/Collateral Realized Loss Reconciliation

| Investment/REVENUE No. | Liquidation Summary |  |  | Certificate Level |  |  | Cash Adjustment |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Beginning Balance (1) | Aggregate Loss (2) | Prior Certificate Withdrawn (3) | OC, Credit Support (4) | Shortfall/ Excesses (5) | Modification, WNEW (6) | Current Balance (7) | Current Certificate Withdrawn (8) | Cash Recovery (9) | Current Certificate Withdrawn Adj (10) |

Loan Status Code

1. Current Scheduled Beginning Balance of the Loan at Liquidation/REVENUE/REVENUE Aggregate Realized Loss (1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13) (14) (15) (16) (17) (18) (19) (20) (21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31) (32) (33) (34) (35) (36) (37) (38) (39) (40) (41) (42) (43) (44) (45) (46) (47) (48) (49) (50) (51) (52) (53) (54) (55) (56) (57) (58) (59) (60) (61) (62) (63) (64) (65) (66) (67) (68) (69) (70) (71) (72) (73) (74) (75) (76) (77) (78) (79) (80) (81) (82) (83) (84) (85) (86) (87) (88) (89) (90) (91) (92) (93) (94) (95) (96) (97) (98) (99) (100)

Note: In the initial period, the Realized Loss Applied to Certificates to Date will equal Aggregate Realized Loss on Loans ( - (4) - (5) - (6) + (7)) versus ( (3) - (4) - (5) - (6) + (7))

Page 34 of 45

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

January 12, 2023

Loan Level Detail

| Investment/REVENUE No. | Current P&L |  |  | Interest |  |  | Current Status |  |  | State |  |  | Financial |  |  | Credit |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Prepaid Components | Prepaid | Ending Bal | Rate | Accrual | Interest | PTD | Loan Status | Rate | Prepaid | Prepaid | Total | Total | Mean | Post | Physical | Post | Physical |
|  | Begin Bal |  |  |  |  |  |  |  | Stated | Stated | Type | Total | Total | Total | Post | Physical | Post | Physical |
| 1 | 126,024,171.50 | 185,752.76 | 125,838,418.74 | 5.2500% | Acc360 | 614,842.61 | 1/1/2023 | 0 | 8 | N | RT NV | 5 | 9/6/2023 | 1.31 | 54.3% | 94.0% | 1.26 | 62.7% |
| 2 | 100,663,242.08 | 153,127.96 | 100,510,114.12 | 5.5210% | Acc360 | 478,615.97 | 1/6/2023 | 0 |  | F | IN PA | 5 | 8/6/2023 | 1.36 | 69.6% | 100.0% | 1.36 | 69.6% |
| 4 | 90,000,000.00 | 0.00 | 90,000,000.00 | 5.1375% | Acc360 | 398,356.25 | 1/6/2023 | 0 |  | F | XX IN | 5 | 8/6/2023 | 1.36 | 64.1% | 96.4% | 1.36 | 64.1% |
| 5 | 82,625,046.73 | 147,018.94 | 82,478,027.79 | 3.9000% | Acc360 | 277,482.45 | 1/1/2023 | 0 |  | N | RT MX | 5 | 7/1/2023 | 1.40 | 58.1% | 88.0% | 3.65 | 63.4% |
| 6 | 80,000,000.00 | 0.00 | 80,000,000.00 | 4.6850% | Acc360 | 322,744.44 | 12/6/2022 | A |  | F | OF Var | 3 | 8/6/2023 | 1.91 | 41.1% | 89.2% | 1.91 | 41.1% |
| 7 | 53,636,938.16 | 87,908.79 | 53,549,029.37 | 5.1140% | Acc360 | 238,202.18 | 1/6/2023 | 0 |  | F | OF GA | 5 | 9/6/2023 | 1.85 | 66.9% | 95.2% | 1.85 | 66.9% |
| 8 | 56,000,000.00 | 0.00 | 56,000,000.00 | 5.3375% | Acc360 | 257,386.11 | 1/6/2023 | 0 |  | F | MH CA | 5 | 9/6/2023 | 3.05 | 56.0% | 91.7% | 3.05 | 56.0% |
| 9 | 37,855,134.52 | 76,421.52 | 37,779,713.00 | 5.2375% | Acc360 | 170,729.29 | 1/6/2023 | 0 |  | N | RT PA | 5 | 9/6/2023 | 1.69 | 57.7% | 100.0% | 1.69 | 68.3% |
| 10 | 35,752,526.15 | 69,094.74 | 35,683,431.41 | 5.5110% | Acc360 | 189,666.59 | 1/6/2023 | 0 |  | F | MU CA | 3 | 9/6/2023 | 1.63 | 41.8% | 98.5% | 1.63 | 41.8% |
| 11 | 35,000,000.00 | 0.00 | 35,000,000.00 | 4.7600% | Acc360 | 138,833.33 | 1/6/2023 | 0 |  | F | XX CA | 2 | 8/6/2023 | 1.32 | 33.3% | 97.8% | 1.32 | 33.3% |
| 12 | 29,512,012.52 | 60,114.73 | 29,451,897.79 | 5.1800% | Acc360 | 131,652.68 | 1/6/2023 | 0 |  | N | OF CA | 2 | 9/6/2023 | 1.25 | 62.7% | 82.0% | 2.04 | 74.4% |
| 13 | 26,988,071.82 | 44,657.82 | 26,953,413.99 | 5.0300% | Acc360 | 116,938.53 | 1/6/2023 | 0 |  | F | MF NY | 5 | 9/6/2023 | 1.05 | 74.6% |  | 1.05 | 74.6% |
| 14 | 22,827,004.54 | 45,124.98 | 22,781,879.56 | 5.3245% | Acc360 | 104,661.50 | 1/6/2023 | 0 |  | F | RT PA | 2 | 10/6/2023 | 1.41 | 73.7% | 93.2% | 1.41 | 73.7% |
| 15 | 26,200,000.00 | 0.00 | 26,200,000.00 | 5.1465% | Acc360 | 116,110.76 | 1/6/2023 | 0 |  | N | XX MI | 5 | 8/6/2023 | 3.63 | 57.5% | 93.0% | 1.51 | 57.5% |
| 16 | 23,109,337.04 | 31,355.60 | 23,077,981.44 | 4.9200% | Acc360 | 97,906.56 | 1/6/2023 | 0 |  | F | IN WA | 2 | 9/6/2023 | 1.40 | 56.5% | 90.9% | 1.40 | 56.5% |
| 17 | 19,767,219.94 | 38,470.70 | 19,728,749.24 | 5.4675% | Acc360 | 93,066.54 | 1/6/2023 | 0 | 8 | F | OF Var | 5 | 9/6/2023 | 1.92 | 73.7% | 91.1% | 1.92 | 73.7% |
| 18 | 14,023,268.52 | 15,569.96 | 14,007,698.56 | 5.8630% | Acc360 | 70,789.20 | 1/6/2023 | 0 |  | N | MF IL | 5 | 9/6/2023 | 0.53 | 74.8% | 100.0% | 1.69 | 74.8% |
| 19 | 14,873,483.18 | 29,002.50 | 14,844,485.68 | 5.4550% | Acc360 | 69,872.53 | 1/6/2023 | 0 |  | F | LO NY | 2 | 9/6/2023 | 1.34 | 68.6% | 95.8% | 1.34 | 68.6% |
| 20 | 13,986,073.24 | 26,877.80 | 13,959,195.44 | 5.5000% | Acc360 | 66,239.60 | 1/6/2023 | 0 |  | F | OF CT | 2 | 10/6/2023 | 1.32 | 72.6% | 98.5% | 1.32 | 72.6% |
| 21 | 13,428,266.21 | 24,294.95 | 13,403,971.26 | 5.4105% | Acc360 | 62,562.85 | 1/6/2023 | 0 |  | F | MF SC | 2 | 9/6/2023 | 1.94 | 75.0% | 76.7% | 1.94 | 75.0% |
| 22 | 12,673,803.97 | 25,659.15 | 12,648,144.82 | 5.1740% | Acc360 | 56,466.73 | 1/6/2023 | 0 | 1 | N | RT PA | 2 | 10/6/2023 | 1.19 | 58.3% | 100.0% | 1.59 | 63.8% |
| 23 | 10,804,465.87 | 20,951.43 | 10,783,514.44 | 5.4900% | Acc360 | 51,078.11 | 1/6/2023 | 0 |  | N | MF AR | 5 | 9/6/2023 | 2.27 | 62.7% | 99.0% | 1.44 | 73.8% |
| 24 | 11,040,734.40 | 17,784.38 | 11,022,950.02 | 5.6100% | Acc360 | 53,335.95 | 1/6/2023 | 0 |  | F | OF NY | 2 | 9/6/2023 | 1.26 | 75.0% | 100.0% | 1.26 | 75.0% |
| 25 | 10,306,163.56 | 17,055.67 | 10,189,107.89 | 5.4385% | Acc360 | 47,797.02 | 1/6/2023 | 0 |  | F | XX TX | 2 | 8/6/2023 | 1.66 | 73.0% | 97.8% | 1.66 | 73.0% |
| 26 | 9,670,588.37 | 18,206.07 | 9,652,382.30 | 5.6260% | Acc360 | 46,850.24 | 1/6/2023 | 0 |  | N | MF IL | 5 | 10/6/2023 | 1.54 | 62.7% | 97.0% | 1.47 | 73.4% |
| 27 | 10,000,000.00 | 0.00 | 10,000,000.00 | 5.6000% | Acc360 | 48,222.22 | 1/6/2023 | 0 |  | F | RT Var | 5 | 9/6/2023 | 1.33 | 50.3% | 97.0% | 1.33 | 50.3% |

| Loan Status Code |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 0 Current/NEWLINE/NA 0.000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Warrantee/NEWLINE/NA13 1500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |