# EDGAR Filing Document

**Accession Number:** 0001586883
**File Stem:** 0001020242-23-000030
**Filing Date:** 2023-2
**Character Count:** 143481
**Document Hash:** 364471b566bc1fed9a70b62b8386f3b7
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001020242-23-000030.hdr.sgml**: 20230223

**ACCESSION NUMBER**: 0001020242-23-000030

**CONFORMED SUBMISSION TYPE**: 10-D

**PUBLIC DOCUMENT COUNT**: 2

**CONFORMED PERIOD OF REPORT**: 20230210

**FILED AS OF DATE**: 20230223

**DATE AS OF CHANGE**: 20230223

**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:** 23658794

**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:
January 13, 2023 to February 10, 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  February 10, 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 January 13, 2023 to February 10, 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 14, 2023.  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
January 27, 2023.  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 14, 2023.  The
CIK number of GACC is 0001541294.

Part II - OTHER INFORMATION

Item 2. Legal Proceedings.

Disclosure from CWCapital Asset Management LLC, as special servicer:

From time to time, CWCapital Asset Management LLC, a Delaware limited liability
company ("CWCAM"), is a party to lawsuits and other legal proceedings as part of its
duties as a special servicer (e.g., enforcement of loan obligations) and/or arising
in the ordinary course of business. Other than as set forth in the following paragraphs,
there are currently no legal proceedings pending, and no legal proceedings known to
be contemplated by governmental authorities, against CWCAM or of which any of its
property is the subject, that are material to the certificateholders.

On December 17, 2015, U.S. Bank National Association, the trustee under five pooling
and servicing agreements for (i) Wachovia Bank Commercial Mortgage Trust 2007-C30, (ii)
COBALT CMBS Commercial Trust 2007-C2, (iii) Wachovia Bank Commercial Mortgage Trust
2007-C31, (iv) ML-CFC Commercial Mortgage Trust 2007-5 and (v) ML-CFC Commercial Mortgage
Trust 2007-6 commenced a proceeding with the Second Judicial District Court of Ramsey
County, Minnesota (the "State Court") for a declaratory judgment as to the proper
allocation of certain proceeds ("Disputed Proceeds") received by CWCAM in connection
with the sale of the Peter Cooper Village and Stuyvesant Town property in New York, New
York securing loans held by those trusts.  CWCAM was the special servicer of such property.
The petition requests the State Court to instruct the trustee, the trust beneficiaries,
and any other interested parties as to the amount of the Disputed Proceeds, if any, that
constitute penalty interest and/or the amount of the Disputed Proceeds, if any, that
constitute gain-on-sale proceeds, with respect to each trust.  On February 24, 2016, CWCAM
made a limited appearance with the State Court to file a motion to dismiss this proceeding
based on lack of jurisdiction, mootness, standing and forum non conveniens.  On
July 19, 2016, the State Court denied CWCAM's motion to dismiss.  On July 22, 2016, the
action was removed to federal court in Minnesota ("Federal Court").  On October 21, 2016,
the Federal Court held a hearing on the motion to transfer the action to the United States
District Court for the Southern District of New York ("SDNY Court"), a motion to remand
to state court and a motion to hear CWCAM's request for reconsideration of the motion to
dismiss.  On March 14, 2017, the Federal Court reserved the determination on the motion
to hear CWCAM's request for reconsideration of the motion to dismiss, denied the motion
to remand the matter to state court and granted the motion to transfer the proceeding
to the SDNY Court.  Cross motions for judgment on the pleadings were filed but the SDNY
Court was unable to decide the case based on the pleadings and the SDNY Court ordered
discovery.  All fact discovery was completed in December, 2018 and expert discovery was
completed on March 15, 2019.  The parties submitted cross motions for summary judgment,
and on March 19, 2020, the SDNY Court entered an opinion and order in which it granted
summary judgment in CWCAM's favor and held that CWCAM was entitled to the entire amount
of penalty interest and that CWCAM's determination of Yield Maintenance was correct.
In the 127-page opinion, the SDNY Court found for CWCAM on every issue presented by the
trustee's petition, namely, that the funds in dispute constitute penalty interest and
yield maintenance, not gain-on-sale proceeds, and that the amount of penalty interest
and yield maintenance was correctly calculated. An appeal of the SDNY Court's decision
was taken on April 29, 2020.  Oral argument on the appeal occurred on June 21, 2021.
On July 14, 2022, the Second Circuit entered a decision affirming in part and reversing
in part the SDNY Court's decision and remanding to the SDNY Court for further proceedings.
The Second Circuit affirmed the SDNY's Court holding that Penalty Interest and Yield
Maintenance are paid before Gain-On-Sale Proceeds.  The Second Circuit reversed and
remanded for further proceedings that portion of the SDNY Court's decision related
to approximately $67.2 million in interest on advances.   On January 13, 2023, the
parties entered into a settlement agreement, in which (among other things) they agreed
to stipulate that the amount of interest on advances that accrued on or before
June 3, 2014 is $27.5 million, and that CWCAM would pay that amount into escrow for
distribution to certificateholders upon the entry of an order by the Court approving
the settlement.  U.S. Bank National Association, as Trustee for the trusts, provided
notice of the settlement to all parties in interest via a notice program approved
by the Court.  A hearing on the settlement is scheduled for March 16, 2023.

On December 1, 2017, a complaint against CWCAM and others was filed in the United States
District Court for the Southern District of New York styled as CWCapital Cobalt Vr
Ltd. v. CWCapital Investments LLC, et al., No. 17-cv-9463 (the "Original Complaint").
The gravamen of the Original  Complaint alleged breaches of a contract and fiduciary
duties by CWCAM's affiliate, CWCapital Investments LLC in its capacity as collateral
manager for the collateralized debt obligation transaction involving CWCapital Cobalt
Vr, Ltd. In total, there are 14 counts pled in the Original Complaint. Of those 14, 5
claims were asserted against CWCAM for aiding and abetting breach of fiduciary duty,
conversion and unjust enrichment. On May 23, 2018, the Original Complaint was dismissed
for lack of subject matter jurisdiction.   On June 28, 2018, CWCapital Cobalt Vr Ltd.
filed a substantially similar complaint in the Supreme Court of the State of New York,
County of New York styled as CWCapital Cobalt Vr Ltd. v. CWCapital Investments LLC, et al.,
Index No. 653277/2018 (the "New Complaint").  The gravamen of the New Complaint is the
same as the previous complaint filed in the United State District Court for the Southern
District of New York.  In total there are 16 counts pled in the New Complaint. Of
those 16 counts, 5 claims were asserted against CWCAM for aiding and abetting breach of
fiduciary duty, conversion and unjust enrichment, 1 count seeks a declaratory judgement
that the plaintiff has the right to enforce the contracts in question and 1 count seeks
an injunction requiring the defendants to recognize the plaintiff as the directing holder
for the trusts in question. On January 11, 2019, the plaintiff dismissed with prejudice
the declaratory judgment and injunction counts.  The New Complaint and related summons
was not served on the defendants until July 13, 2018 and July 16, 2018.  The plaintiff's
motion for a preliminary injunction was denied by the court on July 31, 2018.  On
August 3, 2018, the defendants, including CWCAM, filed a motion to dismiss the New
Complaint in its entirety. On August 20, 2019, the court entered an order granting defendants'
motion almost in its entirety, dismissing 11 of the 16 counts and partially dismissing 2
additional counts.  Of the remaining counts, 2 are asserted against CWCAM for aiding and
abetting breach of fiduciary duty and unjust enrichment.  On September 19, 2019, CWCapital
Cobalt Vr Ltd. filed a notice of appeal relating to the August 20, 2019 dismissal order and
on September 26, 2019, filed an amended complaint against CWCI and CWCAM attempting to
address deficiencies relating to certain of the claims dismissed by the August 20, 2019
order.  CWCI and CWCAM filed its Motion to Dismiss the amended complaint on October 28, 2019.
The court heard argument on the Motion to Dismiss the amended complaint on January 22, 2020
and on October 23, 2020, the court granted the motion dismissing the amended claims.  On
November 30, 2020, CWCapital Cobalt Vr Ltd filed a notice of appeal relating to the
October 23, 2020 dismissal order.  On April 27, 2021, the First Department affirmed the
dismissal as to claims against CWCAM that were part of the August 20, 2019 dismissal,
but reversed the dismissal of two counts for breach of the Collateral Management Agreement
against CWCI.  CWCI sought leave to file an appeal of the decision. The plaintiff also
sought leave to appeal the dismissal of the claims against CWCAM.  Both requests for
leave were denied by the First Department.  On May 15, 2020, CWCI and CWCAM filed a
motion to renew its motion to dismiss as to 4 of the remaining counts (including the
remaining two counts against CWCAM for aiding and abetting breach of fiduciary duty and
unjust enrichment), based on a decision entered by Judge Failla in a trust instruction
proceeding  in the US District Court for the Southern District of New York awarding summary
judgment in favor of CWCAM.  On September 7, 2021, the court denied the motion to renew.
CWCI and CWCAM filed a notice of appeal, which they perfected by the filing of their
opening brief on July 1, 2022.  On November 15, 2022, the First Department affirmed the
court's denial of the motion to renew.  On October 1, 2021, CWCI and CWCAM moved to
reargue the denial of the motion to renew (or alternatively, the motion to dismiss) with
respect to certain of Cobalt's claims, including the remaining 2 claims against CWCAM,
based on the First Department's April 27, 2021 decision.  On March 24, 2022, the court
denied the relief sought in the motion to reargue.  CWCI and CWCAM have appealed the
court's decision on the motion to reargue and filed their opening brief on July 11, 2022.
The appeal was dismissed as being non-appealable on August 30, 2022.  CWCAM believes
that it has performed its obligations under the related pooling and servicing agreements
in good faith and the remaining allegations in the New Complaint are without merit.

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 February 10, 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:    February 22, 2023

</pre>
```

## Exhibit 99.1

COMM 2013-CCRE11

Commercial Mortgage Pass-Through Certificates

February 10, 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#Notes & | 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 | 02/10/2023 |
| --- | --- | --- | --- | --- |
| Main Phone Number: | Master Servicer | Midland Loan Services, a Division of PNC Bank, #NEWLINE#National | Distribution Count | 112 |
| 714-247-6000 | Special Servicer | CWCapital Asset Management LLC | Prior Distribution Date | 01/12/2023 |
|  | Underwriters | Deutsche Bank Securities, Inc.#NEWLINE#Cartor Fitzgerald & Co.#NEWLINE#Deutsche Securities, L.P.#NEWLINE#RBS Securities Inc.#NEWLINE#KoppeBank Securities, LLC | Prior Distribution Date | 01/12/2023 |
|  |  |  | Trust Collection Period | 01/07/2023 to 02/06/2023 |
| Administrator | Rating Agencies | Moody's Investors Service, Inc.#NEWLINE#HOBBS, Inc.#NEWLINE#HOBBS, Inc. | Record Date | 01/31/2023 |
|  |  |  | Registration Date | 02/06/2023 |
| Jennifer Plogol |  |  |  |  |
| (714)247-6917#NEWLINE#JennyJilapl@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

February 10, 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% | 35.46% |
| 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% | 35.46% |
| A-SB | SR | 12626AC6 |  | 70,309,000.00 | 8,646,509.80 | 1,357,889.31 | 0.00 | 7,288,650.49 | 26,371.95 | 0.00 | 3.660000% | 3.660000% | 30.00% | 35.46% |
| A-3 | SR | 12626AD4 |  | 275,000,000.00 | 274,914,431.55 | 378.84 | 0.00 | 274,914,054.71 | 912,486.82 | 0.00 | 3.983000% | 3.983000% | 30.00% | 35.46% |
| 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% | 35.46% |
| X-A | SR/NTL | 12626AF9 | N | 1,003,158,000.00 | 809,111,971.20 | 0.00 | 0.00 | 807,753,705.20 | 603,541.24 | 0.00 | 0.885117% | 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 | 55,153.67 | 0.00 | 0.821839% | 0.876434% | 0.00% | 0.00% |
| A-M | SR | 12626BK1 |  | 114,284,000.00 | 114,284,000.00 | 0.00 | 0.00 | 114,284,000.00 | 449,040.88 | 0.00 | 4.725000% | 4.725000% | 21.00% | 24.82% |
| B | SUB/SEQ | 12626BP6 |  | 76,189,000.00 | 76,189,000.00 | 0.00 | 0.00 | 76,189,000.00 | 324,458.61 | 0.00 | 5.110038% | 5.088601% | 15.00% | 17.73% |
| C | SUB/SEQ | 12626AW2 |  | 46,031,000.00 | 46,031,000.00 | 0.00 | 0.00 | 46,031,000.00 | 196,316.00 | 0.00 | 5.117838% | 5.096101% | 11.38% | 13.44% |
| D | SUB/SEQ | 12626AF8 |  | 63,910,000.00 | 63,910,000.00 | 0.00 | 0.00 | 63,910,000.00 | 272,567.52 | 0.00 | 5.117838% | 5.096101% | 6.34% | 7.50% |
| E | SUB | 12626BA9 |  | 20,216,000.00 | 20,216,000.00 | 0.00 | 0.00 | 20,216,000.00 | 73,835.10 | 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% | 3.99% |
| G | SUB | 12626BE1 |  | 42,856,466.00 | 42,856,465.56 | 0.00 | 0.00 | 42,856,465.56 | 148,491.49 | (4,038.24) | 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 | 1,075,774,436.91 | 1,398,266.15 | 0.00 | 1,074,418,170.76 | 4,583,994.47 | (4,038.24) | SubTotal P&I | 5,942,260.62 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Total | 1,269,818,466.00 | 1,075,774,436.91 | 1,398,266.15 | 0.00 | 1,074,418,170.76 | 4,583,994.47 | (4,038.24) | Total P&I | 5,942,260.62 |

(*) 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

February 10, 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 | 01/01/23 | 01/30/23 | 30/360 |  | 42,296,000.00 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| A-2 | 12626LA88 | 01/01/23 | 01/30/23 | 30/360 |  | 90,000,000.00 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| A-5B | 12626LAC6 | 01/01/23 | 01/30/23 | 30/360 |  | 70,309,000.00 | 122,979,1212 | 103,885,8723 | 0.37509640 | 19,31216489 | 19,88825129 |
| A-3 | 12626LAD4 | 01/01/23 | 01/30/23 | 30/360 |  | 275,000,000.00 | 999,688,6200 | 999,687,4187 | 3.31813389 | 0.00137033 | 3.31950422 |
| A-4 | 12626LA62 | 01/01/23 | 01/30/23 | 30/360 |  | 411,267,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 3.54833335 | 0.00000000 | 3.54833335 |
| X-A | 12626LA79 | 01/01/23 | 01/30/23 | 30/360 | N | 1,003,156,000.00 | 909,566,4764 | 905,212,4469 | 0.60164246 | 0.00000000 | 0.60164246 |
| X-B | 12626LAL6 | 01/01/23 | 01/30/23 | 30/360 | N | 186,120,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 0.00255832 | 0.00000000 | 0.00255832 |
| X-C | 12626LA42 | 01/01/23 | 01/30/23 | 30/360 | N | 80,532,466.00 | 999,999,9454 | 999,999,9454 | 0.68486255 | 0.00000000 | 0.68486255 |
| A-M | 12626LB61 | 01/01/23 | 01/30/23 | 30/360 |  | 114,284,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 3.92916564 | 0.00000000 | 3.92916564 |
| B | 12626LBP6 | 01/01/23 | 01/30/23 | 30/360 |  | 76,189,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 4.25861469 | 0.00000000 | 4.25861469 |
| C | 12626LA82 | 01/01/23 | 01/30/23 | 30/360 |  | 46,031,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 4.25486468 | 0.00000000 | 4.25486468 |
| D | 12626LA78 | 01/01/23 | 01/30/23 | 30/360 |  | 63,910,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 4.26486467 | 0.00000000 | 4.26486467 |
| E | 12626LB49 | 01/01/23 | 01/30/23 | 30/360 |  | 20,216,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 3.64241690 | 0.00000000 | 3.64241690 |
| F | 12626LBC5 | 01/01/23 | 01/30/23 | 30/360 |  | 17,460,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 3.55908362 | 0.00000000 | 3.55908362 |
| G | 12626LBE1 | 01/01/23 | 01/30/23 | 30/360 |  | 42,856,466.00 | 999,999,9873 | 999,999,9873 | 3.46485615 | 0.00000000 | 3.46485615 |
| V | 12626LB06 | 01/01/23 | 01/30/23 | 30/360 |  | 0.00 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| R | 12626LB30 | 01/01/23 | 01/30/23 | 30/360 |  | 0.00 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| LR | 12626LBL5 | 01/01/23 | 01/30/23 | 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

February 10, 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 | 1,145,900.15 | Subsequent Recovery | 0.00 | Certificate Administrator Fee | (888.08) |
| Advanced Principal | 212,300.00 | 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 | (1,398.08) |
| Curtailment | 0.00 |  |  |  |  |
| Defiscation | 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 | 1,398,266.15 | 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 | (148,320.26) |
| Current Interest | 3,774,732.88 | Other Interest Proceeds | 0.00 | Cumulative Deposit | (296,824.79) |
| Debrogant Interest | 993,199.69 | B. Shortfalls |  | Withdrawal | 0.00 |
|  |  | Gross PPS (Prepay Interest Shortfall) | 0.00 |  |  |
| B. Servicing Fees & Expenses |  | Servicer PPS Cap | 0.00 |  |  |

| Current Service Fees | (12,965.79) | Net PPIS | 0.00 | Summary |
| --- | --- | --- | --- | --- |
| Delinquent Service Fees | (3,809.90) | Deferred Interest | 0.00 | Principal Adjusted |
| Sub-Service | 0.00 | Modification Shortfall | 0.00 | Scheduled Interest |
| Service Fee Stops | (13,415.85) | ASER Applied | 0.00 | Service Fee & Expense |
| Other Fee Stops (incl. Insurer) | 0.00 | Special Service Fees | (2,722.86) | Excess Liq. Pro. Deposit |
| Miscellaneous Fees |  | Workout Fees | (1,315.37) | Interest Shortfall Expense |
| Service Fees/Expenses | (30,191.54) | Liquidation Fees | 0.00 | Other Interest Adjustments |
| Interest Non-Adjusted | 4,737,741.03 | Non-Recoverable Advances | 0.00 | Service Fees |
| Principal & Interest Non-Adjusted | 6,096,007.18 | Interest on Prior Advances | 0.00 | Trustee Fee & Expense |
| C. Operating Advisor Fees | (1,720.53) | Various Expenses | 0.00 | State Agreements |
| D. CREFC License Fee | (462.69) | Other Interest Loss | 0.00 | Excess Liq. Pro. Acct. |
|  |  | Net Excess/Shortfall | (4,038.23) | Interest Reserve Account |
|  |  |  |  | Due to Certificates |
|  |  |  |  | 5,942,250.61 |

Page 4 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

February 10, 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

February 10, 2023

Post and Performance Detail

| Post Detail |  |  |  |  | WA Rates/Terms |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Current | Amt | % | Cnt | % | Current | Cutoff | Prior | Current | Next |
| Amortising/Ballion | 257,493,358.17 | 23.87% | 25 | 55.56% | WAC | 5.37824% | 5.31859% | 5.31851% | 4.90842% |
| IC/Amortising/Ballion | 701,309,803.81 | 65.27% | 18 | 40.00% | LBOR | N/A | N/A | N/A | N/A |
| IC/Ballion | 113,614,008.78 | 10.76% | 2 | 4.44% | WARM | 115.00 | 7.53 | 6.53 |  |
|  |  |  |  |  | AWAM | 355.00 | 174.58 | 175.29 |  |
| Smallest Balance | 519,903.68 |  |  |  |  |  |  |  |  |
| Average Balance | 23,875,914.91 |  |  |  |  |  |  |  |  |
| Largest Balance | 135,651,826.22 |  |  |  |  |  |  |  |  |
| Performance Scapula |  |  |  |  | Performance Scapula |  |  |  |  |
| Current | Amt | % | Cnt | % | Current | 3 Mo Avg | 6 Mo Avg | 12 Mo Avg |  |
|  |  |  |  |  |  | % Bal % Cnt | % Bal % Cnt | % Bal % Cnt |  |
| Beginning Balance | 1,575,774,438.91 | 84.72% | 45 | 95.74% | Current | 100.00% | 100.00% | 99.34% | 99.52% |
| Scheduled Principal | 1,356,286.15 | 0.11% | 39 | 82.98% | 30 Day | 0.00% | 0.00% | 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 | 0.00% | 0.00% | 0.59% | 1.11% | 0.89% | 1.67% |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 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 | 1,074,416,170.76 | 64.61% | 45 | 95.74% |  |  |  |  |  |  |  |

| Advance Summary |  |  |  |  |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Cumulative | Unit | % | Crk | % | Cumulative | Principal | Interest | Crk | % | Crk | % Crk |
| Scheduled Principal | 154,869,646.13 | 8.26% |  |  | Prior Outstanding | 185,752.76 | 937,687.05 | 2 | 0.01% | 4.26% |  |
| Voluntary Payoff | 0.00 | 0.00% | 0 | 0.00% | Current Amount | 212,366.00 | 993,189.69 | 3 | 0.02% | 6.38% |  |
| Scheduled Maturity Payoff | 90,000,000.00 | 7.09% | 2 | 4.26% | Recovery (-) | 185,752.76 | 937,687.05 | 2 | 0.01% | 4.26% |  |
| Post Maturity Payoff | 0.00 | 0.00% | 0 | 0.00% | Current Outstanding | 212,366.00 | 993,189.69 | 3 | 0.02% | 6.38% |  |
| Net Liquidation/Disposition | 0.00 | 0.00% | 0 | 0.00% | Non-Recoverable | 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-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**February 10, 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 | 01/01/23 | 01/30/23 | 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 | 01/01/23 | 01/30/23 | F-30/360 | 30 | 0.00 | 0.000000% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| A-3B | 12626LAC6 | 01/01/23 | 01/30/23 | F-30/360 | 30 | 8,646,539.80 | 3.660000% | 0.00 | 26,371.95 | 0.00 | 0.00 | 26,371.95 | 26,371.95 | 0.00 |
| A-3 | 12626LADA | 01/01/23 | 01/30/23 | F-30/360 | 30 | 274,914,431.56 | 3.983000% | 0.00 | 912,486.82 | 0.00 | 0.00 | 912,486.82 | 912,486.82 | 0.00 |
| A-4 | 12626LAE2 | 01/01/23 | 01/30/23 | 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 | 01/01/23 | 01/30/23 | A-30/360 | 30 | N 809,111,971.35 | 0.885117% | 0.00 | 603,541.24 | 0.00 | 0.00 | 603,541.24 | 603,541.24 | 0.00 |
| X-B | 12626LAE6 | 01/01/23 | 01/30/23 | F-30/360 | 30 | N 188,130,000.00 | 0.003075% | 0.00 | 476.18 | 0.00 | 0.00 | 476.18 | 476.18 | 0.00 |
| X-C | 12626LAH2 | 01/01/23 | 01/30/23 | F-30/360 | 30 | N 80,532,465.56 | 0.821835% | 0.00 | 55,153.67 | 0.00 | 0.00 | 55,153.67 | 55,153.67 | 0.00 |
| A-M | 12626LBN1 | 01/01/23 | 01/30/23 | A-30/360 | 30 | 114,284,000.00 | 4.715000% | 0.00 | 449,040.88 | 0.00 | 0.00 | 449,040.88 | 449,040.88 | 0.00 |
| B | 12626LBP9 | 01/01/23 | 01/30/23 | A-30/360 | 30 | 76,189,000.00 | 5.115038% | 0.00 | 324,459.61 | 0.00 | 0.00 | 324,459.61 | 324,459.61 | 0.00 |
| C | 12626LAM2 | 01/01/23 | 01/30/23 | F-30/360 | 30 | 46,031,000.00 | 5.117638% | 0.00 | 196,316.00 | 0.00 | 0.00 | 196,316.00 | 196,316.00 | 0.00 |
| D | 12626LAH9 | 01/01/23 | 01/30/23 | F-30/360 | 30 | 63,810,000.00 | 5.117638% | 0.00 | 272,567.52 | 0.00 | 0.00 | 272,567.52 | 272,567.52 | 0.00 |
| E | 12626LBA9 | 01/01/23 | 01/30/23 | F-30/360 | 30 | 20,210,000.00 | 4.370900% | 0.00 | 73,635.10 | 0.00 | 0.00 | 73,635.10 | 73,635.10 | 0.00 |
| F | 12626LBC5 | 01/01/23 | 01/30/23 | F-30/360 | 30 | 17,460,000.00 | 4.270900% | 0.00 | 62,141.60 | 0.00 | 0.00 | 62,141.60 | 62,141.60 | 0.00 |
| G | 12626LBE1 | 01/01/23 | 01/30/23 | F-30/360 | 30 | 42,856,465.56 | 4.270900% | 175,645.10 | 152,529.73 | 0.00 | 0.00 | 328,174.83 | 148,491.49 | 179,683.34 |
| V | 12626LBO8 | 01/01/23 | 01/30/23 | F-30/360 | 30 | 0.00 | 0.000000% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| R | 12626LR3 | 01/01/23 | 01/30/23 | F-30/360 | 30 | 0.00 | 0.000000% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LR | 12626LBL5 | 01/01/23 | 01/30/23 | F-30/360 | 30 | 0.00 | 0.000000% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| SubTotal | 1,075,774,436.91 | 175,645.10 | 4,586,032.71 | 0.00 | 0.00 | 4,763,677.81 | 4,583,994.47 | 179,683.34 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Total | 1,075,774,436.91 | 175,645.10 | 4,586,032.71 | 0.00 | 0.00 | 4,763,677.81 | 4,583,994.47 | 179,683.34 |

Page 7 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**February 10, 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 | 1,357,889.31 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| A-3 | 376.84 | 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 | 1,358,266.15 | 0.00 | 0.00 | 0.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Total | 1,358,266.15 | 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**

**February 10, 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 |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  |  | Current Amount (in € million) | Current Amount (in € million) | Lease Amount (in € million) | Previous Balance (in € million) |  |  |  |  |  | Current Month | Left to Reimburse Service | Other Shortfalls/ After/(After)/ (Refunds) |
| 17 | 23,224,396.00 | 19,690,087.42 | 0.00 | 0.00 | 1,315.37 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 22 | 15,000,000.00 | 12,622,371.34 | 2,722.86 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| Totals | 2,722.86 | 0.00 | 1,315.37 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |

**Total Interest Shortfall Sitting the Trust**

**4,038.23**

Page 9 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**February 10, 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 |  |
|  |  |  |  |  |  |  |  |  |  |  | Rating | Eff Date | Rating | Eff Date | Rating | Eff Date | Rating | Eff Date |
| Ratings Information Restated |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Contact Information |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Fitch, Inc. A NEW LINE FROM State Moody's Insurance Corporation (CUSIP) 2016-2017 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 9014 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 1004 NEW LINE A Chicago, Illinois 60000 A NEW LINE A 2016-2017 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Legend |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| NB Class not rated as insurance |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| NA Data not available |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| (1) These ratings are not a recommendation to buy, sell or hold these notes. Ratings may be changed or withdrawn at any time by each assigning rating agency. A NEW LINE A These ratings do not address the possibility that, as a result of principal prepayments or losses, the yield on your notes may be lower than anticipated. |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission and captured during the processing window. A NEW LINE A Deutsche Bank does not hold itself responsible for any update that may have occurred outside the window during which the data was captured. |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Page 10 of 45 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| COMM 2013-CCRE11 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Commercial Mortgage Pass-Through Certificates |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| February 10, 2023 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Performance History |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Delinquency Categories |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Dec Date A NEW LINE A Dec 31 Day |  |  | 60 Day |  | 90 Day |  | 120+ Day |  | Total Delinquency(1) |  | Foreclosure |  | REO |  | Bankruptcy |  | Curr FC not SS/REO |  |
|  | Cnt | Bal | Cnt | Bal | Cnt | Bal | Cnt | Bal | Cnt | Bal | Cnt | Bal | Cnt | Bal | Cnt | Bal | Cnt | Bal |
| 2010/2023 | 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 | 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. 112 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1013/2023 | 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 | 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. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 1012/2022 | 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 | 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. 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 1014/2022 | 1 | 4,633,115.85 | 0 | 0.00 0 | 0.00 1 | 12,701,166.65 | 2 | 17,334,282.50 | 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. 109 | 2.22% | 0.43% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.18% | 4.44% | 1.61% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1013/2022 | 0 | 0.00 0 | 0.00 0 | 0.00 0 | 0.00 1 | 12,728,590.62 | 1 | 12,728,590.62 | 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. 108 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.18% | 2.22% | 1.18% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1012/2022 | 0 | 0.00 0 | 0.00 0 | 0.00 0 | 0.00 1 | 12,753,726.68 | 1 | 12,753,726.68 | 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. 107 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.18% | 2.22% | 1.18% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1012/2022 | 0 | 0.00 0 | 0.00 0 | 0.00 0 | 0.00 1 | 12,778,817.51 | 1 | 12,778,817.51 | 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. 106 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.18% | 2.22% | 1.18% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1012/2022 | 0 | 0.00 0 | 0.00 0 | 0.00 0 | 0.00 1 | 12,803,996.61 | 1 | 12,803,996.61 | 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. 105 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.18% | 2.22% | 1.18% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1010/2022 | 0 | 0.00 0 | 0.00 0 | 0.00 0 | 0.00 1 | 12,830,800.36 | 1 | 12,830,800.36 | 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. 104 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.18% | 2.22% | 1.18% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1012/2022 | 0 | 0.00 0 | 0.00 0 | 0.00 0 | 0.00 1 | 12,855,649.32 | 1 | 12,855,649.32 | 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. 103 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.18% | 2.22% | 1.18% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1012/2022 | 0 | 0.00 0 | 0.00 0 | 0.00 0 | 0.00 1 | 12,882,231.31 | 1 | 12,882,231.31 | 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. 102 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.18% | 2.22% | 1.18% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1011/2022 | 0 | 0.00 0 | 0.00 0 | 0.00 0 | 0.00 1 | 12,906,852.14 | 1 | 12,906,852.14 | 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. 101 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.18% | 2.22% | 1.18% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 2011/2022 | 0 | 0.00 0 | 0.00 0 | 0.00 0 | 0.00 1 | 12,936,916.99 | 1 | 12,936,916.99 | 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. 100 | 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% |
| 1012/2022 | 0 | 0.00 0 | 0.00 0 | 0.00 0 | 0.00 1 | 12,961,295.26 | 1 | 12,961,295.26 | 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. 98 | 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% |
| 1010/2021 | 0 | 0.00 0 | 0.00 0 | 0.00 0 | 0.00 1 | 12,985,565.40 | 1 | 12,985,565.40 | 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. 96 | 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% |
| 1010/2021 | 1 | 4,738,047.87 | 0 | 0.00 0 | 0.00 1 | 13,011,589.64 | 2 | 17,749,637.51 | 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. 97 | 2.22% | 0.43% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 1.19% | 4.44% | 1.62% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1013/2021 | 0 | 0.00 0 | 0.00 0 | 0.00 0 | 0.00 1 | 13,035,636.69 | 1 | 13,035,636.69 | 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. 96 | 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% |

| (1) Total Delinquency is 30+ Days |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Page 11 of 45 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

February 10, 2023

| Delinquency Categories |  |  |  |  |  |  |  |  |  | Impaired Loans |  |  |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dec Date | Net US$ | Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net | 60 Day | 90 Day | 120+ Day | Total Delinquency(1) | Foreclosure | REO | Bankruptcy | Curr FC net SS/REO |  |  |  |  |  |  |  |  |  |
|  | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal | Cat |
| 9/13/2021 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,061,445.97 | 1 | 13,061,445.97 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 95 | 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% |
| 9/13/2021 | 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 | 13,108,992.10 | 1 | 13,108,992.10 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 93 | 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% |
| 9/11/2021 | 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% |
| 12/11/2020 | 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% |
| 12/10/2020 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 13,308,181.72 | 1 | 13,308,181.72 | 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% |
| 10/13/2020 | 1 | 4,547,499.53 | 0 | 0.00 | 0 | 0.00 | 1 | 13,328,922.07 | 2 | 17,878,377.90 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| 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 | 2 | 9,924,854.89 | 0 | 0.00 | 0 | 0.00 | 1 | 13,353,472.23 | 3 | 23,279,327.12 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| 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 | 2 | 9,946,854.91 | 0 | 0.00 | 0 | 0.00 | 1 | 13,376,002.82 | 3 | 23,316,657.73 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| 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 | 2 | 9,954,379.96 | 0 | 0.00 | 13,396,433.47 | 0 | 0.00 | 3 | 23,354,613.43 | 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% | 2.22% | 1.20% | 0.00% | 0.00% | 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 | 3 | 15,142,388.29 | 1 | 13,422,685.21 | 0 | 0.00 | 0 | 0.00 | 4 | 28,995,071.50 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 80 | 6.67% | 1.36% | 2.22% | 1.20% | 0.00% | 0.00% | 0.00% | 0.00% | 6.88% | 2.56% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 5/12/2020 | 6 | 61,114,565.68 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 6 | 61,114,565.68 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| No. 79 | 13.33% | 5.47% | 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% | 0.00% |

(1) Total Delinquency is 30+ Days

Page 12 of 45

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

February 10, 2023

| Delinquency Categories |  |  |  |  |  |  |  |  |  | Impaired Loans |  |  |  |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dec Date | Net US$ | Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net Net | 60 Day | 90 Day | 120+ Day | Total Delinquency(1) | Foreclosure | REO | Bankruptcy | Curr FC net SS/REO |  |  |  |  |  |  |  |  |  |  |
|  | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal | Cat | Bal |
| 4/10/2020 | 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 | 0.00 |
| 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% | 0.00% |
| 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 | 0.00 |
| 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% | 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 | 0.00 |
| 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% | 0.00% |
| 1/10/2020 | 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 | 0.00 |
| 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% | 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 | 0.00 |
| 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% | 0.00% |
| 12/11/2019 | 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 | 0.00 |
| 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% | 0.00% |
| 10/11/2019 | 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 | 0.00 |
| 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% | 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 | 0.00 |
| 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% | 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 | 0.00 |
| 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% | 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 | 0.00 |
| 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% | 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 | 0.00 |
| 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% | 0.00% |
| 5/10/2019 | 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 | 0.00 |
| 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% | 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 | 0.00 |
| 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% | 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 | 0.00 |
| 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% | 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 | 0.00 |
| 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1/11/2019 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 15,223,637.18 | 1 | 15,223,637.18 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |

| 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% |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 12/12/2018 | 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 |
| 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% | 0.00% |

(1) Total Delinquency is 30+ Days

Page 13 of 43

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

February 10, 2023

| Dist Data=NEWLINE/MD |  | Delinquency Categories |  | 60 Day |  | 90 Day |  | 120+ Day |  | Total Delinquency(1) |  | Foreclosure |  | Impaired Loans |  | Bankruptcy |  | Curr FC not SS/REO |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Data=NEWLINE/MD | Delinquency Categories | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr |
|  | Col | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr |
| 11/13/2018 | 1 | 21,525,907.69 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 21,525,907.69 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 |
| 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% | 0.00% | 0.00% | 0.00% |
| 10/13/2018 | 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 | 0 | 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 | 0 | 21,681,246.88 | 0 | 0.00 | 0 | 0.00 | 0 | 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 | 0 | 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 | 0 | 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% |

(1) Total Delinquency is 30+ Days

Page 14 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

February 10, 2023

| Dist Data=NEWLINE/MD |  | Delinquency Categories |  | 60 Day |  | 90 Day |  | 120+ Day |  | Total Delinquency(1) |  | Foreclosure |  | Impaired Loans |  | Bankruptcy |  | Curr FC not SS/REO |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Data=NEWLINE/MD | Delinquency Categories | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr |
|  | Col | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr | Bal | Cr |
| 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% |
| 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% |

| 7012/2016 | 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% |
| 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% |
| 5112/2016 | 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% |
| 4112/2016 | 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% |
| 3112/2016 | 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% |
| 2512/2016 | 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) Total Delinquency is 30+ Days

Page 15 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**February 10, 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 |
| 1112/2016 | 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 |
| 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% |
| 12511/2015 | 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% |
| 11513/2015 | 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% |
| 10513/2015 | 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% |
| 9514/2015 | 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% |
| 8112/2015 | 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% |
| 7010/2015 | 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% |
| 6112/2015 | 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% |
| 5112/2015 | 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% |
| 4010/2015 | 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% |
| 3112/2015 | 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% |
| 2512/2015 | 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% |
| 1112/2015 | 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% |
| 12512/2014 | 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% |
| 11513/2014 | 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% |
| 10513/2014 | 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% |
| 9512/2014 | 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% |

(1) Total Delinquency is 30+ Days

Page 16 of 45

# **COMM 2013-CCRE11**

# **Commercial Mortgage Pass-Through Certificates**

**February 10, 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 |
| 8112/2014 | 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% |
| 7511/2014 | 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% |
| 6112/2014 | 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% |
| 5112/2014 | 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% |
| 4511/2014 | 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% |
| 3112/2014 | 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% |
| 2512/2014 | 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% |

| 10/5/2014 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 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% |
| 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% |
| 11/13/2013 | 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

February 10, 2023

#### Payoff History

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Deductions |  |  |  | Maturity (2) |  |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | NEWLINE | DEAL | Count | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PPE | Other | Prior | Solid | Post | Life | Amort |  |  |
| 2/10/2023 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 8.53 | 175.39 |  |
| No. 112 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
| 1/12/2023 | 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 | 192.09 |  |
| 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% |  |  |  |
| 1/10/2021 | 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% |  |  |  |

(1) Penalty Type

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

(2) Maturity Var: Payoff to Maturity Date data

Page 18 of 45

## COMM 2013-CCRE11

### Commercial Mortgage Pass-Through Certificates

February 10, 2023

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Deductions |  |  |  | Maturity (2) |  |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | NEWLINE | DEAL | Count | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PPE | Other | Prior | Solid | Post | Life | Amort |  |  |
| 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 | 194.82 |  |
| 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% |  |  |  |
| 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 | 195.90 |  |
| 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 | 0 | 0 | 24.54 196.46 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 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% |  |
| 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% |  |

(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

February 10, 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 |  |
| 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% |  |  |  |
| 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 | 39.54 217.48 |  |  |
| 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% |  |  |  |
| 1/10/2020 | 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% |  |  |  |

(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

February 10, 2023

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

D&I Data\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW\NEW

| Count | Amount | Count | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PPE | Other | Prior | Solid | Post | Life | Amount |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 5/10/2019 | 0 | 0.00 | 0 | 0.00 | 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% | 0.00% |  |
| 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% |  |
| 11/13/2018 | 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% |  |
| 10/15/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 54.48 232.85 |
| 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% |  |
| 8/10/2018 | 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 | 59.50 237.49 |
| 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% |  |

(1) Penalty Type

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

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

Page 21 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

February 10, 2023

| Count | Amount | Count | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PPE | Other | Prior | Solid | Post | Life | Amount |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 0 | 62.51 242.39 |
| 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% |  |
| 1/12/2018 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 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 | 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% |  |
| 11/10/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 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% |  |
| 10/13/2017 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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% |  |

(1) Penalty Type

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

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

Page 22 of 45

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

February 10, 2023

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Debutions |  |  |  | Maturity (2) |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | Amount | Amount | Count | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PRE | Other | Prior | Solid | Post | Life | Amount | Life |
| 11/14/2016 | 0 | 0.00 | 0 | 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% |  |  |  |
| 10/13/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 78.55 | 268.15 |  |
| 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% |  |  |  |
| 9/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 79.56 | 269.75 |  |
| 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% |  |  |  |
| 8/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 80.56 | 269.49 |  |
| 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% |  |  |  |
| 7/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 81.56 | 290.57 |  |
| 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% |  |  |  |
| 6/10/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 82.56 | 312.38 |  |
| 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% |  |  |  |
| 5/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 83.56 | 313.53 |  |
| 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% |  |  |  |
| 4/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 84.57 | 314.68 |  |
| 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% |  |  |  |
| 3/11/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 85.57 | 315.84 |  |
| 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% |  |  |  |
| 2/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 86.57 | 316.99 |  |
| 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% |  |  |  |
| 1/12/2016 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 87.57 | 318.14 |  |
| 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% |  |  |  |
| 12/11/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 88.57 | 319.29 |  |
| 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% |  |  |  |
| 11/13/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 89.58 | 320.45 |  |
| 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% |  |  |  |
| 10/13/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 90.58 | 321.90 |  |
| 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% |  |  |  |
| 9/14/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 91.58 | 323.09 |  |
| 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% |  |  |  |

(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

February 10, 2023

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Debutions |  |  |  | Maturity (2) |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | Amount | Amount | Count | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PRE | Other | Prior | Solid | Post | Life | Amount | Life |
| 8/12/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 92.58 | 324.24 |  |
| 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% |  |  |  |
| 7/10/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 93.58 | 327.25 |  |
| 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% |  |  |  |
| 6/12/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 94.58 | 328.37 |  |
| 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% |  |  |  |
| 5/12/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 95.59 | 329.49 |  |
| 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% |  |  |  |
| 4/10/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 96.59 | 330.61 |  |
| 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% |  |  |  |
| 3/12/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 97.59 | 355.00 |  |
| 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% |  |  |  |
| 2/12/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 98.59 | 352.99 |  |
| 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% |  |  |  |
| 1/12/2015 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 99.59 | 353.98 |  |
| 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% |  |  |  |
| 12/12/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 100.59 | 355.10 |  |
| 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% |  |  |  |
| 11/13/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 101.60 | 336.22 |  |
| 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% |  |  |  |
| 10/10/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 102.60 | 337.34 |  |
| 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% |  |  |  |
| 9/12/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 103.60 | 338.46 |  |
| 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% |  |  |  |
| 8/12/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 104.60 | 339.70 |  |
| 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% |  |  |  |
| 7/11/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 105.60 | 340.91 |  |
| 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% |  |  |  |
| 6/12/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 |  | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 106.60 | 342.14 |  |
| 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% |  |  |  |

(1) Penalty Type

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

1. Prepay Penalties

2. Yield Maintenance

3. Est Fees

4. Yield Maintenance & Est Fees

Page 24 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

February 10, 2023

| Payoff Amount |  |  |  | Liquidation |  |  |  | Interest Additions/Deductions |  |  | Maturity (2) |  |  |  | Remaining Term |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Dist Date | Amount | Count | Liquidation | Realized Loss | Net Liquidation | Type | Penalty(1) | PPG/PPE | Other | Prior | Sched | Post | Life | Amort |  |  |
| 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 |  |
| 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% |  |  |  |
| 4/11/2014 | 0 | 0.00 | 0 | 0.00 | 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% | 0.00% |  |  |  |
| 3/12/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 108.61 | 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% | 0.00% |  |  |  |
| 2/12/2014 | 0 | 0.00 | 0 | 0.00 | 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% | 0.00% |  |  |  |
| 1/10/2014 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 111.61 | 348.93 |  |
| 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% |  |  |  |
| 12/12/2013 | 0 | 0.00 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0 | 112.61 | 350.09 |  |
| 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% |  |  |  |
| 11/13/2013 | 0 | 0.00 | 0 | 0.00 | 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% | 0.00% |  |  |  |

Total 2.00 90,000,000.00 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. Est Fees

4. Yield Maintenance & Est Fees

Page 25 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

February 10, 2023

Mortgage Payoff Detail

| Principal Components |  |  | Current P&I |  |  |  | State |  |  | Financial |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  |  |  | Dates | Interest Components |  |  |  |  |  | Most Recent |  |  | Cutoff |  |
| Investment/REVENUE No. |  |  | PVD | Payoff Date | Interest | Penalty (YM) | Payoff Type | Proportionate | Total | Cutoff Maturity | DSCR | LTV | Phy Occ % | DSCR |
| Full Payoff | Partial Payoff |  |  |  |  |  |  |  |  |  |  |  |  |  |

Amortization Type

| 1 | Partial Liab (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

# February 10, 2023

Delinquency Detail

| Investor | NEWLINE# No. PTD | P&L Advances |  |  |  | Non-Advancing |  | Tracking |  |  | Status/Resolution w/ Relevant Dates |  |  |  | Loan Description |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  |  | Prior Outstanding |  | Current Outstanding |  | ASER | Non-Receivable | Mo (1)/Week | Week | Week | Week | SS Tran Date | ARAA/NEWLINE#Date | REV#ED Date | Brupt Date | Prop/ANNE/LINE#Type | DSCR |
|  |  | Interest | Principal | Interest | Principal |  |  |  |  |  |  |  |  |  |  |  |  |
| 1 | 02/01/2023 | 614,942.61 | 185,752.76 | 614,102.85 | 186,592.52 |  |  | 1 | 1 | 0 | 8 |  |  |  | RT | 1.31 | 62.70% |
| 8 | 01/06/2023 | 322,744.44 | 0.00 | 322,744.44 | 0.00 |  |  | 1 | 1 | A | 0 |  |  |  | OF | 1.91 | 41.10% |
| 22 | 01/06/2023 | 0.00 | 0.00 | 50,352.40 | 25,773.48 |  |  | 1 | 0 | A | 1 | 08/03/2020 | 08/08/2021 |  | RT | 1.19 | 63.90% |

Totals 937,607.05 185,752.76 993,199.69 212,366.00

Resolution Strategy Code

| 1 | Modification | 6 | DPO | 10 | Deed in Lieu | CNH | NEWLINE#File | Account | 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 | Missing Information |
| 3 | Bankruptcy | 8 | Resolved | 11 | Full Payoff |  | B | 0 - 29 Days | 5 | Non Performance | NEWLINE#Matured | SS | Self Storage | 121+Days | Delinquent | 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

# February 10, 2023

Stratification - Mortgage Balances Rates

Distribution of Principal Balances - All Groups

| Balances | Current |  |  |  |  |  |  |  |  | Original |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Summation |  |  | Weighted Average |  |  |  |  | Summation |  |  | Weighted Average |  |  |  |  |  |
|  | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC | Cnt | Balance | % | Term | Rate | DSCR | LTV | OCC |  |
| 0.01 - 4,999,999.99 | 9 | 31,118,262.38 | 2.90% | 6.07 | 5.75% | 1.90 | 55.21% | 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 | 78,528,351.46 | 7.31% | 6.51 | 5.42% | 1.73 | 64.91% | 93.67% | 18 | 113,858,849.00 | 6.97% | 118.46 | 5.51% | 1.67 | 60.42% | 85.35% |  |
| 10,000,000.00 - 19,999,999.99 | 10 | 130,371,130.17 | 12.13% | 7.13 | 5.50% | 1.48 | 69.09% | 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 | 128,283,118.29 | 11.94% | 6.97 | 5.12% | 1.75 | 64.93% | 70.63% | 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 | 108,315,955.09 | 10.08% | 6.68 | 5.17% | 1.55 | 44.54% | 98.80% | 3 | 99,959,331.00 | 7.87% | 118.65 | 4.98% | 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 | 109,460,733.45 | 10.19% | 7.00 | 5.23% | 2.46 | 61.32% | 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 | 352,686,773.20 | 32.83% | 5.77 | 4.86% | 1.49 | 59.03% | 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 | 135,651,826.22 | 12.60% | 7.00 | 5.25% | 1.31 | 54.26% | 94.00% | 1 | 145,000,000.00 | 11.42% | 119.00 | 5.25% | 1.26 | 62.70% | 98.10% |  |
| Total | 45 | 1,074,416,170.76 |  |  |  |  |  |  | 47 | 1,269,818,468.00 |  |  |  |  |  |  |  |
| Average | NEWLINE#Minimum | 23,875,914.91 |  | 6.53 | 5.15% | 1.63 | 59.45% | 91.48% |  | 27,017,414.21 |  | 114.62 | 5.21% | 1.75 | 60.74% | 90.38% |  |
|  |  | 523,910.00 |  | 5.00 | 3.90% | 0.53 | 21.84% | 0.00% |  | 797,986.00 |  | 60.00 | 3.90% | 1.05 | 55.20% | 0.00% |  |

Maximum 135,651,826.22 8.00 6.35% 3.83 75.00% 100.00% 145,000,000.00 120.00 6.35% 3.65 75.00% 100.00%

# Distribution of Mortgage Rates - All Groups

| Mortgage Rates | Summation |  |  | Current |  |  |  |  | Original |  |  | Weighted Average |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Cnt | Balance | % | Term | Weighted Average |  |  |  | Cnt | Balance | % | Term | Weighted Average |  |  |  |
|  |  |  |  |  | Rate | DSCR | LTV | OCC |  |  |  |  | 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 | 82,330,515.11 | 7.68% | 5.00 | 3.90% | 1.40 | 58.02% | 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 | 139,566,398.67 | 12.50% | 6.17 | 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 | 624,357,486.36 | 58.11% | 6.78 | 5.24% | 1.73 | 62.02% | 88.64% | 26 | 685,743,256.00 | 54.00% | 118.80 | 5.24% | 1.66 | 62.02% | 89.40% |
| 5.5000% - 7.0000% | 14 | 229,161,772.62 | 21.33% | 6.63 | 5.61% | 1.42 | 63.72% | 97.63% | 16 | 353,977,226.00 | 27.88% | 104.50 | 5.65% | 1.45 | 67.21% | 98.03% |
|  | 45 | 1,074,416,170.76 |  |  |  |  |  |  | 47 | 1,269,818,468.00 |  |  |  |  |  |  |

Page 29 of 45

# COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

February 10, 2023

# Stratification - Amortization Terms

# Amortization terms of the Mortgage Pool - All Groups

| Armoring/Ballion | Summation |  |  | Current |  |  |  |  | Original |  |  | Weighted Average |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Cnt | Balance | % | Term | Weighted Average |  |  |  | Cnt | Balance | % | Term | Weighted Average |  |  |  |
|  |  |  |  |  | Rate | DSCR | LTV | OCC |  |  |  |  | Rate | DSCR | LTV | OCC |
| 0 - 29 | 25 | 257,483,358.17 | 100.00% | 6.89 | 5.30% | 1.48 | 60.95% | 92.23% | 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% | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% |
| 60 - 119 | 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% |
| 120 - 179 | 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% |
| 180 - Plus | 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% |
| Total | 25 | 257,483,358.17 |  |  |  |  |  |  | 25 | 295,705,415.00 |  |  |  |  |  |  |
| Average+NEWLINE+Minimum |  | 10,299,734.33 |  | 6.89 | 5.30% | 1.48 | 60.95% | 92.23% |  | 11,828,218.60 |  | 118.91 | 5.32% | 1.56 | 64.66% | 88.98% |
|  |  | 519,910.88 |  | 6.00 | 4.70% | 1.09 | 21.66% | 76.70% |  | 797,986.00 |  | 118.00 | 4.70% | 1.35 | 33.20% | 0.00% |
| Maximum |  | 35,000,000.00 |  | 8.00 | 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/Ballion | Summation |  |  | Current |  |  |  |  | Original |  |  | Weighted Average |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Cnt | Balance | % | Term | Weighted Average |  |  |  | Cnt | Balance | % | Term | Weighted Average |  |  |  |
|  |  |  |  |  | Rate | DSCR | LTV | OCC |  |  |  |  | Rate | DSCR | LTV | OCC |
| 0 - 29 | 18 | 701,308,803.81 | 100.00% | 6.44 | 5.13% | 1.66 | 61.88% | 91.11% | 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% | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% |
| 60 - 119 | 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% |
| 120 - 179 | 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% |
| 180 - Plus | 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% |
| Total | 18 | 701,308,803.81 |  |  |  |  |  |  | 20 | 852,158,929.00 |  |  |  |  |  |  |
| Average+NEWLINE+Minimum |  | 38,961,600.21 |  | 6.44 | 5.13% | 1.66 | 61.88% | 91.11% |  | 42,607,946.45 |  | 112.93 | 5.20% | 1.65 | 62.15% | 90.58% |
|  |  | 5,611,467.79 |  | 5.00 | 3.90% | 0.53 | 50.30% | 0.00% |  | 6,685,256.00 |  | 60.00 | 3.90% | 1.05 | 33.90% | 0.00% |
| Maximum |  | 135,651,826.22 |  | 8.00 | 5.86% | 3.63 | 75.00% | 100.00% |  | 145,000,000.00 |  | 120.00 | 5.86% | 3.65 | 75.00% | 100.00% |

| Interest Only/Ballion | Summation |  |  | Current |  |  |  |  | Original |  |  | Weighted Average |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Cnt | Balance | % | Term | Weighted Average |  |  |  | Cnt | Balance | % | Term | Weighted Average |  |  |  |
|  |  |  |  |  | Rate | DSCR | LTV | OCC |  |  |  |  | Rate | DSCR | LTV | OCC |
| 0 - 29 | 2 | 115,614,008.78 | 100.00% | 6.31 | 4.94% | 1.82 | 41.32% | 92.06% | 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% | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% |
| 60 - 119 | 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% |
| 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% | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% |
| Total | 2 | 115,614,008.78 |  |  |  |  |  |  | 2 | 121,954,124.00 |  |  |  |  |  |  |
| Average+NEWLINE+Minimum |  | 57,807,004.39 |  | 6.31 | 4.94% | 1.82 | 41.32% | 92.06% |  | 60,977,062.00 |  | 118.34 | 4.97% | 1.81 | 41.34% | 92.40% |
|  |  | 35,614,008.78 |  | 6.00 | 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 |  | 7.00 | 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

February 10, 2023

# Stratification - Property Types

| Property Types | Distribution Of Property Types- Current Status |  |  | Weighted Average |  |  |  |  | Distribution Of Property Types- Closing Status |  |  | Weighted Average |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Cnt | Balance | % | Term | Weighted Average |  |  |  | Cnt | Balance | % | Term | Weighted Average |  |  |  |
|  |  |  |  |  | Rate | DSCR | LTV | OCC |  |  |  |  | Rate | DSCR | LTV | OCC |
| Industrial | 2 | 123,402,701.08 | 11.49% | 6.19 | 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 | 35,469,471.70 | 3.30% | 7.01 | 5.56% | 1.43 | 61.92% | 91.04% | 7 | 133,355,464.00 | 10.50% | 81.22 | 5.68% | 1.42 | 68.87% | 95.18% |
| Manufact Housing | 2 | 64,273,989.28 | 5.88% | 6.97 | 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% |
| Meast Use | 3 | 48,324,911.42 | 4.50% | 6.74 | 5.46% | 1.69 | 46.39% | 96.20% | 3 | 57,022,146.00 | 4.49% | 118.74 | 5.46% | 1.65 | 59.80% | 93.03% |
| Multifamily | 8 | 81,844,827.48 | 7.62% |  | 5.37% | 1.35 | 69.61% |  | 8 | 97,486,805.00 | 7.68% | 119.05 | 5.39% | 1.53 | 57.13% |  |

| Office | 8 | 221,231,957.06 | 20.59% | 6.00 | 5.08% | 1.75 | 58.38% | 92.00% | Office | 8 | 242,544,243.00 | 19.10% | 118.67 | 5.10% | 1.82 | 59.61% | 92.85% |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Retail | 12 | 353,908,362.84 | 31.08% | 6.50 | 4.95% | 1.44 | 58.11% | 93.40% | Retail | 12 | 370,187,428.00 | 29.15% | 118.60 | 4.96% | 1.97 | 58.03% | 89.87% |
| Various | 5 | 165,960,479.90 | 15.45% | 6.00 | 5.10% | 1.73 | 57.15% | 96.34% | Various | 5 | 168,484,382.00 | 13.27% | 118.00 | 5.11% | 1.40 | 70.58% | 97.21% |
| Total | 45 | 1,074,416,170.76 |  |  |  |  |  |  | Total | 47 | 1,289,818,488.00 |  |  |  |  |  |  |
| Average+NEWLINE+Minimum |  | 23,875,914.81 |  | 6.53 | 5.15% | 1.63 | 59.45% | 91.48% |  |  | 27,017,414.21 |  | 114.62 | 5.21% | 1.75 | 60.74% | 90.38% |
|  |  | 519,503.68 |  | 5.00 | 3.90% | 0.55 | 21.88% | 0.00% |  |  | 797,986.00 |  | 63.00 | 3.90% | 1.05 | 33.20% | 0.00% |
| Maximum |  | 135,651,826.22 |  | 6.00 | 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

February 10, 2023

# Stratification - Geographic Distribution

| Distribution by Geographic Location - Current Status |  |  |  |  |  |  |  |  | Distribution by Geographic Location - Closing Status |  |  |  |  |  |  |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Summation |  |  |  | Weighted Average |  |  |  |  | Summation |  |  |  | Weighted Average |  |  |  |  |
| Geographic | Cre | Balance | % | Term | Rate | DSCR | LTV | OCC | Geographic | Cre | Balance | % | Term | Rate | DSCR | LTV | OCC |
| Arkansas | 1 | 10,762,483.96 | 1.00% | 7.00 | 5.49% | 2.27 | 62.57% | 99.00% | Arkansas | 1 | 12,696,073.00 | 1.00% | 119.00 | 5.49% | 1.44 | 75.00% | 98.10% |
| California | 6 | 169,307,595.43 | 15.76% | 6.74 | 5.23% | 2.00 | 50.29% | 92.58% | California | 6 | 183,300,904.00 | 14.44% | 118.76 | 5.24% | 2.11 | 51.18% | 90.91% |
| Colorado | 1 | 7,229,071.04 | 0.67% | 6.00 | 5.28% | 1.46 | 61.79% | 82.00% | Colorado | 1 | 8,581,603.00 | 0.68% | 118.00 | 5.28% | 1.92 | 68.20% | 85.20% |
| Connecticut | 1 | 13,932,190.34 | 1.30% | 6.00 | 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 | 12,695,706.98 | 1.18% | 7.00 | 5.43% | 1.67 | 72.00% | 91.36% | Florida | 3 | 14,952,488.00 | 1.18% | 119.00 | 5.42% | 1.62 | 60.30% | 91.43% |
| Georgia | 2 | 58,049,241.00 | 5.40% | 6.92 | 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 | 3,936,403.29 | 0.37% | 6.00 | 5.31% | 1.62 | 63.60% | 81.20% | Hawaii | 1 | 5,684,370.00 | 0.40% | 118.00 | 5.31% | 1.62 | 46.20% | 81.20% |
| Illinois | 2 | 23,626,138.02 | 2.20% | 7.41 | 5.77% | 0.94 | 68.81% | 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 | 8.38% | 6.00 | 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 | 8,035,405.30 | 0.75% | 6.00 | 5.49% | 1.46 | 63.02% | 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% | 6.00 | 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 | 6,874,182.99 | 0.64% | 6.00 | 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 | 82,330,515.11 | 7.60% | 5.00 | 3.90% | 1.40 | 58.02% | 98.00% | NM | 1 | 90,000,000.00 | 7.09% | 117.00 | 3.90% | 3.65 | 33.90% | 73.20% |
| Nevada | 1 | 135,651,826.22 | 12.63% | 7.00 | 5.25% | 1.31 | 54.28% | 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 | 4,737,099.34 | 0.44% | 7.00 | 5.92% | 1.09 | 44.27% | 78.00% | New Mexico | 1 | 5,991,228.00 | 0.47% | 119.00 | 5.92% | 1.33 | 66.20% | 94.10% |
| New York | 4 | 57,144,187.50 | 5.32% | 7.08 | 5.35% | 1.24 | 70.93% | 50.47% | New York | 4 | 65,355,684.00 | 5.15% | 119.08 | 5.36% | 1.25 | 51.79% | 51.50% |
| North Carolina | 1 | 5,481,831.60 | 0.51% | 6.00 | 5.39% | 2.37 | 55.94% | 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 | 173,417,123.92 | 18.14% | 6.63 | 5.41% | 1.43 | 66.69% | 99.11% | Pennsylvania | 4 | 197,668,470.00 | 15.57% | 118.65 | 5.40% | 1.50 | 69.87% | 98.53% |
| South Carolina | 2 | 20,944,990.14 | 1.95% | 7.00 | 5.33% | 1.73 | 72.54% | 85.12% | South Carolina | 2 | 24,707,176.00 | 1.95% | 119.00 | 5.33% | 1.73 | 70.78% | 95.48% |
| Tennessee | 2 | 11,484,039.82 | 1.07% | 6.40 | 5.41% | 3.21 | 56.27% | 84.39% | Tennessee | 2 | 13,394,331.00 | 1.05% | 118.40 | 5.41% | 1.67 | 71.25% | 54.05% |
| Texas | 2 | 15,783,435.14 | 1.47% | 6.00 | 5.34% | 1.45 | 47.08% | 97.07% | Texas | 2 | 18,185,286.00 | 1.43% | 118.00 | 5.34% | 1.74 | 72.81% | 92.47% |
| Various | 4 | 110,728,835.60 | 10.31% | 6.28 | 4.91% | 1.86 | 47.67% | 90.34% | Various | 4 | 114,572,152.00 | 9.02% | 118.30 | 4.93% | 1.86 | 59.73% | 90.39% |
| Virginia | 1 | 2,959,403.03 | 0.28% | 7.00 | 5.41% | 1.55 | 56.10% | 100.00% | Virginia | 1 | 3,496,108.00 | 0.28% | 119.00 | 5.41% | 1.85 | 63.60% | 89.50% |
| Washington | 1 | 23,046,482.99 | 2.15% | 7.00 | 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 | 1,074,416,170.76 |  |  |  |  |  |  | Total | 47 | 1,289,818,488.00 |  |  |  |  |  |  |

Page 31 of 45

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

February 10, 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 | Ratios | 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 | 5 | 63,971,526.19 | 5.94% | 7.11 | 5.32% | 67.54% | 56.06% |
| 24 - 99 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 1.2000 - 1.3999 | 11 | 452,036,184.83 | 42.07% | 6.53 | 5.28% | 60.40% | 95.76% |
| 60 - 99 | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 1.4000 - 1.5999 | 9 | 167,434,219.72 | 15.58% | 6.05 | 4.64% | 61.41% | 90.61% |
| 80 - 119 | 45 | 1,074,416,170.76 | 100.00% | 6.53 | 5.15% | 1.63 | 59.45% | 91.48% | 1.6000 - 1.7999 | 6 | 100,389,670.39 | 9.34% | 6.86 | 5.38% | 56.01% | 97.90% |
| 120 - plus | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | 1.8000 - 1.9999 | 5 | 167,587,132.17 | 15.60% | 6.52 | 4.97% | 55.83% | 90.41% |
| Total | 45 | 1,074,416,170.76 |  |  |  |  |  |  | 2.0000 - 2.1999 | 2 | 12,669,202.40 | 1.18% | 6.70 | 5.62% | 58.11% | 84.28% |
|  |  |  |  |  |  |  |  |  | 2.2000 - plus | 7 | 110,448,236.09 | 10.28% | 6.65 | 5.31% | 56.66% | 92.40% |
|  |  |  |  |  |  |  |  |  | Total | 45 | 1,074,416,170.76 |  |  |  |  |  |
| Average+INCOME+Maximum |  | 23,975,914.91 |  | 6.53 | 5.15% | 1.63 | 59.45% | 91.48% |  |  |  |  |  |  |  |  |
|  |  | 519,903.68 |  | 5.00 | 3.90% | 0.53 | 21.66% | 0.00% |  | Max DSCR | 3.83 |  | Min DSCR |  |  | 0.53 |
| Maximum |  | 135,651,826.22 |  | 8.00 | 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 | Ratios | Cnt | Balance | % | Term | Rate | DSCR | OCC |
| 2023 | 45 | 1,074,416,170.76 | 100.00% | 6.53 | 5.15% | 1.63 | 59.45% | 91.48% | 0.0100 - 0.4999 | 8 | 105,929,428.67 | 15.44% | 6.33 | 4.99% | 1.75 | 92.33% |
| Total | 45 | 1,074,416,170.76 |  |  |  |  |  |  | 0.5000 - 0.9999 | 11 | 397,605,846.89 | 37.01% | 6.52 | 4.98% | 1.78 | 93.21% |
|  |  |  |  |  |  |  |  |  | 0.6000 - 0.9999 | 14 | 354,926,763.06 | 33.03% | 6.36 | 5.31% | 1.51 | 95.43% |
|  |  |  |  |  |  |  |  |  | 0.7000 - 0.7999 | 12 | 155,954,132.12 | 14.52% | 7.13 | 5.44% | 1.41 | 77.18% |
|  |  |  |  |  |  |  |  |  | 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 | 1,074,416,170.76 |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  |  |  | Max LTV | 75.00% |  | Min LTV |  | 21.69% |
| 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 | 257,493,358.17 | 23.97% | 6.89 | 5.30% | 1.48 | 40.95% | 92.23% | 1% - 50% | 1 | 29,909,562.73 | 2.50% | 7.00 | 5.03% | 0.75 | 1.05 |
| Interest Only/Balloon | 2 | 115,614,008.78 | 10.76% | 6.31 | 4.94% | 1.82 | 41.32% | 92.06% | 50% - 60% | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00 |
| Interest Only/Amortizing Balloon | 25 | 701,308,803.81 | 69.27% | 6.44 | 5.13% | 1.99 | 61.88% | 91.11% | 60% - 70% | 0 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00 |
| Total | 45 | 1,074,416,170.76 |  |  |  |  |  |  | 70% - 80% | 3 | 22,723,128.02 | 2.11% | 7.00 | 5.58% | 0.63 | 2.15 |
|  |  |  |  |  |  |  |  |  | 80% - 90% | 9 | 226,772,811.60 | 21.11% | 5.82 | 4.58% | 0.53 | 1.85 |
|  |  |  |  |  |  |  |  |  | 90% - plus | 32 | 798,011,666.40 | 74.27% | 6.71 | 5.31% | 0.61 | 1.63 |
|  |  |  |  |  |  |  |  |  | Total | 45 | 1,074,416,170.76 |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  |  |  | Max Occ | 100.00 |  | Min Occ |  | 0.00 |

COMM 2013-CCRE11

# Commercial Mortgage Pass-Through Certificates

February 10, 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) | Recoveries (7) | Curr Certificate Withdrawn (8) | Cash Recovery (9) | Curr 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

February 10, 2023

Loan Level Detail

| Investment/REVENUE No. | Current P&L |  |  |  | Current Status |  |  |  | Static |  |  |  | Financial |  |  |  | Credit |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Pre-Prepaid Components | Pre-Prepaid | Ending Bal | Interest Rate | Accrual | Interest | PTD | Loan Status | Rate | Pre-Prepaid | Post-Prepaid | Total | Total | Total | Pre-Prepaid | Post-Prepaid | Total | Pre-Prepaid |
| 1 | 126,838,418.74 | 186,592.52 | 125,651,826.22 | 5.2500% | Acc360 | 614,102.85 | 2/1/2023 | 0 | 8 | N | RT NV | 5 | 9/6/2023 | 1.31 | 54.3% | 94.0% | 1.26 | 62.7% |
| 2 | 100,510,114.12 | 153,856.03 | 100,356,258.09 | 5.5210% | Acc360 | 477,887.90 | 2/6/2023 | 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 | 398,156.25 | 2/6/2023 | 0 |  | F | XX IN | 5 | 8/6/2023 | 1.36 | 64.1% | 96.4% | 1.36 | 64.1% |
| 5 | 82,478,027.79 | 147,512.68 | 82,330,515.11 | 3.9000% | Acc360 | 276,988.71 | 2/1/2023 | 0 |  | N | RT MX | 5 | 7/1/2023 | 1.40 | 58.0% | 88.0% | 3.65 | 63.4% |
| 6 | 80,000,000.00 | 0.00 | 80,000,000.00 | 4.6850% | Acc360 | 322,744.44 | 1/6/2023 | A |  | F | OF Var | 3 | 8/6/2023 | 1.91 | 41.1% | 89.2% | 1.91 | 41.1% |
| 7 | 53,549,026.37 | 88,295.92 | 53,460,733.45 | 5.1140% | Acc360 | 235,815.05 | 2/6/2023 | 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 | 2/6/2023 | 0 |  | F | MH CA | 5 | 9/6/2023 | 3.05 | 56.0% | 91.7% | 3.05 | 56.0% |
| 9 | 37,778,713.00 | 76,756.19 | 37,701,946.81 | 5.2375% | Acc360 | 170,384.62 | 2/6/2023 | 0 |  | N | RT PA | 5 | 9/6/2023 | 1.69 | 57.6% | 100.0% | 1.69 | 68.3% |
| 10 | 35,483,431.41 | 69,422.63 | 35,614,008.78 | 5.5110% | Acc360 | 189,338.70 | 2/6/2023 | 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 | 2/6/2023 | 0 |  | F | XX CA | 2 | 8/6/2023 | 1.32 | 33.3% | 97.8% | 1.32 | 33.3% |
| 12 | 29,461,897.79 | 60,382.90 | 29,391,514.89 | 5.1800% | Acc360 | 131,384.51 | 2/6/2023 | 0 |  | N | OF CA | 2 | 9/6/2023 | 1.25 | 62.5% | 82.0% | 2.04 | 74.4% |
| 13 | 26,953,413.99 | 44,851.26 | 26,908,562.73 | 5.0300% | Acc360 | 116,745.72 | 2/6/2023 | 0 |  | F | MF NY | 5 | 9/6/2023 | 1.05 | 74.6% |  | 1.05 | 74.6% |
| 14 | 22,781,879.56 | 45,331.88 | 22,736,547.68 | 5.3245% | Acc360 | 104,454.60 | 2/6/2023 | 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 | 2/6/2023 | 0 |  | N | XX MI | 5 | 8/6/2023 | 3.63 | 57.5% | 93.0% | 1.51 | 57.5% |
| 16 | 23,077,981.44 | 31,488.45 | 23,046,492.99 | 4.9200% | Acc360 | 97,773.71 | 2/6/2023 | 0 |  | F | IN WA | 2 | 9/6/2023 | 1.40 | 56.5% | 90.9% | 1.40 | 56.5% |
| 17 | 19,728,749.24 | 38,651.82 | 19,690,097.42 | 5.4675% | Acc360 | 92,885.42 | 2/6/2023 | 0 | 8 | F | OF Var | 5 | 9/6/2023 | 1.92 | 73.7% | 91.1% | 1.92 | 73.7% |
| 18 | 14,007,688.56 | 15,649.57 | 13,862,049.99 | 5.8630% | Acc360 | 70,720.59 | 2/6/2023 | 0 |  | N | MF IL | 5 | 9/6/2023 | 0.53 | 74.8% | 100.0% | 1.69 | 74.8% |
| 19 | 14,844,490.68 | 29,138.75 | 14,815,341.93 | 5.4550% | Acc360 | 69,736.28 | 2/6/2023 | 0 |  | F | LO NY | 2 | 9/6/2023 | 1.34 | 68.6% | 95.8% | 1.34 | 68.6% |
| 20 | 13,859,195.44 | 27,005.10 | 13,932,190.34 | 5.5000% | Acc360 | 66,112.30 | 2/6/2023 | 0 |  | F | OF CT | 2 | 10/6/2023 | 1.32 | 72.6% | 98.5% | 1.32 | 72.6% |
| 21 | 13,403,971.26 | 24,408.14 | 13,379,563.12 | 5.4105% | Acc360 | 62,449.66 | 2/6/2023 | 0 |  | F | MF SC | 2 | 9/6/2023 | 1.94 | 75.0% | 76.7% | 1.94 | 75.0% |
| 22 | 12,648,144.83 | 25,773.48 | 12,622,371.34 | 5.1740% | Acc360 | 56,352.40 | 1/6/2023 | A | 1 | N | RT PA | 2 | 10/6/2023 | 1.19 | 58.2% | 100.0% | 1.59 | 63.8% |
| 23 | 10,783,514.44 | 21,050.48 | 10,762,483.96 | 5.4900% | Acc360 | 50,979.06 | 2/6/2023 | 0 |  | N | MF AR | 5 | 9/6/2023 | 2.27 | 62.6% | 99.0% | 1.44 | 73.8% |
| 24 | 11,022,990.02 | 17,870.30 | 11,005,079.72 | 5.6100% | Acc360 | 53,250.03 | 2/6/2023 | 0 |  | F | OF NY | 2 | 9/6/2023 | 1.26 | 75.0% | 100.0% | 1.26 | 75.0% |
| 25 | 10,189,107.89 | 17,135.54 | 10,171,972.35 | 5.4385% | Acc360 | 47,717.15 | 2/6/2023 | 0 |  | F | XX TX | 2 | 8/6/2023 | 1.66 | 73.0% | 97.8% | 1.66 | 73.0% |
| 26 | 9,652,382.30 | 18,294.27 | 9,634,988.03 | 5.6260% | Acc360 | 46,762.04 | 2/6/2023 | 0 |  | N | MF IL | 5 | 10/6/2023 | 1.54 | 62.6% | 97.0% | 1.47 | 72.4% |
| 27 | 10,000,000.00 | 0.00 | 10,000,000.00 | 5.6000% | Acc360 | 48,222.22 | 2/6/2023 | 0 |  | F | RT Var | 5 | 9/6/2023 | 1.33 | 50.3% | 97.0% | 1.33 | 50.3% |

| Loan Status Code |  |  | Resolution Strategy Code |  |  | Definesance Status Code |  |  | Property Type Code |  |  | Amortization Type |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 0 Current/NEWLINE/NA |  |  | 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 |  |  | Warran/NEWLINE/NA |  |  | ST 1000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000 |  |  | ST 1000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000 |  |  |