|
Table of Contents
Certificate Payment Report
2
Certificate Report
3
Cash Reconciliation
4
Other Related Information
5
Pool and Performance Detail
6
Certificate Interest Reconcilation
7
Certificate Reconciliation Detail
8
Interest Shortfall Reconciliation
9
Current Ratings
10
Performance History
11
Payoff History
18
Mortgage Payoff Detail
26
Delinquency Detail
27
Stratification - Mortgage Balances/Rates
28
Stratification - Amortization Terms
29
Stratification - Property Types
30
Stratification - Geographic Distribution
31
Stratification - Financial Ratios and Other
32
Historical Loss Liquidation
33
Historical Bond/Collateral Realized Loss Reconciliation
34
Loan Level Detail
35
Specially Serviced Loan Detail
37
Specially Serviced Loan Comments
38
Appraisal Reduction Detail
39
Appraisal Reduction Comments
40
Modifications/Extensions Detail/Description
41
REO Historical Detail
42
Material Breaches and Document Defects
43
Extraordinary Event
44
Rule 15Ga Information
45
COMM 2013-CCRE11
Commercial Mortgage Pass-Through Certificates
February 10, 2023
Page 1 of 45
1761 E. St. Andrew Place
Santa Ana, CA 92705 Website:
https://tss.sfs.db.com/investpublic Associated Files
Supplements
Pool Periodic Bond Periodic Loan Periodic Loan Setup Governing Documents Annex A Factor Information:
(800) 735-7777
Main Phone Number:
714-247-6000
Depositor
Deutsche Mortgage & Asset Receiving Corporation
Master Servicer
Midland Loan Services, a Division of PNC Bank,
National Association Special Servicer
CWCapital Asset Management LLC
Underwriters
Deutsche Bank Securities, Inc.
Cantor Fitzgerald & Co. CastleOak Securities, L.P. RBS Securities Inc. Guggenheim Securities, LLC Rating Agencies
Moody's Investors Service, Inc.
DBRS, Inc. Fitch Ratings, Inc. Trustee
U.S. Bank Trust Company, National Association
Certificate Administrator
Deutsche Bank Trust Company Americas
Operating Advisor
Park Bridge Lender Services LLC
Controlling Rep/Class
Waterfall Asset Management, LLC/Class G
Contacts
Dates
Prior Distribution Date
Distribution Count
Current Distribution Date
Next Distribution Date
Trust Collection Period
Record Date
Determination Date
Closing Date
Cutoff Date
Initial Distribution Date
02/10/2023
112
01/12/2023
03/10/2023
01/31/2023
10/01/2013
10/08/2013
11/13/2013
08/12/2050
02/06/2023
02/06/2023
to
01/07/2023
Rated Final Payment Date
In connection with the Certificate Administrator's preparation of this Statement to Certificateholders, the Certificate Administrator is conclusively relying upon, and has not independently
verified, information provided to it by various third parties, including the Master Servicer, Special Servicer and other parties to the transaction. The Certificate Administrator makes no representations as to the completeness, reliability, accuracy or suitability for any purpose of the information provided to it by such third parties. Administrator
Jennifer Pilapil
(714)247-6317
jenny.pilapil@db.com |
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Beginning
Balance
Principal
Non-Prin Adj/
Loss/Accretion
Ending
Balance
Interest
Distributed
Excess/
Shortfall
Current
Next
Original
%
Current
%
Original
Balance
Class
Class Type
CUSIP
Balance and Principal Components
Interest
Pass-Through Rate
Credit Support
Position
% (*)
A-1
SR
12626LAA0
42,296,000.00
0.00
0.00
0.00
0.00
0.00
35.46%
0.000000%
0.000000%
30.00%
0.00
A-2
SR
12626LAB8
90,000,000.00
0.00
0.00
0.00
0.00
0.00
35.46%
0.000000%
0.000000%
30.00%
0.00
A-SB
SR
12626LAC6
70,309,000.00
8,646,539.80
1,357,889.31
7,288,650.49
26,371.95
0.00
35.46%
3.660000%
3.660000%
30.00%
0.00
A-3
SR
12626LAD4
275,000,000.00
274,914,431.55
376.84
274,914,054.71
912,486.82
0.00
35.46%
3.983000%
3.983000%
30.00%
0.00
A-4
SR
12626LAE2
411,267,000.00
411,267,000.00
0.00
411,267,000.00
1,459,312.41
0.00
35.46%
4.258000%
4.258000%
30.00%
0.00
X-A
SR/NTL
12626LAF9
1,003,156,000.00
809,111,971.35
0.00
807,753,705.20
603,541.24
0.00
0.00%
0.895117%
1.203858%
N
0.00%
0.00
X-B
SR/NTL
12626LAL6
186,130,000.00
186,130,000.00
0.00
186,130,000.00
476.18
0.00
0.00%
0.003070%
0.003070%
N
0.00%
0.00
X-C
SR/NTL
12626LAN2
80,532,466.00
80,532,465.56
0.00
80,532,465.56
55,153.67
0.00
0.00%
0.821835%
0.876434%
N
0.00%
0.00
A-M
SR
12626LBN1
114,284,000.00
114,284,000.00
0.00
114,284,000.00
449,040.88
0.00
24.82%
4.715000%
4.715000%
21.00%
0.00
B
SUB/SEQ
12626LBP6
76,189,000.00
76,189,000.00
0.00
76,189,000.00
324,459.61
0.00
17.73%
5.110338%
5.088601%
15.00%
0.00
C
SUB/SEQ
12626LAW2
46,031,000.00
46,031,000.00
0.00
46,031,000.00
196,316.00
0.00
13.44%
5.117838%
5.096101%
11.38%
0.00
D
SUB/SEQ
12626LAY8
63,910,000.00
63,910,000.00
0.00
63,910,000.00
272,567.52
0.00
7.50%
5.117838%
5.096101%
6.34%
0.00
E
SUB
12626LBA9
20,216,000.00
20,216,000.00
0.00
20,216,000.00
73,635.10
0.00
5.61%
4.370900%
4.370900%
4.75%
0.00
F
SUB
12626LBC5
17,460,000.00
17,460,000.00
0.00
17,460,000.00
62,141.60
0.00
3.99%
4.270900%
4.270900%
3.38%
0.00
G
SUB
12626LBE1
42,856,466.00
42,856,465.56
0.00
42,856,465.56
148,491.49
(4,038.24)
0.00%
4.270900%
4.270900%
0.00%
0.00
V
SUB
12626LBG6
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
R
RES
12626LBJ0
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
LR
RES
12626LBL5
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
1,269,818,466.00
1,075,774,436.91
1,358,266.15
1,074,416,170.76
4,583,994.47
(4,038.24)
SubTotal
SubTotal P&I
5,942,260.62
0.00
1,269,818,466.00
1,075,774,436.91
1,358,266.15
0.00
1,074,416,170.76
4,583,994.47
(4,038.24)
Total
Total P&I
5,942,260.62
(*) Optimal payment against which the percentage position for the exchangeable certificate should be applied.
Certificate Payment Report
Page 2 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Position
%
Class
Start
Date Accrual
End
Date
Methodology
Cusip
Original
Balance
Balance Factors
Beginning
Balance
Interest
Distributed
Payment Factors
Principal
Distributed
Total
Distributed
Ending
Balance
12626LAA0
01/01/23
01/30/23
42,296,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-1
12626LAB8
01/01/23
01/30/23
90,000,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-2
12626LAC6
01/01/23
01/30/23
70,309,000.00
122.97913212
103.66596723
0.37508640
19.31316489
19.68825129
30/360
A-SB
12626LAD4
01/01/23
01/30/23
275,000,000.00
999.68884200
999.68747167
3.31813389
0.00137033
3.31950422
30/360
A-3
12626LAE2
01/01/23
01/30/23
411,267,000.00
1,000.00000000
1,000.00000000
3.54833335
0.00000000
3.54833335
30/360
A-4
12626LAF9
01/01/23
01/30/23
1,003,156,000.00
806.56644764
805.21245469
0.60164246
0.00000000
0.60164246
30/360
N
X-A
12626LAL6
01/01/23
01/30/23
186,130,000.00
1,000.00000000
1,000.00000000
0.00255832
0.00000000
0.00255832
30/360
N
X-B
12626LAN2
01/01/23
01/30/23
80,532,466.00
999.99999454
999.99999454
0.68486255
0.00000000
0.68486255
30/360
N
X-C
12626LBN1
01/01/23
01/30/23
114,284,000.00
1,000.00000000
1,000.00000000
3.92916664
0.00000000
3.92916664
30/360
A-M
12626LBP6
01/01/23
01/30/23
76,189,000.00
1,000.00000000
1,000.00000000
4.25861489
0.00000000
4.25861489
30/360
B
12626LAW2
01/01/23
01/30/23
46,031,000.00
1,000.00000000
1,000.00000000
4.26486498
0.00000000
4.26486498
30/360
C
12626LAY8
01/01/23
01/30/23
63,910,000.00
1,000.00000000
1,000.00000000
4.26486497
0.00000000
4.26486497
30/360
D
12626LBA9
01/01/23
01/30/23
20,216,000.00
1,000.00000000
1,000.00000000
3.64241690
0.00000000
3.64241690
30/360
E
12626LBC5
01/01/23
01/30/23
17,460,000.00
1,000.00000000
1,000.00000000
3.55908362
0.00000000
3.55908362
30/360
F
12626LBE1
01/01/23
01/30/23
42,856,466.00
999.99998973
999.99998973
3.46485615
0.00000000
3.46485615
30/360
G
12626LBG6
01/01/23
01/30/23
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
V
12626LBJ0
01/01/23
01/30/23
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
R
12626LBL5
01/01/23
01/30/23
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
LR
Certificate Report
Page 3 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
0.00
Other Interest Adjustments
Excess Liq. Pro. Deposit
0.00
Excess Liq.Pro. Acct..
0.00
0.00
0.00
0.00
0.00
Excess Liquidation Proceeds Acct
Deposit
Beg. Balance
Withdrawal
End Balance
(462.69)
D. CREFC
License Fee
(888.08)
0.00
0.00
Guarantee Fee
Unreimbursed Indemnification Expense C. Operating Advisor Fees
Miscellaneous Fees
(3,809.90)
(30,191.54)
(12,965.79)
(13,415.85)
0.00
Servicer Fees/Expenses
Delinquent Servicer Fees
6,096,007.18
4,737,741.03
0.00
993,199.69
3,774,732.88
A. Scheduled Interest
Current Interest
Delinquent Interest
B. Servicing Fees & Expenses
Current Servicer Fees
Sub-Servicer
Servicer Fee Strips
Other Fee Strips (incl. Insurer)
Interest Non-Adjusted
Principal & Interest Non-Adjusted
0.00
0.00
(148,320.26)
(4,038.23)
0.00
1,145,900.15
(1,388.08)
(30,191.54)
(1,388.08)
(1,720.53)
(500.00)
0.00
(296,834.79)
(148,320.26)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(1,315.37)
(2,722.86)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
212,366.00
Net PPIS
Servicer PPIS Cap
5,942,260.61
0.00
6,091,968.95
4,767,932.57
1,358,266.15
(4,038.23)
0.00
0.00
0.00
0.00
1,358,266.15
Servicer Remittance Non-Adjusted
Adjustments
Trust
Principal
Principal
Trust Related Fees & Expenses
A. Scheduled Principal
A. Excess Amounts
Trustee Fee
Current Principal
Subsequent Recovery
Certificate Administrator Fee
Scheduled Maturity Payoff
Certificate Insurer
Advanced Principal
Gain-on-Sale
Trustee Strips
B. Unscheduled Principal
Realized Loss
Trust Expense(s)
Voluntary
Additional Loss Claim
Post-Maturity
Liquidation
Net Excess/Shortfall
Trust Related Fees & Expenses
Curtailment
Defeasance
Interest
Neg Am/Deferred
A. Excesses
Principal Non-Adjusted
Extension Interest (ARD)
B. Shortfalls Amounts.
Collateral Administrator
Penalties/Yield Maintain/Exit Fees
Default Interest
Prepay Interest Excess (PPIE)
Interest
Interest Recovery
ASER Recovered
Other Interest Proceeds
Interest Reserve Account
Deposit
B. Shortfalls
Cumulative Deposit
Gross PPIS (Prepay Interest Shortfall)
Withdrawal
Deferred Interest
Modification Shortfall
Summary
ASER Applied
Principal Adjusted
Special Servicer Fees
Scheduled Interest
Workout Fees
Servicer Fee & Expense
Liquidation Fees
Interest Shortfall Expense
Non-Recoveralble Advances
Servicer Wire
Interest on Prior Advances
Trustee Fee & Expense
Various Expenses
Sister Agreements
Other Interest Loss
Interest Reserve Account
Net Excess/Shortfall
Due to Certificates
Cash Reconciliation
Page 4 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
0.00
0.00
0.00
0.00
Other
Rebates
*Fee-sharing arrangement
Brokerage fees
Disclosable Special Servicer Fees*
Commissions
Other Related Information
Page 5 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Pool Detail
Amortizing/Balloon
%
Amt
WA Rates/Terms
Current
Cnt
%
IO/Amortizing/Balloon
IO/Balloon
Smallest Balance
Beginning Balance
Scheduled Principal
Voluntary Payoff
Scheduled Maturity Payoff
Post-Maturity Payoff
Net Liquidation/Disposition
Realized Loss
Curtailment
Repurchase/Substitution/DPO
Current
Negative Amortization/Deferred
Ending Balance
Scheduled Principal
Voluntary Payoff
Scheduled Maturity Payoff
Post-Maturity Payoff
Net Liquidation/Disposition
Realized Loss
Curtailment
Repurchase/Substitution/DPO
Cumulative
Negative Amortization/Deferred
%
Amt
Cnt
%
%
Amt
Cnt
%
WAC
LIBOR
WAMM
AWAM
Cutoff
Prior
Current
Next
Performance Snapshot
30 Day
60 Day
90 Day Plus
Foreclosures
Current
3 Mo Avg
% Bal
REOs
Bankruptcies
Defeasances
Modifications
6 Mo Avg
12 Mo Avg
% Cnt
% Bal
% Cnt
% Bal
% Cnt
Current
Advance Summary
Cumulative
Interest
Liquidations
Prior Outstanding
Current Amount
Recovery (-)
Current Outstanding
Non-Recoverable
Principal
% Cnt
% Amt
Cnt
Appraisal Reduction Summary
Prior Cumulative ASER
Current ASER
Recovery (-)
Cumulative ASER
First ARA
Average ARA
Most Recent ARA
Largest Balance
(*) ARA
Appraisal Reduction Amount (*) ASER Appraisal Subordination Entitlement R
0.00
0.00
5,420,311.72
0.00
0.00
Average Balance
5.31859%
N/A
7.53
176.58
212,366.00
0.00
212,366.00
993,199.69
0.00
993,199.69
257,493,358.17
701,308,803.81
115,614,008.78
519,903.68
135,651,826.22
23,875,914.91
23.97%
65.27%
10.76%
25
18
2
1,075,774,436.91
55.56%
40.00%
4.44%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,074,416,170.76
84.72%
0.11%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
84.61%
45
0
0
0
0
0
0
0
0
45
95.74%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
95.74%
90,000,000.00
0.00
0.00
0.00
1,204,153.29
0.00
-671,500.03
8.26%
7.09%
0.00%
0.00%
0.00%
0.09%
0.00%
-0.05%
0
2
0
0
0
52
0
1
0.00%
4.26%
0.00%
0.00%
0.00%
0.00%
2.13%
5.37824%
5.31851%
185,752.76
937,687.05
2
3
0
0.01%
0.02%
0.01%
0.00%
0.02%
4.26%
6.38%
4.26%
0.00%
0.00
0.00
(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.07%
0.00%
0.59%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.37%
0.00%
1.11%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
99.08%
0.04%
0.00%
0.89%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
98.15%
0.19%
0.00%
1.67%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
6.53
175.29
4.80842%
115.00
355.00
39
82.98%
N/A
104,869,646.13
1,358,266.15
100.00%
100.00%
N/A
N/A
937,687.05
185,752.76
2
0.00
0.00%
99.34%
98.52%
3
6.38%
N/A
Pool and Performance Detail
Page 6 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Pass-Through
Rate
Outstanding
Shortfall
Distributed
Interest
Current
Deductions
Current
Additions
Current
Accrued
Prior
Shortfall
Days
Class
Prior
Due
Current
Due
Method
Beginning
Balance
Distributable
Interest
Accrual
CUSIP
F-30/360
0.000000%
0.00
0.00
0.00
01/30/23
01/01/23
0.00
0.00
0.00
0.00
A-1
12626LAA0
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
01/30/23
01/01/23
0.00
0.00
0.00
0.00
A-2
12626LAB8
30
0.00
F-30/360
3.660000%
26,371.95
26,371.95
0.00
01/30/23
01/01/23
8,646,539.80
26,371.95
0.00
0.00
A-SB
12626LAC6
30
0.00
F-30/360
3.983000%
912,486.82
912,486.82
0.00
01/30/23
01/01/23
274,914,431.55
912,486.82
0.00
0.00
A-3
12626LAD4
30
0.00
F-30/360
4.258000%
1,459,312.41
1,459,312.41
0.00
01/30/23
01/01/23
411,267,000.00
1,459,312.41
0.00
0.00
A-4
12626LAE2
30
0.00
A-30/360
0.895117%
603,541.24
603,541.24
0.00
01/30/23
01/01/23
N
809,111,971.35
603,541.24
0.00
0.00
X-A
12626LAF9
30
0.00
F-30/360
0.003070%
476.18
476.18
0.00
01/30/23
01/01/23
N
186,130,000.00
476.18
0.00
0.00
X-B
12626LAL6
30
0.00
F-30/360
0.821835%
55,153.67
55,153.67
0.00
01/30/23
01/01/23
N
80,532,465.56
55,153.67
0.00
0.00
X-C
12626LAN2
30
0.00
A-30/360
4.715000%
449,040.88
449,040.88
0.00
01/30/23
01/01/23
114,284,000.00
449,040.88
0.00
0.00
A-M
12626LBN1
30
0.00
A-30/360
5.110338%
324,459.61
324,459.61
0.00
01/30/23
01/01/23
76,189,000.00
324,459.61
0.00
0.00
B
12626LBP6
30
0.00
F-30/360
5.117838%
196,316.00
196,316.00
0.00
01/30/23
01/01/23
46,031,000.00
196,316.00
0.00
0.00
C
12626LAW2
30
0.00
F-30/360
5.117838%
272,567.52
272,567.52
0.00
01/30/23
01/01/23
63,910,000.00
272,567.52
0.00
0.00
D
12626LAY8
30
0.00
F-30/360
4.370900%
73,635.10
73,635.10
0.00
01/30/23
01/01/23
20,216,000.00
73,635.10
0.00
0.00
E
12626LBA9
30
0.00
F-30/360
4.270900%
62,141.60
62,141.60
0.00
01/30/23
01/01/23
17,460,000.00
62,141.60
0.00
0.00
F
12626LBC5
30
0.00
F-30/360
4.270900%
328,174.83
148,491.49
179,683.34
01/30/23
01/01/23
42,856,465.56
152,529.73
0.00
0.00
G
12626LBE1
30
175,645.10
F-30/360
0.000000%
0.00
0.00
0.00
01/30/23
01/01/23
0.00
0.00
0.00
0.00
V
12626LBG6
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
01/30/23
01/01/23
0.00
0.00
0.00
0.00
R
12626LBJ0
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
01/30/23
01/01/23
0.00
0.00
0.00
0.00
LR
12626LBL5
30
0.00
1,075,774,436.91
4,588,032.71
4,763,677.81
4,583,994.47
SubTotal
179,683.34
175,645.10
0.00
0.00
1,075,774,436.91
4,588,032.71
4,763,677.81
4,583,994.47
Total
179,683.34
0.00
0.00
175,645.10
Certificate Interest Reconcilation
Page 7 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Interest Loss
Expense
Interest on Prior
Loss
PPY, PPYYM,
Exit Fees
Deferred
Accretion
Net
PPIS
Interest
Adjustment
Interest on Prior
Shortfall
Cumulative
Loss
Current
Loss
Unscheduled
Scheduled
Class
Principal Components
Interest Additions
Interest Deductions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-1
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-2
0.00
0.00
0.00
0.00
1,357,889.31
0.00
0.00
0.00
0.00
0.00
0.00
A-SB
0.00
0.00
0.00
0.00
376.84
0.00
0.00
0.00
0.00
0.00
0.00
A-3
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-4
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-C
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
R
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
LR
0.00
0.00
0.00
0.00
1,358,266.15
0.00
0.00
0.44
0.00
0.00
0.00
0.00
0.00
0.00
SubTotal
0.00
1,358,266.15
0.00
0.00
0.44
0.00
0.00
0.00
0.00
0.00
0.00
Total
0.00
Certificate Reconciliation Detail
Page 8 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Reimb of Advances to Servicer
Special Servicing Fee
Comments -
IS
Other
Shortfalls/
(Refunds) Left to
Reimburse
Servicer
Current Month
Modified
Interest Rate
Reduction/
(Excess)
Reimbursed
Interest
on
Advances
Non
Recoverable
(Scheduled
Interest)
Prepayment
Interest
(Excess)/
Shortfall
Most Recent
Net
ASER
Amount
Workout
Fee
Amount
Liquidation
Fee
Amount
Special
Servicing Fee
Amount plus
Adjustments Current
Ending Scheduled
Balance
Scheduled
Principal
Balance at
Contribution
Investor
No.
17
23,224,396.00
19,690,097.42
1,315.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
22
15,000,000.00
12,622,371.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,722.86
1,315.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,722.86
0.00
Totals
Total Interest Shortfall hitting the Trust
4,038.23
Interest Shortfall Reconciliation
Page 9 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Closing Ratings
CUSIP
Class
Fitch
Moody's
S & P
Fitch
Moody's
S & P
Class
Type
Morningstar
Morningstar
Rating
Eff Date
Rating
Rating
Rating
Eff Date
Eff Date
Eff Date
Updated Ratings (1)
DBRS
DBRS
Eff Date
Rating
Kroll
Rating
Eff Date
Kroll
Ratings Information Redacted
Contact Information
Fitch, Inc.
One State Street Plaza New York, New York, 10004 (212) 908-0500 Moody's Investors Service
7 World Trade Center New York, NY 10007 (212) 553-0300 S&P Global Ratings
55 Water Street New York, New York 10041 (212) 438-2430 Legend
NR
Class not rated at issuance
NA
Data not available
(1) These ratings are not a recommendation to buy, sell or hold these notes. Ratings may be changed or withdrawn at any time by each assigning rating agency.
These ratings do not address the possibility that, as a result of principal prepayments or losses, the yield on your notes may be lower than anticipated. Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission and captured during the processing window.
Deutsche Bank does not hold itself responsible for any update that may have occurred outside the window during which the data was captured. DBRS, Inc.
101 North Wacker Drive, Suite 100 Chicago, Illinois 60606 (312) 332-3429 Kroll Bond Ratings
599 Lexington Ave New York, NY 10022 (212) 702-0707 Morningstar Credit Ratings, LLC
410 Horsham Road Suite A Horsham, PA 19044 (267) 960-6014 Current Ratings
Page 10 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
2/10/2023
No. 112
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/12/2023
No. 111
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2022
No. 110
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/14/2022
No. 109
1
4,633,115.85
0
0.00 0
0.00
2.22%
0.43%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
12,701,166.65
2.22%
1.18%
2
17,334,282.50
1.61%
4.44%
10/13/2022
No. 108
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
12,726,590.62
2.22%
1.18%
1
12,726,590.62
1.18%
2.22%
9/12/2022
No. 107
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
12,753,726.68
2.22%
1.18%
1
12,753,726.68
1.18%
2.22%
8/12/2022
No. 106
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
12,778,917.51
2.22%
1.18%
1
12,778,917.51
1.18%
2.22%
7/12/2022
No. 105
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
12,803,996.61
2.22%
1.18%
1
12,803,996.61
1.18%
2.22%
6/10/2022
No. 104
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
12,830,800.36
2.22%
1.18%
1
12,830,800.36
1.18%
2.22%
5/12/2022
No. 103
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
12,855,649.32
2.22%
1.18%
1
12,855,649.32
1.18%
2.22%
4/12/2022
No. 102
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
12,882,231.31
2.22%
1.18%
1
12,882,231.31
1.18%
2.22%
3/11/2022
No. 101
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
12,906,852.14
2.22%
1.18%
1
12,906,852.14
1.18%
2.22%
2/11/2022
No. 100
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
12,936,916.99
2.22%
1.19%
1
12,936,916.99
1.19%
2.22%
1/12/2022
No. 99
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
12,961,295.26
2.22%
1.19%
1
12,961,295.26
1.19%
2.22%
12/10/2021
No. 98
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
12,985,565.40
2.22%
1.19%
1
12,985,565.40
1.19%
2.22%
11/15/2021
No. 97
1
4,738,047.87
0
0.00 0
0.00
2.22%
0.43%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,011,589.64
2.22%
1.19%
2
17,749,637.51
1.62%
4.44%
10/13/2021
No. 96
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,035,636.69
2.22%
1.19%
1
13,035,636.69
1.19%
2.22%
(1) Total Delinquency is 30+ Days
Performance History
Page 11 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
9/13/2021
No. 95
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,061,445.97
2.22%
1.19%
1
13,061,445.97
1.19%
2.22%
8/12/2021
No. 94
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,085,271.88
2.22%
1.19%
1
13,085,271.88
1.19%
2.22%
7/12/2021
No. 93
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,108,992.10
2.22%
1.19%
1
13,108,992.10
1.19%
2.22%
6/11/2021
No. 92
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,134,486.45
2.22%
1.19%
1
13,134,486.45
1.19%
2.22%
5/12/2021
No. 91
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,157,988.37
2.22%
1.19%
1
13,157,988.37
1.19%
2.22%
4/12/2021
No. 90
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,183,272.37
2.22%
1.19%
1
13,183,272.37
1.19%
2.22%
3/12/2021
No. 89
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,206,557.90
2.22%
1.19%
1
13,206,557.90
1.19%
2.22%
2/12/2021
No. 88
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,235,421.50
2.22%
1.19%
1
13,235,421.50
1.19%
2.22%
1/12/2021
No. 87
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,258,475.71
2.22%
1.20%
1
13,258,475.71
1.20%
2.22%
12/11/2020
No. 86
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,281,427.66
2.22%
1.20%
1
13,281,427.66
1.20%
2.22%
11/13/2020
No. 85
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,306,181.72
2.22%
1.20%
1
13,306,181.72
1.20%
2.22%
10/13/2020
No. 84
1
4,547,455.53
0
0.00 0
0.00
2.22%
0.41%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,328,922.07
2.22%
1.20%
2
17,876,377.60
1.61%
4.44%
9/14/2020
No. 83
2
9,924,854.89
0
0.00 0
0.00
4.44%
0.89%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,353,472.23
2.22%
1.20%
3
23,278,327.12
2.09%
6.67%
8/12/2020
No. 82
2
9,940,654.91
0
0.00 0
0.00
4.44%
0.89%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
13,376,002.82
2.22%
1.20%
3
23,316,657.73
2.09%
6.67%
7/10/2020
No. 81
2
9,956,379.96
0
0.00 1
13,398,433.47
4.44%
0.89%
0.00%
0.00%
2.22%
1.20%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
23,354,813.43
2.09%
6.67%
6/12/2020
No. 80
3
15,142,386.29
1
13,422,685.21 0
0.00
6.67%
1.36%
2.22%
1.20%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
28,565,071.50
2.56%
8.89%
5/12/2020
No. 79
6
61,114,566.68
0
0.00 0
0.00
13.33%
5.47%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6
61,114,566.68
5.47%
13.33%
(1) Total Delinquency is 30+ Days
Page 12 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
4/10/2020
No. 78
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2020
No. 77
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2020
No. 76
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/10/2020
No. 75
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2019
No. 74
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2019
No. 73
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/11/2019
No. 72
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2019
No. 71
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/12/2019
No. 70
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/12/2019
No. 69
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2019
No. 68
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/10/2019
No. 67
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2019
No. 66
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2019
No. 65
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2019
No. 64
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/11/2019
No. 63
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,223,637.18
2.22%
1.34%
1
15,223,637.18
1.34%
2.22%
12/12/2018
No. 62
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 13 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
11/13/2018
No. 61
1
21,525,907.69
0
0.00 0
0.00
2.13%
1.75%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
21,525,907.69
1.75%
2.13%
10/15/2018
No. 60
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2018
No. 59
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/10/2018
No. 58
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/12/2018
No. 57
0
0.00 0
0.00 1
21,648,494.82
0.00%
0.00%
0.00%
0.00%
2.13%
1.75%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
21,648,494.82
1.75%
2.13%
6/12/2018
No. 56
0
0.00 1
21,681,246.88 0
0.00
0.00%
0.00%
2.13%
1.76%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
21,681,246.88
1.76%
2.13%
5/11/2018
No. 55
1
21,710,568.05
0
0.00 0
0.00
2.13%
1.76%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
21,710,568.05
1.76%
2.13%
4/12/2018
No. 54
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2018
No. 53
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2018
No. 52
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/12/2018
No. 51
1
21,839,570.56
0
0.00 0
0.00
2.13%
1.76%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
21,839,570.56
1.76%
2.13%
12/12/2017
No. 50
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/10/2017
No. 49
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/13/2017
No. 48
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2017
No. 47
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/11/2017
No. 46
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/12/2017
No. 45
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 14 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
6/12/2017
No. 44
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/12/2017
No. 43
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2017
No. 42
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/10/2017
No. 41
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/10/2017
No. 40
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/12/2017
No. 39
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2016
No. 38
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/14/2016
No. 37
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/13/2016
No. 36
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2016
No. 35
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/12/2016
No. 34
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/12/2016
No. 33
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/10/2016
No. 32
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/12/2016
No. 31
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2016
No. 30
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/11/2016
No. 29
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2016
No. 28
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 15 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
1/12/2016
No. 27
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/11/2015
No. 26
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2015
No. 25
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/13/2015
No. 24
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/14/2015
No. 23
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/12/2015
No. 22
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/10/2015
No. 21
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2015
No. 20
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/12/2015
No. 19
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/10/2015
No. 18
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2015
No. 17
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2015
No. 16
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/12/2015
No. 15
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2014
No. 14
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2014
No. 13
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/10/2014
No. 12
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2014
No. 11
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 16 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
8/12/2014
No. 10
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/11/2014
No. 9
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2014
No. 8
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/12/2014
No. 7
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/11/2014
No. 6
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2014
No. 5
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2014
No. 4
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/10/2014
No. 3
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2013
No. 2
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2013
No. 1
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 17 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
2/10/2023
No. 112
0
0.00
0
0.00
0.00
0.00
0.00
0
0
6.53 175.29
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
1/12/2023
No. 111
0
0.00
0
0.00
0.00
0.00
0.00
0
0
7.53 176.58
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
12/12/2022
No. 110
0
0.00
0
0.00
0.00
0.00
0.00
0
0
8.53 177.88
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/14/2022
No. 109
0
0.00
0
0.00
0.00
0.00
0.00
0
0
9.54 179.17
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
10/13/2022
No. 108
0
0.00
0
0.00
0.00
0.00
0.00
0
0
10.54 180.47
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
9/12/2022
No. 107
0
0.00
0
0.00
0.00
0.00
0.00
0
0
11.54 181.76
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
8/12/2022
No. 106
0
0.00
0
0.00
0.00
0.00
0.00
0
0
12.54 183.05
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2022
No. 105
0
0.00
0
0.00
0.00
0.00
0.00
0
0
13.54 184.34
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
6/10/2022
No. 104
0
0.00
0
0.00
0.00
0.00
0.00
0
0
14.54 185.63
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2022
No. 103
0
0.00
0
0.00
0.00
0.00
0.00
0
0
15.54 186.91
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2022
No. 102
0
0.00
0
0.00
0.00
0.00
0.00
0
0
16.54 188.20
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
3/11/2022
No. 101
0
0.00
0
0.00
0.00
0.00
0.00
0
0
17.54 189.49
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
2/11/2022
No. 100
0
0.00
0
0.00
0.00
0.00
0.00
0
0
18.54 190.78
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
1/12/2022
No. 99
0
0.00
0
0.00
0.00
0.00
0.00
0
0
19.54 192.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/10/2021
No. 98
0
0.00
0
0.00
0.00
0.00
0.00
0
0
20.54 193.34
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
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Payoff History
Page 18 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
11/15/2021
No. 97
0
0.00
0
0.00
0.00
0.00
0.00
0
0
21.54 194.62
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
10/13/2021
No. 96
0
0.00
0
0.00
0.00
0.00
0.00
0
0
22.54 195.90
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/13/2021
No. 95
0
0.00
0
0.00
0.00
0.00
0.00
0
0
23.54 197.18
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
8/12/2021
No. 94
0
0.00
0
0.00
0.00
0.00
0.00
0
0
24.54 198.46
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
7/12/2021
No. 93
0
0.00
0
0.00
0.00
0.00
0.00
0
0
25.54 199.73
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
6/11/2021
No. 92
0
0.00
0
0.00
0.00
0.00
0.00
0
0
26.54 201.01
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2021
No. 91
0
0.00
0
0.00
0.00
0.00
0.00
0
0
27.54 202.28
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
4/12/2021
No. 90
0
0.00
0
0.00
0.00
0.00
0.00
0
0
28.54 203.56
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2021
No. 89
0
0.00
0
0.00
0.00
0.00
0.00
0
0
29.54 204.83
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2021
No. 88
0
0.00
0
0.00
0.00
0.00
0.00
0
0
30.54 206.11
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
1/12/2021
No. 87
0
0.00
0
0.00
0.00
0.00
0.00
0
0
31.54 207.38
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
12/11/2020
No. 86
0
0.00
0
0.00
0.00
0.00
7,380.48
0
0
32.54 208.64
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
11/13/2020
No. 85
0
0.00
0
0.00
0.00
0.00
0.00
0
0
33.54 209.91
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2020
No. 84
0
0.00
0
0.00
0.00
0.00
0.00
0
0
34.54 211.17
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
9/14/2020
No. 83
0
0.00
0
0.00
0.00
0.00
0.00
0
0
35.54 212.44
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
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 19 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
8/12/2020
No. 82
0
0.00
0
0.00
0.00
0.00
0.00
0
0
36.54 213.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/10/2020
No. 81
0
0.00
0
0.00
0.00
0.00
0.00
0
0
37.54 214.96
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
0.00%
0
6/12/2020
No. 80
0
0.00
0
0.00
0.00
0.00
0.00
0
0
38.54 216.22
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
5/12/2020
No. 79
0
0.00
0
0.00
0.00
0.00
0.00
0
0
39.54 217.48
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/10/2020
No. 78
0
0.00
0
0.00
0.00
0.00
0.00
0
0
40.54 218.75
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
3/12/2020
No. 77
0
0.00
0
0.00
0.00
0.00
0.00
0
0
41.54 220.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2020
No. 76
0
0.00
0
0.00
0.00
0.00
0.00
0
0
42.54 221.27
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
1/10/2020
No. 75
0
0.00
0
0.00
0.00
0.00
0.00
0
0
43.54 222.52
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
12/12/2019
No. 74
0
0.00
0
0.00
0.00
0.00
0.00
0
0
44.54 223.78
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2019
No. 73
0
0.00
0
0.00
0.00
0.00
0.00
0
0
45.54 225.04
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/11/2019
No. 72
0
0.00
0
0.00
0.00
0.00
0.00
0
0
46.54 226.29
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
9/12/2019
No. 71
0
0.00
0
0.00
0.00
0.00
0.00
0
0
47.54 227.55
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2019
No. 70
0
0.00
0
0.00
0.00
0.00
0.00
0
0
48.54 232.21
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
7/12/2019
No. 69
0
0.00
0
0.00
0.00
0.00
0.00
0
0
49.54 233.46
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
6/12/2019
No. 68
0
0.00
0
0.00
0.00
0.00
0.00
0
0
50.54 234.71
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 20 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
5/10/2019
No. 67
0
0.00
0
0.00
0.00
0.00
0.00
0
0
51.54 235.96
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
0.00%
0
4/12/2019
No. 66
0
0.00
0
0.00
0.00
0.00
0.00
0
0
52.54 237.22
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
3/12/2019
No. 65
0
0.00
0
0.00
0.00
0.00
0.00
0
0
53.54 238.46
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
2/12/2019
No. 64
0
0.00
0
0.00
0.00
0.00
0.00
0
0
54.54 355.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1/11/2019
No. 63
2
90,000,000.00
0
0.00
0.00
0.00
0.00
2
0
55.54 240.97
4.44%
7.91%
0.00%
0.00%
0.00%
0.00%
0.00%
4.44%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2018
No. 62
0
0.00
0
0.00
0.00
0.00
0.00
0
0
52.47 230.22
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
11/13/2018
No. 61
0
0.00
0
0.00
0.00
0.00
0.00
0
0
53.48 231.61
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
0.00%
0
10/15/2018
No. 60
0
0.00
0
0.00
0.00
0.00
0.00
0
0
54.48 232.85
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2018
No. 59
0
0.00
0
0.00
0.00
0.00
0.00
0
0
55.49 234.29
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
8/10/2018
No. 58
0
0.00
0
0.00
0.00
0.00
0.00
0
0
56.49 233.89
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2018
No. 57
0
0.00
0
0.00
0.00
0.00
0.00
0
0
57.49 235.45
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
6/12/2018
No. 56
0
0.00
0
0.00
0.00
0.00
0.00
0
0
58.49 235.83
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
5/11/2018
No. 55
0
0.00
0
0.00
0.00
0.00
0.00
0
0
59.50 237.46
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
4/12/2018
No. 54
0
0.00
0
0.00
0.00
0.00
0.00
0
0
60.50 239.09
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2018
No. 53
0
0.00
0
0.00
0.00
0.00
0.00
0
0
61.50 240.72
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
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 21 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
2/12/2018
No. 52
0
0.00
0
0.00
0.00
0.00
0.00
0
0
62.51 242.36
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
1/12/2018
No. 51
0
0.00
0
0.00
0.00
0.00
0.00
0
0
63.51 243.98
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
0.00%
0
12/12/2017
No. 50
0
0.00
0
0.00
0.00
0.00
0.00
0
0
64.51 245.60
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/10/2017
No. 49
0
0.00
0
0.00
0.00
0.00
0.00
0
0
65.52 247.23
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
10/13/2017
No. 48
0
0.00
0
0.00
0.00
0.00
0.00
0
0
66.52 248.84
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2017
No. 47
0
0.00
0
0.00
0.00
0.00
0.00
0
0
67.52 250.47
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
8/11/2017
No. 46
0
0.00
0
0.00
0.00
0.00
0.00
0
0
68.52 252.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2017
No. 45
0
0.00
0
0.00
0.00
0.00
0.00
0
0
69.53 253.69
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
6/12/2017
No. 44
0
0.00
0
0.00
0.00
0.00
0.00
0
0
70.53 255.31
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
5/12/2017
No. 43
0
0.00
0
0.00
0.00
0.00
0.00
0
0
71.53 256.92
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2017
No. 42
0
0.00
0
0.00
0.00
0.00
0.00
0
0
72.54 258.53
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
3/10/2017
No. 41
0
0.00
0
0.00
0.00
0.00
0.00
0
0
73.54 260.13
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
2/10/2017
No. 40
0
0.00
0
0.00
0.00
0.00
0.00
0
0
74.54 261.75
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
1/12/2017
No. 39
0
0.00
0
0.00
0.00
0.00
0.00
0
0
75.54 263.35
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
12/12/2016
No. 38
0
0.00
0
0.00
0.00
0.00
0.00
0
0
76.55 264.95
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 22 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
11/14/2016
No. 37
0
0.00
0
0.00
0.00
0.00
0.00
0
0
77.55 266.56
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2016
No. 36
0
0.00
0
0.00
0.00
0.00
0.00
0
0
78.55 268.15
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
9/12/2016
No. 35
0
0.00
0
0.00
0.00
0.00
0.00
0
0
79.56 269.75
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
8/12/2016
No. 34
0
0.00
0
0.00
0.00
0.00
0.00
0
0
80.56 269.49
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
7/12/2016
No. 33
0
0.00
0
0.00
0.00
0.00
0.00
0
0
81.56 290.57
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/10/2016
No. 32
0
0.00
0
0.00
0.00
0.00
0.00
0
0
82.56 312.38
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
5/12/2016
No. 31
0
0.00
0
0.00
0.00
0.00
0.00
0
0
83.56 313.53
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
4/12/2016
No. 30
0
0.00
0
0.00
0.00
0.00
0.00
0
0
84.57 314.68
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
3/11/2016
No. 29
0
0.00
0
0.00
0.00
0.00
0.00
0
0
85.57 315.84
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2016
No. 28
0
0.00
0
0.00
0.00
0.00
0.00
0
0
86.57 316.99
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
0.00%
0
1/12/2016
No. 27
0
0.00
0
0.00
0.00
0.00
0.00
0
0
87.57 318.14
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/11/2015
No. 26
0
0.00
0
0.00
0.00
0.00
0.00
0
0
88.57 319.29
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
11/13/2015
No. 25
0
0.00
0
0.00
0.00
0.00
0.00
0
0
89.58 320.45
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
10/13/2015
No. 24
0
0.00
0
0.00
0.00
0.00
0.00
0
0
90.58 321.60
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
9/14/2015
No. 23
0
0.00
0
0.00
0.00
0.00
0.00
0
0
91.58 323.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 23 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
8/12/2015
No. 22
0
0.00
0
0.00
0.00
0.00
0.00
0
0
92.58 324.24
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
7/10/2015
No. 21
0
0.00
0
0.00
0.00
0.00
0.00
0
0
93.58 327.25
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
6/12/2015
No. 20
0
0.00
0
0.00
0.00
0.00
0.00
0
0
94.58 328.37
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
5/12/2015
No. 19
0
0.00
0
0.00
0.00
0.00
0.00
0
0
95.59 329.49
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
4/10/2015
No. 18
0
0.00
0
0.00
0.00
0.00
0.00
0
0
96.59 330.61
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
0.00%
0
3/12/2015
No. 17
0
0.00
0
0.00
0.00
0.00
0.00
0
0
97.59 355.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2015
No. 16
0
0.00
0
0.00
0.00
0.00
0.00
0
0
98.59 332.86
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2015
No. 15
0
0.00
0
0.00
0.00
0.00
0.00
0
0
99.59 333.98
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
0.00%
0
12/12/2014
No. 14
0
0.00
0
0.00
0.00
0.00
0.00
0
0
100.59 335.10
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
11/13/2014
No. 13
0
0.00
0
0.00
0.00
0.00
0.00
0
0
101.60 336.22
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
10/10/2014
No. 12
0
0.00
0
0.00
0.00
0.00
0.00
0
0
102.60 337.34
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
9/12/2014
No. 11
0
0.00
0
0.00
0.00
0.00
0.00
0
0
103.60 338.46
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
8/12/2014
No. 10
0
0.00
0
0.00
0.00
0.00
0.00
0
0
104.60 339.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/11/2014
No. 9
0
0.00
0
0.00
0.00
0.00
0.00
0
0
105.60 340.91
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2014
No. 8
0
0.00
0
0.00
0.00
0.00
0.00
0
0
106.60 342.14
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
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 24 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
5/12/2014
No. 7
0
0.00
0
0.00
0.00
0.00
0.00
0
0
107.61 343.27
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
4/11/2014
No. 6
0
0.00
0
0.00
0.00
0.00
0.00
0
0
108.61 344.41
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
3/12/2014
No. 5
0
0.00
0
0.00
0.00
0.00
0.00
0
0
109.61 355.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2014
No. 4
0
0.00
0
0.00
0.00
0.00
0.00
0
0
110.61 347.80
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1/10/2014
No. 3
0
0.00
0
0.00
0.00
0.00
0.00
0
0
111.61 348.93
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2013
No. 2
0
0.00
0
0.00
0.00
0.00
0.00
0
0
112.61 350.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2013
No. 1
0
0.00
0
0.00
0.00
0.00
0.00
0
0
113.62 353.83
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
Total
2.00
90,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
7,380.48
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 25 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Principal Components
Current P&I
Full Payoff
Partial Payoff
Interest Components
Penalty (YM)
Interest
PTD
Investor
No. Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
DSCR
LTV
Phy
Occ %
Payoff Type
Payoff
Date
Dates
OF
Office
MU
Mixed Use
LO
Lodging
SS
Self Storage
OT
Other
Property Type Code
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
Amortization Type
1
Partial Liq'n (Curtailment)
2
Payoff Prior to Maturity
3
Disposition/Liquidation
4
Repurchase/Substitution
5
Full Payoff at Maturity
6
DPO
7
N/A
8
Payoff w/ Penalty
9
Payoff w/ Yield Maintenance
10
Curtailment w/ Penalty
11
Curtailment w/ Yield Maintenance
Mortgage Payoff Detail
Page 26 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
P&I Advances
Non-Advancing
Tracking
Status/Resolution w Relevant Dates
Loan Description
Investor
No. PTD
Interest
Prior Outstanding
Current Outstanding
Principal
Interest
Principal
ASER
Non-
Recoverable
Mo (s)
Delinq Mo (s)
Recov Loan
Status
Resoln
Code
SS Tran
Date
ARA
Date Fcls/REO
Date
Bkrpt
Date
Prop
Type DSCR LTV
02/01/2023
1
RT
1.31
614,942.61
185,752.76
614,102.85
186,592.52
1
1
0
8
62.70%
01/06/2023
6
OF
1.91
322,744.44
0.00
322,744.44
0.00
1
1
A
0
41.10%
01/06/2023
22
RT
1.19
0.00
0.00
56,352.40
25,773.48
1
0
A
06/03/2020
06/08/2021
1
63.80%
Totals
937,687.05
185,752.76
993,199.69
212,366.00
Property Type Code
Loan Status Code
Resolution Strategy Code
1
Modification
2
Foreclosure
3
Bankruptcy
4
Extension
5
Note Sale
6
DPO
7
REO
8
Resolved
9
Pending Return
to Master Servicer
10
Deed in Lieu Of
Foreclosure 11
Full Payoff
12
Reps and Warranties
13
TBD
98 Other
0
Current
A
Grace
B
0 - 29 Days
1
30 Days Delinquent
2
60 Days Delinquent
3
90 Days Delinquent
4
Matured Balloon
5 Non Performing
Matured Balloon 6 121+ Days Delinquent MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
OF
Office
MU
Mixed Use
LO
Lodging
SS
Self Storage
98
Other
SE Securities
CH
Cooperating Housing
ZZ
Missing Information
SF Single Family
Delinquency Detail
Page 27 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Current
Original
Distribution of Principal Balances - All Groups
Summation
Weighted Average
Summation
Weighted Average
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
Balances
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Balances
0.01 - 4,999,999.99
80.92%
9
31,118,282.38
2.90%
6.87
119.00
1.78
5.23%
0.44%
5,641,848.00
3
5.75%
1.90
86.77%
55.21%
66.13%
5,000,000.00 - 9,999,999.99
85.35%
11
78,528,351.46
7.31%
6.51
118.46
1.67
5.51%
8.97%
113,858,848.00
16
5.42%
1.73
93.67%
64.91%
66.42%
10,000,000.00 - 19,999,999.99
95.33%
10
130,371,130.17
12.13%
7.13
119.22
1.54
5.52%
11.14%
141,411,451.00
10
5.50%
1.48
95.14%
69.09%
70.13%
20,000,000.00 - 29,999,999.99
93.49%
5
128,283,118.29
11.94%
6.97
119.01
1.55
5.21%
7.92%
100,624,396.00
4
5.12%
1.75
70.63%
64.93%
70.38%
30,000,000.00 - 39,999,999.99
60.12%
3
108,315,955.59
10.08%
6.68
118.65
1.49
4.99%
7.87%
99,959,331.00
3
5.17%
1.55
98.80%
44.54%
48.53%
40,000,000.00 - 49,999,999.99
97.10%
0
0.00
0.00%
0.00
90.48
1.56
5.56%
13.92%
176,722,594.00
4
0.00%
0.00
0.00%
0.00%
65.69%
50,000,000.00 - 59,999,999.99
93.50%
2
109,460,733.45
10.19%
7.00
119.00
2.43
5.22%
9.10%
115,600,000.00
2
5.23%
2.46
93.41%
61.32%
52.60%
60,000,000.00 - 120,000,000.00
90.30%
4
352,686,773.20
32.83%
5.77
117.76
2.03
4.85%
29.22%
371,000,000.00
4
4.86%
1.49
93.83%
59.03%
58.55%
120,000,000.00 - 220,000,000.00
98.10%
1
135,651,826.22
12.63%
7.00
119.00
1.26
5.25%
11.42%
145,000,000.00
1
5.25%
1.31
94.00%
54.26%
62.70%
Total
45
1,074,416,170.76
1,269,818,468.00
47
Stratification - Mortgage Balances/Rates
Average
Minimum Maximum
23,875,914.91
6.53
5.15% 1.63
60.74%
90.38%
27,017,414.21
114.62
5.21% 1.75
59.45% 91.48%
135,651,826.22
8.00
3.90%
6.35% 3.83
75.00% 100.00%
145,000,000.00
120.00
63.00
6.35% 3.65
75.00% 100.00%
519,903.68
5.00
0.53
21.66%
0.00%
797,986.00
3.90% 1.05
33.20%
0.00%
Current
Original
Distribution of Mortgage Rates - All Groups
Summation
Weighted Average
Summation
Weighted Average
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
Mortgage Rates
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Mortgage Rates
3.0000% - 3.5000%
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
3.5000% - 4.0000%
73.20%
1
82,330,515.11
7.66%
5.00
117.00
3.65
3.90%
7.09%
90,000,000.00
1
3.90%
1.40
88.00%
58.02%
33.90%
4.0000% - 4.5000%
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
4.5000% - 5.0000%
91.70%
4
138,566,396.67
12.90%
6.17
118.18
1.67
4.74%
11.03%
140,097,986.00
4
4.74%
1.68
91.69%
41.62%
63.63%
5.0000% - 5.5000%
89.45%
26
624,357,486.36
58.11%
6.78
118.80
1.66
5.24%
54.00%
685,743,256.00
26
5.24%
1.73
89.64%
62.02%
62.02%
5.5000% - 7.0000%
96.03%
14
229,161,772.62
21.33%
6.63
104.50
1.45
5.65%
27.88%
353,977,226.00
16
5.61%
1.42
97.63%
63.72%
67.21%
45
1,074,416,170.76
1,269,818,468.00
47
Page 28 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Current
Original
Amortization terms of the Mortgage Pool - All Groups
Summation
Weighted Average
Summation
Weighted Average
Amortizing/Balloon
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00%
25
257,493,358.17 100.00%
6.89
0.00
0.00
0.00%
0.00%
0.00
0
5.30%
1.48
92.23%
60.95%
0.00%
30 - 59
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
60 - 119
87.24%
0
0.00
0.00%
0.00
118.61
1.58
5.29%
78.42%
231,905,415.00
21
0.00%
0.00
0.00%
0.00%
65.34%
120 - 179
95.24%
0
0.00
0.00%
0.00
120.00
1.48
5.42%
21.58%
63,800,000.00
4
0.00%
0.00
0.00%
0.00%
72.49%
180 - Plus
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
Total
25
257,493,358.17
295,705,415.00
25
Stratification - Amortization Terms
Average
Minimum Maximum
10,299,734.33
6.89
5.30%
1.48
64.66%
88.96%
11,828,216.60
118.91
5.32% 1.56
60.95% 92.23%
35,000,000.00
8.00
4.70%
6.35%
3.83 75.00% 100.00%
35,000,000.00
120.00
118.00
6.35% 2.04 75.00% 100.00%
519,903.68
6.00
1.09 21.66% 76.70%
797,986.00
4.70% 1.26 33.20%
0.00%
Current
Original
Summation
Weighted Average
Summation
Weighted Average
Interest Only/Amortizing/Balloon
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00%
18
701,308,803.81 100.00%
6.44
0.00
0.00
0.00%
0.00%
0.00
0
5.13%
1.66
91.11%
61.88%
0.00%
30 - 59
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
60 - 119
90.60%
0
0.00
0.00%
0.00
112.49
1.81
5.19%
98.67%
840,858,929.00
19
0.00%
0.00
0.00%
0.00%
60.22%
120 - 179
89.10%
0
0.00
0.00%
0.00
120.00
1.47
5.63%
1.33%
11,300,000.00
1
0.00%
0.00
0.00%
0.00%
75.00%
180 - Plus
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
Total
18
701,308,803.81
852,158,929.00
20
Average
Minimum Maximum
38,961,600.21
6.44
5.13% 1.66
62.15%
90.58%
42,607,946.45
112.59
5.20% 1.80
61.88% 91.11%
135,651,826.22
8.00
3.90%
5.86% 3.63
75.00% 100.00%
145,000,000.00
120.00
63.00
5.86% 3.65 75.00% 100.00%
5,611,457.79
5.00
0.53
50.30%
0.00%
6,685,296.00
3.90% 1.05 33.90%
0.00%
Current
Original
Summation
Weighted Average
Summation
Weighted Average
Interest Only/Balloon
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00%
2
115,614,008.78 100.00%
6.31
0.00
0.00
0.00%
0.00%
0.00
0
4.94%
1.82
92.06%
41.32%
0.00%
30 - 59
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
60 - 119
92.40%
0
0.00
0.00%
0.00
118.34
1.81
4.97%
100.00%
121,954,124.00
2
0.00%
0.00
0.00%
0.00%
57.64%
120 - 179
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
180 - Plus
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00%
0.00
0.00%
0.00%
0.00%
Total
2
115,614,008.78
121,954,124.00
2
Average
Minimum Maximum
57,807,004.39
6.31
4.94% 1.82
41.34%
92.40%
60,977,062.00
118.34
4.97% 1.81
41.32% 92.06%
80,000,000.00
7.00
4.69%
5.51% 1.91
41.80% 98.50%
80,000,000.00
119.00
118.00
5.51% 1.91 41.80% 98.50%
35,614,008.78
6.00
1.63
41.10% 89.20%
41,954,124.00
4.69% 1.63 41.10%
89.20%
Page 29 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Distribution Of Property Types- Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
2
123,402,751.08
11.49%
6.19
5.41%
1.37
98.30%
67.15%
Lodging
5
35,469,471.70
3.30%
7.01
5.56%
1.43
91.04%
61.92%
Manufact Housing
2
64,273,989.28
5.98%
6.87
5.32%
2.93
90.86%
56.70%
Mixed Use
3
48,324,911.42
4.50%
6.74
5.46%
1.69
96.20%
46.39%
Multifamily
8
81,844,827.48
7.62%
7.05
5.37%
1.35
62.68%
69.61%
Office
8
221,231,357.06
20.59%
6.64
5.08%
1.75
91.01%
58.38%
Retail
12
333,908,382.84
31.08%
6.59
4.95%
1.44
93.40%
58.11%
Various
5
165,960,479.90
15.45%
6.00
5.10%
1.73
96.34%
57.15%
Total
45
1,074,416,170.76
Stratification - Property Types
Distribution Of Property Types- Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
2
135,300,000.00
10.66%
118.18
5.41%
1.37
98.37%
70.34%
Lodging
7
133,393,464.00
10.50%
81.22
5.68%
1.42
95.18%
68.87%
Manufact Housing
2
65,400,000.00
5.15%
118.86
5.32%
2.92
90.77%
42.42%
Mixed Use
3
57,022,146.00
4.49%
118.74
5.46%
1.65
93.03%
59.80%
Multifamily
8
97,486,805.00
7.68%
119.05
5.39%
1.53
62.87%
57.13%
Office
8
242,544,243.00
19.10%
118.67
5.10%
1.82
89.95%
59.61%
Retail
12
370,187,428.00
29.15%
118.60
4.96%
1.97
89.67%
58.03%
Various
5
168,484,382.00
13.27%
118.00
5.11%
1.40
97.21%
70.58%
Total
47 1,269,818,468.00
Stratification - Property Types
Average
Minimum Maximum
23,875,914.91
6.53
5.15%
1.63
60.74%
90.38%
27,017,414.21
114.62
5.21%
1.75
59.45%
91.48%
135,651,826.22
8.00
3.90%
6.35%
3.83
75.00% 100.00%
145,000,000.00
120.00
63.00
6.35%
3.65 75.00% 100.00%
519,903.68
5.00
0.53
21.66%
0.00%
797,986.00
3.90%
1.05 33.20%
0.00%
Page 30 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Distribution by Geographic Location - Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Arkansas
1
10,762,463.96
1.00%
7.00
5.49%
2.27
99.00%
62.57%
California
6
169,367,595.43
15.76%
6.74
5.23%
2.00
92.58%
50.29%
Colorado
1
7,229,071.04
0.67%
6.00
5.28%
1.46
82.00%
61.79%
Connecticut
1
13,932,190.34
1.30%
8.00
5.50%
1.32
98.50%
72.60%
Florida
3
12,695,706.98
1.18%
7.00
5.43%
1.67
91.36%
72.00%
Georgia
2
58,049,241.00
5.40%
6.92
5.19%
1.82
95.58%
66.81%
Hawaii
1
3,936,403.29
0.37%
6.00
5.31%
1.62
81.20%
63.60%
Illinois
2
23,626,138.02
2.20%
7.41
5.77%
0.94
98.78%
69.81%
Indiana
1
90,000,000.00
8.38%
6.00
5.14%
1.36
96.40%
64.10%
Maryland
1
8,035,406.30
0.75%
6.00
5.49%
1.46
100.00%
63.02%
Michigan
1
26,200,000.00
2.44%
6.00
5.15%
3.63
93.00%
57.51%
Mississippi
1
6,874,182.99
0.64%
6.00
6.04%
1.52
91.10%
73.30%
MX
1
82,330,515.11
7.66%
5.00
3.90%
1.40
88.00%
58.02%
Nevada
1
135,651,826.22
12.63%
7.00
5.25%
1.31
94.00%
54.26%
New Jersey
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
New Mexico
1
4,737,086.34
0.44%
7.00
5.92%
1.09
78.00%
44.27%
New York
4
57,144,197.50
5.32%
7.08
5.35%
1.24
50.47%
70.93%
North Carolina
1
5,481,831.60
0.51%
6.00
5.39%
2.37
100.00%
55.94%
Ohio
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Pennsylvania
4
173,417,123.92
16.14%
6.63
5.41%
1.43
99.11%
66.69%
South Carolina
2
20,944,990.14
1.95%
7.00
5.33%
1.73
85.12%
72.54%
Tennessee
2
11,484,036.82
1.07%
6.40
5.41%
3.21
84.39%
56.27%
Texas
2
15,783,430.14
1.47%
6.00
5.34%
1.45
97.87%
67.08%
Various
4
110,726,835.60
10.31%
6.28
4.91%
1.86
90.34%
47.67%
Virginia
1
2,959,405.03
0.28%
7.00
5.41%
1.55
100.00%
56.10%
Washington
1
23,046,492.99
2.15%
7.00
4.92%
1.40
90.90%
56.50%
Total
45
1,074,416,170.76
Stratification - Geographic Distribution
Distribution by Geographic Location - Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Arkansas
1
12,686,073.00
1.00%
119.00
5.49%
1.44
98.10%
75.00%
California
6
183,306,904.00
14.44%
118.76
5.24%
2.11
90.91%
51.16%
Colorado
1
8,581,603.00
0.68%
118.00
5.28%
1.92
65.20%
68.20%
Connecticut
1
16,400,000.00
1.29%
120.00
5.50%
1.32
98.50%
74.80%
Florida
3
14,952,488.00
1.18%
119.00
5.42%
1.62
91.43%
60.30%
Georgia
2
65,384,382.00
5.15%
118.91
5.20%
1.82
95.62%
64.42%
Hawaii
1
5,084,376.00
0.40%
118.00
5.31%
1.62
81.20%
46.20%
Illinois
2
30,519,694.00
2.40%
119.37
5.78%
1.73
95.96%
63.35%
Indiana
1
90,000,000.00
7.09%
118.00
5.14%
1.36
96.40%
69.60%
Maryland
1
9,480,570.00
0.75%
118.00
5.49%
1.28
96.90%
73.40%
Michigan
1
26,200,000.00
2.06%
118.00
5.15%
1.51
98.30%
74.60%
Mississippi
1
7,985,516.00
0.63%
118.00
6.04%
1.52
91.10%
73.30%
MX
1
90,000,000.00
7.09%
117.00
3.90%
3.65
73.20%
33.90%
Nevada
1
145,000,000.00
11.42%
119.00
5.25%
1.26
98.10%
62.70%
New Jersey
1
45,000,000.00
3.54%
63.00
5.74%
1.36
100.00%
69.60%
New Mexico
1
5,991,228.00
0.47%
119.00
5.92%
1.93
94.10%
66.20%
New York
4
65,355,684.00
5.15%
119.08
5.36%
1.25
51.50%
51.79%
North Carolina
1
6,486,419.00
0.51%
118.00
5.39%
1.45
94.50%
73.30%
Ohio
1
45,000,000.00
3.54%
63.00
5.74%
1.36
92.40%
69.60%
Pennsylvania
4
197,668,470.00
15.57%
118.65
5.40%
1.50
98.53%
69.87%
South Carolina
2
24,787,176.00
1.95%
119.00
5.33%
1.73
85.48%
70.78%
Tennessee
2
13,394,331.00
1.05%
118.40
5.41%
1.67
54.05%
71.25%
Texas
2
18,185,296.00
1.43%
118.00
5.34%
1.74
92.47%
72.81%
Various
4
114,572,152.00
9.02%
118.30
4.93%
1.86
90.39%
59.73%
Virginia
1
3,496,106.00
0.28%
119.00
5.41%
1.85
69.50%
63.60%
Washington
1
24,300,000.00
1.91%
119.00
4.92%
1.40
90.90%
73.70%
Total
47
1,269,818,468.00
Stratification - Geographic Distribution
Page 31 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Distribution of Loan Seasoning
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 23
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
24 - 59
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
60 - 89
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
90 - 119
45
1,074,416,170.76
100.00%
6.53
5.15%
1.63
91.48%
59.45%
120 - plus
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Total
45
1,074,416,170.76
Stratification - Financial Ratios and Other
Distribution of Debt Service Coverage Ratios (DSCRs)- Most Recent
Summation
Weighted Average
OCC
LTV
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 1.1999
5
63,871,528.19
5.94%
7.11
5.32%
56.06%
67.54%
1.2000 - 1.3999
11
452,036,184.83
42.07%
6.53
5.28%
95.76%
60.40%
1.4000 - 1.5999
9
167,434,216.72
15.58%
6.05
4.64%
90.61%
61.41%
1.6000 - 1.7999
6
100,369,670.39
9.34%
6.86
5.38%
97.90%
56.01%
1.8000 - 1.9999
5
167,567,132.17
15.60%
6.52
4.97%
90.41%
55.83%
2.0000 - 2.1999
2
12,689,202.40
1.18%
6.70
5.62%
84.26%
56.11%
2.2000 - plus
7
110,448,236.06
10.28%
6.65
5.31%
92.40%
56.86%
Total
45
1,074,416,170.76
Stratification - Financial Ratios and Other
Average
Minimum Maximum
23,875,914.91
6.53
5.15%
1.63
59.45% 91.48%
135,651,826.22
8.00
3.90%
6.35%
3.83
75.00% 100.00%
519,903.68
5.00
0.53
21.66%
0.00%
Max DSCR
3.83
0.53
Min DSCR
Distribution of Maturity Dates
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Year
2023
45
1,074,416,170.76
100.00%
6.53
5.15%
1.63
91.48%
59.45%
Total
45
1,074,416,170.76
Distribution of Loan-to-values (LTVs)
Summation
Weighted Average
DSCR
OCC
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 0.4999
8
165,929,428.67
15.44%
6.33
4.99%
92.33%
1.76
0.5000 - 0.5999
11
397,605,846.89
37.01%
6.52
4.96%
93.21%
1.78
0.6000 - 0.6999
14
354,926,763.08
33.03%
6.38
5.31%
95.43%
1.51
0.7000 - 0.7999
12
155,954,132.12
14.52%
7.13
5.44%
77.19%
1.41
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
Min LTV
75.00%
21.66%
Distribution by Amortization Type
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Amortization Type
Amortizing Balloon
25
257,493,358.17
23.97%
6.89
5.30%
1.48
92.23%
60.95%
Interest Only/Balloon
2
115,614,008.78
10.76%
6.31
4.94%
1.82
92.06%
41.32%
Interest Only/Amortizing/Balloon
18
701,308,803.81
65.27%
6.44
5.13%
1.66
91.11%
61.88%
Total
45
1,074,416,170.76
Distribution of Occupancy Percentages
Summation
Weighted Average
DSCR
LTV
Rate
Term
%
Balance
Cnt
Percentages
1% - 50%
1
26,908,562.73
2.50%
7.00
5.03%
0.75
1.05
50% - 60%
0
0.00
0.00%
0.00
0.00%
0.00
0.00
60% - 70%
0
0.00
0.00%
0.00
0.00%
0.00
0.00
70% - 80%
3
22,723,128.03
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
1.65
90% - plus
32
798,011,668.40
74.27%
6.71
5.31%
0.61
1.63
Total
45
1,074,416,170.76
Max Occ
Min Occ
100.00
0.00
Page 32 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Liquidation Components (time of resolution)
Investor
No. Subsequent Adjustments
Adjustment
Date
Minor
Adjustment
Cumulative
Adjustments
Cumulative
Adjusted Loss
Period
Liquidation
Proceeds
Liquidation
Expense
Net Liquidation
Proceeds
Realized Loss
to Trust
Expense to
the Trust
Liquidation
Sales Price
Most Recent
Appraisal
Beginning
Balance
Totals
Historical Loss Liquidation
Page 33 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Liquidation Summary
Investor
No. Cash Adjustment
Cash
Recovery (9)
Curr Certificate
Writedown Adj.(10)
Period
Certificate Level
Prior Certificate
Writedown (3)
OC, Credit
Support (4)
Shortfalls/
Excesses (5)
Modification,
ARA Adjs (6) Subseq Claims
Recoveries (7)
Curr Certificate
Writedown (8)
Beginning
Balance (1)
Aggregate
Loss (2)
Loan Status Code
6 Modification Adjustments/Appraisal Reduction Adjustments
7 Additional (Recoveries) Expenses applied to Realized Losses 8 Realized Loss Applied to Certificates to Date ((3) -(4) - (5) - (6) + (7)) 9 Recoveries of Realized Losses Paid as Cash 10 Recoveries/Realized Losses applied to Certificate Interest 1 Current Scheduled Beginning Balance of the Loan at Liquidation
2 Aggregate Realized Loss on Loans 3 Prior Realized Loss Applied to Certificates 4 Amounts covered by Overcollaterization and other Credit Supports 5 Interest (Shortages)/Excesses applied to Realized Losses Note: In the initial period, the Realized Loss Applied to certificates to Date will equal Aggregate Realized Loss on Loans ( - (4) - (5) -(6) +(7)) versus ( (3) - (4) - (5) -(6) +(7))
Historical Bond/Collateral Realized Loss Reconciliation
Page 34 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No. Static
Prop
Type State Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
1
135,838,418.74
186,592.52
135,651,826.22
614,102.85
RT
NV
5
1.31
54.3%
1.26
62.7%
5.2500%
Act/360
2/1/2023
9/6/2023
94.0%
98.1%
0
8
N
2
100,510,114.12
153,856.03
100,356,258.09
477,887.90
IN
PA
5
1.36
69.6%
1.36
69.6%
5.5215%
Act/360
2/6/2023
8/6/2023
100.0%
100.0%
0
F
4
90,000,000.00
0.00
90,000,000.00
398,156.25
XX
IN
5
1.36
64.1%
1.36
64.1%
5.1375%
Act/360
2/6/2023
8/6/2023
96.4%
96.4%
0
F
5
82,478,027.79
147,512.68
82,330,515.11
276,988.71
RT MX
5
1.40
58.0%
3.65
63.4%
3.9000%
Act/360
2/1/2023
7/1/2023
88.0%
73.2%
0
N
6
80,000,000.00
0.00
80,000,000.00
322,744.44
OF Var
3
1.91
41.1%
1.91
41.1%
4.6850%
Act/360
1/6/2023
8/6/2023
89.2%
89.2%
A
F
7
53,549,029.37
88,295.92
53,460,733.45
235,815.05
OF GA
5
1.85
66.9%
1.85
66.9%
5.1140%
Act/360
2/6/2023
9/6/2023
95.2%
95.2%
0
F
8
56,000,000.00
0.00
56,000,000.00
257,386.11
MH
CA
5
3.05
56.0%
3.05
56.0%
5.3375%
Act/360
2/6/2023
9/6/2023
91.7%
91.7%
0
F
9
37,778,713.00
76,766.19
37,701,946.81
170,384.62
RT
PA
5
1.69
57.6%
1.88
68.3%
5.2375%
Act/360
2/6/2023
9/6/2023
100.0%
97.6%
0
N
10
35,683,431.41
69,422.63
35,614,008.78
169,338.70
MU
CA
3
1.63
41.8%
1.63
41.8%
5.5110%
Act/360
2/6/2023
9/6/2023
98.5%
98.5%
0
F
11
35,000,000.00
0.00
35,000,000.00
138,833.33
XX
CA
2
1.32
33.3%
1.32
33.3%
4.7600%
30/360
2/6/2023
8/6/2023
97.8%
97.8%
0
F
12
29,451,897.79
60,382.90
29,391,514.89
131,384.51
OF
CA
2
1.25
62.5%
2.04
74.4%
5.1805%
Act/360
2/6/2023
9/6/2023
82.0%
74.0%
0
N
13
26,953,413.99
44,851.26
26,908,562.73
116,745.72
MF
NY
5
1.05
74.6%
1.05
74.6%
5.0300%
Act/360
2/6/2023
9/6/2023
0
F
14
22,781,879.56
45,331.88
22,736,547.68
104,454.60
RT
PA
2
1.41
73.7%
1.41
73.7%
5.3245%
Act/360
2/6/2023
10/6/2023
93.2%
93.2%
0
F
15
26,200,000.00
0.00
26,200,000.00
116,110.76
XX
MI
5
3.63
57.5%
1.51
57.5%
5.1465%
Act/360
2/6/2023
8/6/2023
93.0%
98.3%
0
N
16
23,077,981.44
31,488.45
23,046,492.99
97,773.71
IN WA
2
1.40
56.5%
1.40
56.5%
4.9200%
Act/360
2/6/2023
9/6/2023
90.9%
90.9%
0
F
17
19,728,749.24
38,651.82
19,690,097.42
92,885.42
OF Var
5
1.92
73.7%
1.92
73.7%
5.4675%
Act/360
2/6/2023
9/6/2023
91.1%
91.1%
0
8
F
18
14,007,698.56
15,648.57
13,992,049.99
70,720.59
MF
IL
5
0.53
74.8%
1.89
74.8%
5.8630%
Act/360
2/6/2023
9/6/2023
100.0%
100.0%
0
N
19
14,844,480.68
29,138.75
14,815,341.93
69,736.28
LO
NY
2
1.34
68.6%
1.34
68.6%
5.4555%
Act/360
2/6/2023
9/6/2023
95.8%
95.8%
0
F
20
13,959,195.44
27,005.10
13,932,190.34
66,112.30
OF
CT
2
1.32
72.6%
1.32
72.6%
5.5000%
Act/360
2/6/2023
10/6/2023
98.5%
98.5%
0
F
21
13,403,971.26
24,408.14
13,379,563.12
62,449.66
MF
SC
2
1.94
75.0%
1.94
75.0%
5.4105%
Act/360
2/6/2023
9/6/2023
76.7%
76.7%
0
F
22
12,648,144.82
25,773.48
12,622,371.34
56,352.40
RT
PA
2
1.19
58.2%
1.59
63.8%
5.1740%
Act/360
1/6/2023
10/6/2023
100.0%
100.0%
A
1
N
23
10,783,514.44
21,050.48
10,762,463.96
50,979.06
MF
AR
5
2.27
62.6%
1.44
73.8%
5.4900%
Act/360
2/6/2023
9/6/2023
99.0%
98.1%
0
N
24
11,022,950.02
17,870.30
11,005,079.72
53,250.03
OF
NY
2
1.26
75.0%
1.26
75.0%
5.6100%
Act/360
2/6/2023
9/6/2023
100.0%
100.0%
0
F
25
10,189,107.89
17,135.54
10,171,972.35
47,717.15
XX
TX
2
1.66
73.0%
1.66
73.0%
5.4385%
Act/360
2/6/2023
8/6/2023
97.8%
97.8%
0
F
26
9,652,382.30
18,294.27
9,634,088.03
46,762.04
MF
IL
5
1.54
62.6%
1.47
73.4%
5.6260%
Act/360
2/6/2023
10/6/2023
97.0%
89.1%
0
N
27
10,000,000.00
0.00
10,000,000.00
48,222.22
RT Var
5
1.33
50.3%
1.33
50.3%
5.6000%
Act/360
2/6/2023
9/6/2023
97.0%
97.0%
0
F
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale 6 DPO 7 REO 8 Resolved Resolution Strategy Code
9 Pending Return
to Master Servicer 10 Deed in Lieu Of Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other 0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent Loan Status Code
Property Type Code
Amortization Type
3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
OF
Office
MU
Mixed Use
1 Fully Amortizing
2 Amortizing Balloon 3 Interest Only/Balloon 4 Interest Only/Amortizing 5 Interest Only/Amortizing/Balloon 6 Principal Only 7 Hyper-Amortization 98 Other LO
Lodging
SS
Self Storage
98
Other
SE
Securities
CH
Cooperative
Housing ZZ
Missing
Information SF
Single Family
Defeasance Status Code
P Portion of Loan Previously
Defeased F Full Defeasance N No Defeasance Occurred X Defeasance not Allowable Loan Level Detail
Page 35 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No. Static
Prop
Type State Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
28
8,051,224.99
15,818.69
8,035,406.30
38,058.70
RT MD
2
1.46
63.0%
1.28
74.4%
5.4895%
Act/360
2/6/2023
8/6/2023
100.0%
96.9%
0
X
29
8,288,459.98
14,470.70
8,273,989.28
37,285.18
MH
CA
5
2.15
61.4%
2.15
61.4%
5.2240%
Act/360
2/6/2023
8/6/2023
85.2%
85.2%
0
F
30
7,584,789.58
19,362.56
7,565,427.02
33,884.63
LO
SC
2
1.37
68.2%
1.37
68.2%
5.1880%
Act/360
2/6/2023
9/6/2023
100.0%
100.0%
0
F
31
7,871,609.83
14,353.15
7,857,256.68
36,619.93
RT
FL
5
1.74
75.0%
1.74
75.0%
5.4025%
Act/360
2/6/2023
9/6/2023
93.6%
93.6%
0
F
32
7,243,785.86
14,714.82
7,229,071.04
32,931.96
MU CO
2
1.46
61.8%
1.92
73.3%
5.2795%
Act/360
2/6/2023
8/6/2023
82.0%
65.2%
0
X
33
6,890,632.40
13,074.15
6,877,558.25
30,854.72
OF
TN
5
2.79
61.1%
1.77
71.1%
5.2000%
Act/360
2/6/2023
8/6/2023
88.0%
90.5%
0
N
34
6,886,532.23
12,349.24
6,874,182.99
35,841.34
OF MS
2
1.52
73.3%
1.52
73.3%
6.0440%
Act/360
2/6/2023
8/6/2023
91.1%
91.1%
0
F
35
5,623,098.60
11,640.81
5,611,457.79
24,978.04
MF
TX
5
1.07
56.3%
1.87
67.1%
5.1585%
Act/360
2/6/2023
8/6/2023
98.0%
83.3%
0
N
36
5,492,796.34
10,964.74
5,481,831.60
25,494.20
MU NC
2
2.37
55.9%
1.45
66.2%
5.3900%
Act/360
2/6/2023
8/6/2023
100.0%
94.5%
0
N
37
5,097,996.72
9,914.24
5,088,082.48
24,203.94
RT
CA
2
1.68
74.9%
1.68
74.9%
5.5135%
Act/360
2/6/2023
9/6/2023
97.9%
97.9%
0
F
38
4,751,233.00
14,146.66
4,737,086.34
24,200.27
LO NM
2
1.09
44.3%
1.93
56.0%
5.9150%
Act/360
2/6/2023
9/6/2023
78.0%
94.1%
0
N
39
4,602,070.83
13,563.28
4,588,507.55
24,054.77
XX GA
2
1.51
65.7%
1.51
65.7%
6.0700%
Act/360
2/6/2023
8/6/2023
100.0%
100.0%
0
F
40
4,427,624.76
12,411.64
4,415,213.12
24,214.31
LO
NY
2
2.02
46.2%
2.02
46.2%
6.3510%
Act/360
2/6/2023
10/6/2023
82.5%
82.5%
0
F
41
4,615,155.91
8,677.34
4,606,478.57
22,736.18
RT
TN
2
3.83
49.0%
1.51
57.4%
5.7210%
Act/360
2/6/2023
9/6/2023
79.0%
0
N
42
3,949,087.57
12,684.28
3,936,403.29
18,065.70
LO
HI
2
1.62
63.6%
1.62
63.6%
5.3125%
Act/360
2/6/2023
8/6/2023
81.2%
81.2%
0
8
F
43
4,326,891.58
8,344.96
4,318,546.62
20,734.83
RT
FL
2
1.37
72.6%
1.37
72.6%
5.5650%
Act/360
2/6/2023
9/6/2023
86.4%
86.4%
0
F
44
2,965,265.34
5,860.31
2,959,405.03
13,821.68
RT
VA
2
1.55
56.1%
1.85
66.3%
5.4130%
Act/360
2/6/2023
9/6/2023
100.0%
69.5%
0
N
45
1,040,144.37
3,406.19
1,036,738.18
4,539.75
MF Var
2
1.98
34.6%
1.60
44.9%
5.0685%
Act/360
2/6/2023
9/6/2023
100.0%
100.0%
0
N
46
522,935.16
3,031.48
519,903.68
2,118.01
MF
FL
2
3.21
21.7%
1.77
33.2%
4.7035%
Act/360
2/6/2023
9/6/2023
98.7%
98.7%
0
N
1,075,774,436.91
1,358,266.15
1,074,416,170.76
4,767,932.55
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale 6 DPO 7 REO 8 Resolved Resolution Strategy Code
9 Pending Return
to Master Servicer 10 Deed in Lieu Of Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other 0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent Loan Status Code
Property Type Code
Amortization Type
3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
OF
Office
MU
Mixed Use
1 Fully Amortizing
2 Amortizing Balloon 3 Interest Only/Balloon 4 Interest Only/Amortizing 5 Interest Only/Amortizing/Balloon 6 Principal Only 7 Hyper-Amortization 98 Other LO
Lodging
SS
Self Storage
98
Other
SE
Securities
CH
Cooperative
Housing ZZ
Missing
Information SF
Single Family
Defeasance Status Code
P Portion of Loan Previously
Defeased F Full Defeasance N No Defeasance Occurred X Defeasance not Allowable Page 36 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Status/Resolutions
Remaining
Life
Investor
No. Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
Balance/Rate/Terms
Scheduled
Balance
Actual
Balance
Note
Rate Amort
DSCR
LTV
DSCR
LTV
Phy
Occ %
Phy
Occ %
22
A
12,622,371.34
12,648,144.82
1/6/2023
5.17%
8
RT
PA
2
10/06/2023
1.1900
100.00%
100.00%
6/3/2020
1
1.5900
248
58.17%
63.80%
12,622,371.34
12,648,144.82
12,622,371.34
12,648,144.82
Loan Status (0,A,B)
Total
Resolution Strategy Code
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale 6 DPO
7 REO 8 Resolved 9 Pending Return to Master Servicer 10 Deed in Lieu Of
Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other Loan Status Code
0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent 3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent Property Type Code
OF
Office
MU
Mixed Use
LO
Lodging
SS
Self Storage
98
Other
SE Securities
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
CH
Cooperative Housing
ZZ
Missing Information
SF
Single Family
Specially Serviced Loan Detail
Page 37 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Status/Resolutions
Investor
No. Description
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
22
1
01/06/2023
A
6/3/2020
1/9/2023 - COVID- the loan transferred to special servicing effective 6/30/20 due to payment default. The property is a 15,000 SF retail condo in the NOHO
neighborhood of New York City. The property is currently 100% occupied by the single-tenant restaurant. On 10/27/22, a loan modification was executed that brought the loan fully current via a new equity infusion from sponsorship and which extended the maturity date of the loan from 10/6/23 to 10/6/26. The modification agreement is structured with two additional 1-year loan extension options (the 1st loan extension option is from 10/6/26 to 10/6/27 and the 2nd loan extension option is from 10/6/2027 to 10/6/28), both of which require either principal paydowns to reduce the loan''s basis or a full recourse guaranty from the sponsor(s). Additionally, the borrower and tenant executed a lease amendment that extended the lease term by 1-year from current expiration of 3/31/28 to 3/31/29. A condition of the 2nd loan extension option is that the tenantmust exercise its 5-year renewal option or the borrower must enter a new lease extension with the current tenant or new lease with a replacement tenant approved by lender with a lease term that expires on or after 3/31/2030. SpecialServicer will monitor the loan and then return it to the master servicer as a performing loan after three monthly payments. Specially Serviced Loan Comments
Page 38 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
ASER
Investor
No. Appraisal Reduction Components
Scheduled
Balance
Appraisal
Reduction Amt
Actual
Balance
Status/Resolutions
PTD
Loan
Status
Appraisal
Redn Date
Resoln
Strategy
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
DSCR
LTV
Phy
Occ %
Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Resolution Strategy Code
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale 6 DPO
7 REO 8 Resolved 9 Pending Return to Master Servicer 10 Deed in Lieu Of
Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other Loan Status Code
0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent 3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent Property Type Code
OF
Office
MU
Mixed Use
LO
Lodging
SS
Self Storage
98
Other
SE Securities
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH
Warehouse
MH
Mobile Home Park
CH
Cooperative Housing
ZZ
Missing Information
SF Single Family
Appraisal Reduction Detail
Page 39 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Status/Resolutions
Investor
No. Description
PTD
Loan
Status
Appraisal
Redn Date
Resoln
Strategy
Appraisal Reduction Comments
Page 40 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Rate
Investor
No. Description
Date
Modification Components
Type
Modification
Balance
P&I Amount
Modification Terms
P&I Amount
Maturity
Rate
Balance
Cutoff/Current
Maturity
1
135,651,826.22
800,695.37
145,000,000.00
800,695.37
10
7/31/2020
9/6/2023
9/6/2023
5.25%
5.25%
22
12,622,371.34
82,125.88
15,000,000.00
82,125.88
1/9/2023 - COVID- the loan transferred to special servicing
effective 6/30/20 due to payment default. The property is a 15,000 SF retail condo in the NOHO neighborhood of New York City. The property is currently 100% occupied by the single-tenant
restaurant. On 10/27/22, a loan modification was executed that
brought the loan fully current via a new equity infusion from sponsorship and which extended the maturity date of the loan from 10/6/23 to 10/6/26. The modification agreement is structured with two additional 1-year loan extension options (the 1st loan extension option is from 10/6/26 to 10/6/27 and the 2nd loan extension option is from 10/6/2027 to 10/6/28), both of which require either principal paydowns to reduce the loan ''s basis or a full recourse guaranty from the sponsor (s). Additionally, the borrower and tenant executed a lease amendment that extended the lease term by 1-year from current expiration of 3/31/28 to 3/31/29. A condition of the 2nd loan extension option is that the tenantmust exercise its 5-year renewal option or the borrower must enter a new lease extension with the current tenant or new lease with a replacement tenant approved by lender with a lease term that expires on or after 3/31/2030. SpecialServicer will monitor the loan and then return it to the master servicer as a performing loan after three monthly payments. 8
10/27/2022
10/6/2026
10/6/2026
5.17%
5.17%
148,274,197.56
160,000,000.00
882,821.25
882,821.25
Modification Type
1 Maturity Date
2 Amortization Change 3 Principal Write-off 5 Temporary Rate Reduction 6 Capitalization of Interest 7 Capitalization on Taxes
8 Other 9 Combination 10 Forbearance Modifications/Extensions Detail/Description
Page 41 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Investor
No. Date
Appraisal Information
Type
REO
Scheduled
Balances
Actual
Most Recent
Appraisal
Appraisal
Date
Cutoff
Maturity
Amort
Type
State
Prop
Type Static
Liquidation Detail
Type
Appraisal
Redn Amt
Liquidation
Date
Net Liquidation
Proceeds
Realized
Loss
DSCR
City
REO Type
4 Final Recovery REO
5 Permitted Purchase of REO 1 Paid-in-Full
2 Final Recovery Mode 3 Permitted Purchase 4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon 6 Principal Only 1 Fully Amortizing
2 Amortizing Balloon 3 Interest Only/Balloon Amortization Type
7 Hyper-Amortization
98 Other REO Historical Detail
Page 42 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
Status/Resolutions
Investor
No. PTD
Loan
Status
Breach or
Defect Date
Resoln
Strategy
Description
Material Breaches and Document Defects
Page 43 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
NO
NO
NO
NO
NO
Control Termination Event
Information with respect to any declared bankruptcy of any Mortgage Loan Borrower
Special Servicer Termination Event
Servicer Termination Event
Loan Event of Default
Special Servicing Loan Event
Extraordinary Event
Page 44 of 45
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2013-CCRE11
February 10, 2023
SEC Central Index Key (if applicable)
ABS-15G file Reference
Form ABS-15G - Reference
German American Capital Corporation
0001541294
February 15, 2022
Deutsche Mortgage & Asset Receiving Corporation
0001013454
February 15, 2022
Cantor Commercial Real Estate Lending, L.P.
0001558761
January 27, 2023
Rule 15Ga-1(a) - repurchases/replacements - Reference
Investor
No. Asset Name
Asset Originator
Ending Balance
Most Recent Appraisal
Repurchase/Replacement
Status(1)
Status:
Requested
Pending Executed Not Executed Rule 15Ga Information
Page 45 of 45
|