Form 10-D Citigroup Commercial For: May 12
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-D
ASSET-BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from:
April 13, 2016 to May 12, 2016
Commission File Number of issuing entity: 333-166711-03
Central Index Key Number of issuing entity: 0001573946
Citigroup Commercial Mortgage Trust 2013-GCJ11
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-166711
Central Index Key Number of depositor: 0001258361
Citigroup Commercial Mortgage Securities Inc.
(Exact name of depositor as specified in its charter)
Jefferies LoanCore LLC
(Central Index Key Number: 0001555524)
Goldman Sachs Mortgage Company
(Central Index Key Number: 0001541502)
Citigroup Global Markets Realty Corp.
(Central Index Key Number: 0001541001)
Starwood Mortgage Funding I LLC (f/k/a Archetype Mortgage Funding I LLC)
(Central Index Key Number: 0001548405)
(Exact names of sponsors as specified in their respective charters)
Richard Simpson (212) 816-5343
(Name and telephone number, including area code, of the person to contact in connection with this filing)
New York
(State or other jurisdiction of incorporation or organization of the issuing entity)
46-6747620
46-6750088
(I.R.S. Employer Identification No.)
c/o Citibank, N.A. | ||
388 Greenwich Street, 14th Floor | ||
New York, New York | 10013 | |
(Address of principal executive offices of the issuing entity) | (Zip Code) |
(212) 816-5693
(Telephone number, including area code)
Registered/reporting pursuant to (check one) |
Name of exchange (If Section 12(b)) |
|||||||||
Title of class |
Section 12(b) | Section 12(g) | Section 15(d) | |||||||
A-1 |
¨ | ¨ | x | Not Applicable | ||||||
A-2 |
¨ | ¨ | x | Not Applicable | ||||||
A-3 |
¨ | ¨ | x | Not Applicable | ||||||
A-4 |
¨ | ¨ | x | Not Applicable | ||||||
A-AB |
¨ | ¨ | x | Not Applicable | ||||||
X-A |
¨ | ¨ | x | Not Applicable | ||||||
A-S |
¨ | ¨ | x | Not Applicable | ||||||
B |
¨ | ¨ | x | Not Applicable | ||||||
C |
¨ | ¨ | x | Not Applicable |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
PART I DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On May 12, 2016, a distribution was made to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2013-GCJ11.
The distribution report is attached as Exhibit 99.1 to this Form 10-D.
No assets securitized by Citigroup Commercial Mortgage Securities Inc. (the Depositor) and held by Citigroup Commercial Mortgage Trust 2013-GCJ11 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period covered by this distribution report on Form 10-D.
The Depositor most recently filed a Form ABS-15G under Rule 15Ga-1 under the Securities Exchange Act of 1934 (Rule 15Ga-1) on February 16, 2016. The CIK number of the Depositor is 0001258361.
Citigroup Global Markets Realty Corp. (CGMR), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 16, 2016. The CIK number of CGMR is 0001541001.
Goldman Sachs Mortgage Company (GSMC), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on May 13, 2016. The CIK number of GSMC is 0001541502.
Jefferies LoanCore LLC (JLC), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 12, 2016. The CIK number of JLC is 0001555524.
Starwood Mortgage Capital LLC (f/k/a Archetype Mortgage Capital LLC), the direct parent of Starwood Mortgage Funding I LLC (f/k/a Archetype Mortgage Funding I LLC), one of the sponsors, most recently filed a form ABS-15G under Rule 15Ga-1 on February 5, 2016. The CIK number of Starwood Mortgage Capital LLC is 0001548405.
Item 1A. Asset-Level Information.
Not applicable
Item 1B. Asset Representations Reviewer and Investor Communication.
Not applicable
PART II OTHER INFORMATION
Item 2. Legal Proceedings.
No information to report for the monthly distribution period covered by this distribution report on Form 10-D.
Item 3. Sales of Securities and Use of Proceeds.
None
Item 4. Defaults Upon Senior Securities.
None
Item 5. Submission of Matters to a Vote of Security Holders.
None
Item 6. Significant Obligors of Pool Assets.
With respect to the pool assets for Citigroup Commercial Mortgage Trust 2013-GCJ11, there are no significant obligors within the meaning of Item 1101(k) of Regulation AB.
Item 7. Change in Sponsor Interest in Securities.
None
Item 8. Significant Enhancement Provider Information.
None
Item 9. Other Information.
None
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Form 10-D:
(99.1): Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2013-GCJ11, relating to the May 12, 2016 distribution.
(b) The exhibits required to be filed by the Registrant pursuant to this Form 10-D are listed above and in the Exhibit Index that immediately follows the signature page hereof.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Citigroup Commercial Mortgage Securities Inc. (Depositor) |
/s/ Paul Vanderslice |
Paul Vanderslice, President |
Date: May 26, 2016 |
EXHIBIT INDEX
Exhibit Number | Description | |
Exhibit 99.1 | Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2013-GCJ11, relating to the May 12, 2016 distribution. |
Exhibit 99.1
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Reports Available at sf.citidirect.com | Page 1 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Distribution Summary
DISTRIBUTION IN DOLLARS
Class |
Original Balance (2) |
Prior Principal Balance (3) |
Pass- Through Rate (4) |
Accrual Day Count Fraction (5) |
Accrual Dates (6) |
Interest Distributed (7) |
Principal Distributed (8) |
PPP and YM Distributed (9) |
Total Distributed (10)=(7+8+9) |
Deferred Interest (11) |
Realized Loss (12) |
Current Principal Balance (13)=(3-8+11-12) |
||||||||||||||||||||||||||||||||||
A-1 |
75,176,000.00 | 29,651,002.78 | 0.754000 | % | 30/360 | 04/01 - 04/30 | 18,630.71 | 1,537,695.06 | 0.00 | 1,556,325.77 | 0.00 | 0.00 | 28,113,307.72 | |||||||||||||||||||||||||||||||||
A-2 |
290,426,000.00 | 290,426,000.00 | 1.987000 | % | 30/360 | 04/01 - 04/30 | 480,897.05 | 0.00 | 0.00 | 480,897.05 | 0.00 | 0.00 | 290,426,000.00 | |||||||||||||||||||||||||||||||||
A-3 |
150,000,000.00 | 150,000,000.00 | 2.815000 | % | 30/360 | 04/01 - 04/30 | 351,875.00 | 0.00 | 0.00 | 351,875.00 | 0.00 | 0.00 | 150,000,000.00 | |||||||||||||||||||||||||||||||||
A-4 |
236,220,000.00 | 236,220,000.00 | 3.093000 | % | 30/360 | 04/01 - 04/30 | 608,857.05 | 0.00 | 0.00 | 608,857.05 | 0.00 | 0.00 | 236,220,000.00 | |||||||||||||||||||||||||||||||||
A-AB |
92,911,000.00 | 92,911,000.00 | 2.690000 | % | 30/360 | 04/01 - 04/30 | 208,275.49 | 0.00 | 0.00 | 208,275.49 | 0.00 | 0.00 | 92,911,000.00 | |||||||||||||||||||||||||||||||||
A-S |
104,083,000.00 | 104,083,000.00 | 3.422000 | % | 30/360 | 04/01 - 04/30 | 296,810.02 | 0.00 | 0.00 | 296,810.02 | 0.00 | 0.00 | 104,083,000.00 | |||||||||||||||||||||||||||||||||
B |
75,423,000.00 | 75,423,000.00 | 3.732000 | % | 30/360 | 04/01 - 04/30 | 234,565.53 | 0.00 | 0.00 | 234,565.53 | 0.00 | 0.00 | 75,423,000.00 | |||||||||||||||||||||||||||||||||
C |
42,236,000.00 | 42,236,000.00 | 4.134000 | % | 30/360 | 04/01 - 04/30 | 145,503.02 | 0.00 | 0.00 | 145,503.02 | 0.00 | 0.00 | 42,236,000.00 | |||||||||||||||||||||||||||||||||
D |
58,830,000.00 | 58,830,000.00 | 4.456247 | % | 30/360 | 04/01 - 04/30 | 218,467.53 | 0.00 | 0.00 | 218,467.53 | 0.00 | 0.00 | 58,830,000.00 | |||||||||||||||||||||||||||||||||
E |
21,118,000.00 | 21,118,000.00 | 4.456247 | % | 30/360 | 04/01 - 04/30 | 78,422.53 | 0.00 | 0.00 | 78,422.53 | 0.00 | 0.00 | 21,118,000.00 | |||||||||||||||||||||||||||||||||
F |
18,102,000.00 | 18,102,000.00 | 4.456247 | % | 30/360 | 04/01 - 04/30 | 67,222.49 | 0.00 | 0.00 | 67,222.49 | 0.00 | 0.00 | 18,102,000.00 | |||||||||||||||||||||||||||||||||
G |
42,236,945.00 | 42,236,945.00 | 4.456247 | % | 30/360 | 04/01 - 04/30 | 156,848.57 | 0.00 | 0.00 | 156,848.57 | 0.00 | 0.00 | 42,236,945.00 | |||||||||||||||||||||||||||||||||
R |
0.00 | 0.00 | 0.000000 | % | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Totals |
1,206,761,945.00 | 1,161,236,947.78 | 2,866,374.99 | 1,537,695.06 | 0.00 | 4,404,070.05 | 0.00 | 0.00 | 1,159,699,252.72 | |||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Notional Classes |
| |||||||||||||||||||||||||||||||||||||||||||||
X-A |
948,816,000.00 | 903,291,002.78 | 1.845334 | % | 30/360 | 04/01 - 04/30 | 1,389,061.52 | 0.00 | 0.00 | 1,389,061.52 | 0.00 | 0.00 | 901,753,307.72 | |||||||||||||||||||||||||||||||||
X-B |
117,659,000.00 | 117,659,000.00 | 0.579942 | % | 30/360 | 04/01 - 04/30 | 56,862.80 | 0.00 | 0.00 | 56,862.80 | 0.00 | 0.00 | 117,659,000.00 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Totals |
1,066,475,000.00 | 1,020,950,002.78 | 1,445,924.32 | 0.00 | 0.00 | 1,445,924.32 | 0.00 | 0.00 | 1,019,412,307.72 | |||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reports Available at sf.citidirect.com | Page 2 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Distribution Summary (Factors)
PER $1,000 OF ORIGINAL BALANCE
Class |
CUSIP | Record Date |
Prior Principal Balance (3)/(2) x 1000 |
Interest Distributed (7)/(2) x 1000 |
Principal Distributed (8)/(2) x 1000 |
PPP and YM Distributed (9)/(2) x 1000 |
Total Distributed (10)/(2) x 1000 |
Deferred Interest (11)/(2) x 1000 |
Realized Loss (12)/(2) x 1000 |
Current Principal Balance (14)/(2) x 1000 |
||||||||||||||||||||||||||||||
A-1 |
17320DAA6 | 04/29/2016 | 394.421129 | 0.247828 | 20.454601 | 0.000000 | 20.702429 | 0.000000 | 0.000000 | 373.966528 | ||||||||||||||||||||||||||||||
A-2 |
17320DAC2 | 04/29/2016 | 1,000.000000 | 1.655833 | 0.000000 | 0.000000 | 1.655833 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
A-3 |
17320DAE8 | 04/29/2016 | 1,000.000000 | 2.345833 | 0.000000 | 0.000000 | 2.345833 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
A-4 |
17320DAG3 | 04/29/2016 | 1,000.000000 | 2.577500 | 0.000000 | 0.000000 | 2.577500 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
A-AB |
17320DAJ7 | 04/29/2016 | 1,000.000000 | 2.241667 | 0.000000 | 0.000000 | 2.241667 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
A-S |
17320DAN8 | 04/29/2016 | 1,000.000000 | 2.851667 | 0.000000 | 0.000000 | 2.851667 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
B |
17320DAQ1 | 04/29/2016 | 1,000.000000 | 3.110000 | 0.000000 | 0.000000 | 3.110000 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
C |
17320DAS7 | 04/29/2016 | 1,000.000000 | 3.445000 | 0.000000 | 0.000000 | 3.445000 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
D |
|
17320DAU2 U1736QAK4/17320DAV0 |
|
04/29/2016 | 1,000.000000 | 3.713540 | 0.000000 | 0.000000 | 3.713540 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
E |
|
17320DAW8 U1736QAL2/17320DAX6 |
|
04/29/2016 | 1,000.000000 | 3.713540 | 0.000000 | 0.000000 | 3.713540 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
F |
|
17320DAY4 U1736QAM0/17320DAZ1 |
|
04/29/2016 | 1,000.000000 | 3.713539 | 0.000000 | 0.000000 | 3.713539 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
G |
|
17320DBA5 U1736QAN8/17320DBB3 |
|
04/29/2016 | 1,000.000000 | 3.713540 | 0.000000 | 0.000000 | 3.713540 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||
R |
|
17320DBC1 U1736QAP3/17320DBD9 |
|
04/29/2016 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||||||||||||||||||||||
X-A |
17320DAL2 | 04/29/2016 | 952.019151 | 1.463995 | 0.000000 | 0.000000 | 1.463995 | 0.000000 | 0.000000 | 950.398505 | ||||||||||||||||||||||||||||||
X-B |
|
17320DBE7 U1736QAQ1/17320DBF4 |
|
04/29/2016 | 1,000.000000 | 0.483285 | 0.000000 | 0.000000 | 0.483285 | 0.000000 | 0.000000 | 1,000.000000 |
Reports Available at sf.citidirect.com | Page 3 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Interest Distribution Detail
DISTRIBUTION IN DOLLARS
Class (1) |
Prior Principal Balance (2) |
Pass- Through Rate (3) |
Accrual Day Count Fraction |
Optimal Accrued Interest (6) |
Prior Unpaid Interest (7) |
Interest on Prior Unpaid Interest (8) |
Non-Recov. Interest Shortfall (9) |
Interest Due (10)=(6)+(7)+(8)-(9) |
Deferred Interest (11) |
Interest Distributed (12) |
Current Unpaid Interest (13)=(10)-(11)-(12) |
|||||||||||||||||||||||||||||||||
A-1 |
29,651,002.78 | 0.75400 | % | 30/360 | 18,630.71 | 0.00 | 0.00 | 0.00 | 18,630.71 | 0.00 | 18,630.71 | 0.00 | ||||||||||||||||||||||||||||||||
A-2 |
290,426,000.00 | 1.98700 | % | 30/360 | 480,897.05 | 0.00 | 0.00 | 0.00 | 480,897.05 | 0.00 | 480,897.05 | 0.00 | ||||||||||||||||||||||||||||||||
A-3 |
150,000,000.00 | 2.81500 | % | 30/360 | 351,875.00 | 0.00 | 0.00 | 0.00 | 351,875.00 | 0.00 | 351,875.00 | 0.00 | ||||||||||||||||||||||||||||||||
A-4 |
236,220,000.00 | 3.09300 | % | 30/360 | 608,857.05 | 0.00 | 0.00 | 0.00 | 608,857.05 | 0.00 | 608,857.05 | 0.00 | ||||||||||||||||||||||||||||||||
A-AB |
92,911,000.00 | 2.69000 | % | 30/360 | 208,275.49 | 0.00 | 0.00 | 0.00 | 208,275.49 | 0.00 | 208,275.49 | 0.00 | ||||||||||||||||||||||||||||||||
A-S |
104,083,000.00 | 3.42200 | % | 30/360 | 296,810.02 | 0.00 | 0.00 | 0.00 | 296,810.02 | 0.00 | 296,810.02 | 0.00 | ||||||||||||||||||||||||||||||||
B |
75,423,000.00 | 3.73200 | % | 30/360 | 234,565.53 | 0.00 | 0.00 | 0.00 | 234,565.53 | 0.00 | 234,565.53 | 0.00 | ||||||||||||||||||||||||||||||||
C |
42,236,000.00 | 4.13400 | % | 30/360 | 145,503.02 | 0.00 | 0.00 | 0.00 | 145,503.02 | 0.00 | 145,503.02 | 0.00 | ||||||||||||||||||||||||||||||||
D |
58,830,000.00 | 4.45625 | % | 30/360 | 218,467.53 | 0.00 | 0.00 | 0.00 | 218,467.53 | 0.00 | 218,467.53 | 0.00 | ||||||||||||||||||||||||||||||||
E |
21,118,000.00 | 4.45625 | % | 30/360 | 78,422.53 | 0.00 | 0.00 | 0.00 | 78,422.53 | 0.00 | 78,422.53 | 0.00 | ||||||||||||||||||||||||||||||||
F |
18,102,000.00 | 4.45625 | % | 30/360 | 67,222.49 | 0.00 | 0.00 | 0.00 | 67,222.49 | 0.00 | 67,222.49 | 0.00 | ||||||||||||||||||||||||||||||||
G |
42,236,945.00 | 4.45625 | % | 30/360 | 156,848.56 | 10.11 | 0.04 | 0.00 | 156,858.71 | 0.00 | 156,848.57 | 10.14 | ||||||||||||||||||||||||||||||||
R |
0.00 | 0.00000 | % | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Totals |
1,161,236,947.78 | 2,866,374.98 | 10.11 | 0.04 | 0.00 | 2,866,385.13 | 0.00 | 2,866,374.99 | 10.14 | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Notional Classes | ||||||||||||||||||||||||||||||||||||||||||||
X-A |
903,291,002.78 | 1.84533 | % | 30/360 | 1,389,061.52 | 0.00 | 0.00 | 0.00 | 1,389,061.52 | 0.00 | 1,389,061.52 | 0.00 | ||||||||||||||||||||||||||||||||
X-B |
117,659,000.00 | 0.57994 | % | 30/360 | 56,862.80 | 0.00 | 0.00 | 0.00 | 56,862.80 | 0.00 | 56,862.80 | 0.00 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Totals |
1,020,950,002.78 | 1,445,924.32 | 0.00 | 0.00 | 0.00 | 1,445,924.32 | 0.00 | 1,445,924.32 | 0.00 | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reports Available at sf.citidirect.com | Page 4 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Principal Distribution Detail
DISTRIBUTION IN DOLLARS
Class |
Original Balance (2) |
Prior Principal Balance (3) |
Scheduled Principal Distribution (4) |
Unscheduled Principal Distribution (5) |
Accreted Principal (6) |
Current Realized Loss (7) |
Current Principal Recoveries (8) |
Current Principal Balance (9)=(3)-(4)- (5)+(6)-(7)+(8) |
Cumulative Realized Loss (10) |
Original Class (%) (11) |
Current Class (%) (12) |
Original Credit Support (13) |
Current Credit Support (14) |
|||||||||||||||||||||||||||||||||||||||
A-1 |
75,176,000.00 | 29,651,002.78 | 1,537,695.06 | 0.00 | 0.00 | 0.00 | 0.00 | 28,113,307.72 | 0.00 | 6.23 | % | 2.42 | % | 30.00 | % | 31.22 | % | |||||||||||||||||||||||||||||||||||
A-2 |
290,426,000.00 | 290,426,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 290,426,000.00 | 0.00 | 24.07 | % | 25.04 | % | 30.00 | % | 31.22 | % | |||||||||||||||||||||||||||||||||||
A-3 |
150,000,000.00 | 150,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 150,000,000.00 | 0.00 | 12.43 | % | 12.93 | % | 30.00 | % | 31.22 | % | |||||||||||||||||||||||||||||||||||
A-4 |
236,220,000.00 | 236,220,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 236,220,000.00 | 0.00 | 19.57 | % | 20.37 | % | 30.00 | % | 31.22 | % | |||||||||||||||||||||||||||||||||||
A-AB |
92,911,000.00 | 92,911,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 92,911,000.00 | 0.00 | 7.70 | % | 8.01 | % | 30.00 | % | 31.22 | % | |||||||||||||||||||||||||||||||||||
A-S |
104,083,000.00 | 104,083,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 104,083,000.00 | 0.00 | 8.63 | % | 8.98 | % | 21.37 | % | 22.24 | % | |||||||||||||||||||||||||||||||||||
B |
75,423,000.00 | 75,423,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 75,423,000.00 | 0.00 | 6.25 | % | 6.50 | % | 15.12 | % | 15.74 | % | |||||||||||||||||||||||||||||||||||
C |
42,236,000.00 | 42,236,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 42,236,000.00 | 0.00 | 3.50 | % | 3.64 | % | 11.63 | % | 12.10 | % | |||||||||||||||||||||||||||||||||||
D |
58,830,000.00 | 58,830,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 58,830,000.00 | 0.00 | 4.88 | % | 5.07 | % | 6.75 | % | 7.02 | % | |||||||||||||||||||||||||||||||||||
E |
21,118,000.00 | 21,118,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 21,118,000.00 | 0.00 | 1.75 | % | 1.82 | % | 5.00 | % | 5.20 | % | |||||||||||||||||||||||||||||||||||
F |
18,102,000.00 | 18,102,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 18,102,000.00 | 0.00 | 1.50 | % | 1.56 | % | 3.50 | % | 3.64 | % | |||||||||||||||||||||||||||||||||||
G |
42,236,945.00 | 42,236,945.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 42,236,945.00 | 0.00 | 3.50 | % | 3.64 | % | 0.00 | % | 0.00 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Totals |
1,206,761,945.00 | 1,161,236,947.78 | 1,537,695.06 | 0.00 | 0.00 | 0.00 | 0.00 | 1,159,699,252.72 | 0.00 | 100.00 | % | 100.00 | % | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reports Available at sf.citidirect.com | Page 5 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Reconciliation Detail
Reports Available at sf.citidirect.com | Page 6 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Other Information
Account Information |
||||
Beginning Interest Reserve Balance |
0.00 | |||
Interest Reserve Deposits |
0.00 | |||
Interest Reserve Withdrawals |
0.00 | |||
Ending Interest Reserve Balance |
0.00 | |||
Beginning Excess Liquidation Balance |
0.00 | |||
Excess Liquidation Deposits |
0.00 | |||
Excess Liquidation Withdrawals |
0.00 | |||
Ending Excess Liquidation Balance |
0.00 | |||
Controlling Class Information |
||||
Controlling Class is Class G |
||||
Controlling Class Representative is LNR Securities Holdings, LLC |
||||
Disclosable Special Servicer Fees |
28,625.00 |
Reports Available at sf.citidirect.com | Page 7 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Stratification Detail
Reports Available at sf.citidirect.com | Page 8 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Stratification Detail
Reports Available at sf.citidirect.com | Page 9 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Stratification Detail
Reports Available at sf.citidirect.com | Page 10 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Mortgage Loan Detail
Loan |
OMCR | Prop Type (1) |
City | State | Interest Payment |
Principal Payment |
Gross Coupon |
Maturity Date |
Neg Am Flag |
Beginning Scheduled Balance |
Ending Scheduled Balance |
Paid Through Date |
Appraisal Reduction Date |
Appraisal Reduction Amount |
Payment Status (2) |
Workout Strategy (3) |
Mod Type (4) | |||||||||||||||||||||||||||||||||
300370001 |
001 | OF | New York | NY | 277,875.00 | 0.00 | 3.90000 | % | 4/6/23 | N | 85,500,000.00 | 85,500,000.00 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
406100101 |
003 | RT | Phoenix | AZ | 253,783.33 | 95,119.13 | 4.80000 | % | 4/6/18 | N | 63,445,833.20 | 63,350,714.07 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370004 |
004 | N/A | Various | XX | 214,082.58 | 88,655.77 | 4.55000 | % | 3/6/23 | N | 56,461,338.88 | 56,372,683.11 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100124 |
005 | RT | Las Vegas | NV | 228,714.50 | 114,991.57 | 4.96500 | % | 4/1/23 | N | 55,278,427.95 | 55,163,436.38 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
406100087 |
006 | OF | New York | NY | 186,919.07 | 67,829.76 | 4.90000 | % | 3/6/23 | N | 45,776,098.02 | 45,708,268.26 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
406100082 |
007 | LO | Bloomington | MN | 159,952.20 | 67,788.89 | 4.49000 | % | 3/6/18 | N | 42,748,917.28 | 42,681,128.39 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370008 |
008 | LO | Boston | MA | 153,541.96 | 61,982.62 | 4.31000 | % | 3/1/23 | N | 42,749,501.27 | 42,687,518.65 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100119 |
009 | OF | Honolulu | HI | 139,334.86 | 62,709.65 | 4.17500 | % | 4/1/18 | N | 40,048,344.22 | 39,985,634.57 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370010 |
010 | OF | Bellaire | TX | 122,708.33 | 0.00 | 3.80000 | % | 1/6/18 | N | 38,750,000.00 | 38,750,000.00 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370011 |
011 | RT | Stockton | CA | 107,101.00 | 60,213.57 | 3.77900 | % | 4/6/23 | N | 34,009,315.14 | 33,949,101.57 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370012 |
012 | LO | Memphis | TN | 137,603.69 | 44,915.66 | 5.00000 | % | 4/6/18 | N | 33,024,885.30 | 32,979,969.64 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
406100072 |
013 | MU | Santa Monica | CA | 132,770.00 | 0.00 | 4.68600 | % | 12/6/22 | N | 34,000,000.00 | 34,000,000.00 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370014 |
014 | LO | Los Angeles | CA | 103,671.92 | 51,100.10 | 4.10800 | % | 3/6/23 | N | 30,283,910.26 | 30,232,810.16 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
406100095 |
015 | OF | Bakersfield | CA | 91,264.43 | 36,896.66 | 4.60000 | % | 4/6/23 | N | 23,808,112.14 | 23,771,215.48 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
406100065 |
016 | SS | Various | XX | 119,861.79 | 28,385.23 | 6.16300 | % | 12/6/17 | N | 23,338,334.10 | 23,309,948.87 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
406100092 |
017 | RT | Peachtree City | GA | 104,983.40 | 30,834.57 | 5.47000 | % | 4/6/23 | N | 23,031,094.00 | 23,000,259.43 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300100006 |
018 | MU | National Harbor | MD | 65,152.97 | 32,067.69 | 4.15000 | % | 12/6/22 | N | 18,839,413.68 | 18,807,345.99 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
406100080 |
019 | OF | Beverly Hills | CA | 65,648.07 | 25,577.55 | 4.27000 | % | 2/6/23 | N | 18,449,105.64 | 18,423,528.09 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370020 |
020 | RT | Philadelphia | PA | 51,676.55 | 25,667.45 | 4.07750 | % | 4/6/23 | N | 15,208,303.75 | 15,182,636.30 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370021 |
021 | MU | Durham | NC | 46,526.67 | 25,226.73 | 3.48950 | % | 4/6/23 | N | 16,000,000.00 | 15,974,773.27 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
406100098 |
022 | MU | Las Vegas | NV | 57,368.18 | 20,561.47 | 4.92000 | % | 4/6/23 | N | 13,992,238.66 | 13,971,677.19 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
406100096 |
023 | LO | Homestead | FL | 59,546.06 | 27,000.67 | 5.28000 | % | 4/6/23 | N | 13,533,196.49 | 13,506,195.82 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100114 |
024 | RT | Brooklyn | NY | 45,812.93 | 21,587.53 | 4.22000 | % | 3/1/23 | N | 13,027,372.78 | 13,005,785.25 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100121 |
025 | LO | Houston | TX | 26,072.28 | 16,445.77 | 4.31000 | % | 4/1/23 | N | 7,259,103.80 | 7,242,658.03 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100123 |
026 | LO | Centennial | CO | 18,718.56 | 11,807.22 | 4.31000 | % | 4/1/23 | N | 5,211,664.24 | 5,199,857.02 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370027 |
027 | LO | Davidson | NC | 49,265.80 | 19,473.62 | 4.70250 | % | 1/6/23 | N | 12,571,814.54 | 12,552,340.92 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 |
Reports Available at sf.citidirect.com | Page 11 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Mortgage Loan Detail
Loan |
OMCR | Prop Type (1) |
City | State | Interest Payment |
Principal Payment |
Gross Coupon |
Maturity Date |
Neg Am Flag |
Beginning Scheduled Balance |
Ending Scheduled Balance |
Paid Through Date |
Appraisal Reduction Date |
Appraisal Reduction Amount |
Payment Status (2) |
Workout Strategy (3) |
Mod Type (4) | |||||||||||||||||||||||||||||||||
300370028 |
028 | OF | Bellaire | TX | 39,179.58 | 0.00 | 3.80000 | % | 1/6/18 | N | 12,372,500.00 | 12,372,500.00 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100111 |
029 | LO | Brooklyn | NY | 44,613.51 | 24,007.80 | 4.78000 | % | 3/1/18 | N | 11,200,043.46 | 11,176,035.66 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
304101053 |
02A | MU | New York | NY | 155,506.94 | 0.00 | 4.57000 | % | 1/6/23 | N | 40,833,333.33 | 40,833,333.33 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
304101052 |
02B | MU | New York | NY | 111,076.39 | 0.00 | 4.57000 | % | 1/6/23 | N | 29,166,666.67 | 29,166,666.67 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370030 |
030 | SS | Various | NJ | 38,945.91 | 17,958.58 | 4.29000 | % | 2/6/23 | N | 10,893,961.10 | 10,876,002.52 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100112 |
031 | LO | Medley | FL | 37,225.32 | 23,107.42 | 4.37000 | % | 3/1/23 | N | 10,222,055.43 | 10,198,948.01 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100113 |
032 | MF | Chicago | IL | 39,907.12 | 15,846.40 | 4.66000 | % | 3/1/23 | N | 10,276,512.16 | 10,260,665.76 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100115 |
033 | MF | Jacksonville | FL | 37,585.99 | 16,496.19 | 4.40000 | % | 3/1/23 | N | 10,250,724.69 | 10,234,228.50 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370034 |
034 | LO | Anchorage | AK | 38,828.47 | 21,747.65 | 4.70000 | % | 1/6/23 | N | 9,913,652.14 | 9,891,904.49 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370035 |
035 | RT | Brownsville | TX | 36,898.95 | 15,898.25 | 4.43500 | % | 4/6/23 | N | 9,983,931.29 | 9,968,033.04 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370036 |
036 | N/A | Various | XX | 37,114.59 | 20,108.77 | 4.76000 | % | 3/6/23 | N | 9,356,618.66 | 9,336,509.89 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100103 |
037 | IN | Jersey City | NJ | 32,917.15 | 13,156.94 | 4.66000 | % | 2/1/23 | N | 8,476,518.26 | 8,463,361.32 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100125 |
038 | MF | Clinton Township | MI | 30,409.17 | 13,470.86 | 4.36400 | % | 4/1/23 | N | 8,361,825.97 | 8,348,355.11 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370039 |
039 | SS | New Orleans | LA | 29,398.19 | 18,445.93 | 4.34000 | % | 3/6/23 | N | 8,128,530.42 | 8,110,084.49 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370040 |
040 | LO | Charleston | SC | 31,918.78 | 17,531.43 | 4.72000 | % | 3/6/23 | N | 8,114,944.22 | 8,097,412.79 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370041 |
041 | MF | Riverview | FL | 32,103.81 | 17,223.54 | 4.81000 | % | 2/6/23 | N | 8,009,266.57 | 7,992,043.03 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
406100075 |
042 | RT | Atlanta | GA | 27,799.00 | 12,931.07 | 4.28000 | % | 1/6/23 | N | 7,794,113.31 | 7,781,182.24 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370043 |
043 | OF | Denver | CO | 22,936.90 | 13,284.17 | 3.72000 | % | 3/1/18 | N | 7,399,000.14 | 7,385,715.97 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370044 |
044 | SS | Various | PA | 25,987.74 | 23,190.66 | 4.46000 | % | 2/6/23 | N | 6,992,215.89 | 6,969,025.23 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100126 |
045 | MF | Greensboro | NC | 26,539.96 | 15,755.75 | 4.48000 | % | 4/1/23 | N | 7,108,917.07 | 7,093,161.32 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
695100120 |
046 | LO | Wood Dale | IL | 25,403.76 | 16,024.09 | 4.31000 | % | 4/1/23 | N | 7,072,972.69 | 7,056,948.60 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370047 |
047 | MU | New York | NY | 24,981.86 | 11,247.98 | 4.07000 | % | 1/6/23 | N | 7,365,659.28 | 7,354,411.30 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370048 |
048 | LO | Baton Rouge | LA | 27,699.77 | 15,059.03 | 4.75000 | % | 3/6/18 | N | 6,997,837.49 | 6,982,778.46 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370049 |
049 | RT | Montclair | NJ | 22,972.00 | 12,403.12 | 3.90000 | % | 2/6/23 | N | 7,068,308.50 | 7,055,905.38 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370050 |
050 | RT | Pasco | WA | 22,824.92 | 10,279.56 | 4.35000 | % | 2/6/23 | N | 6,296,530.37 | 6,286,250.81 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||
300370051 |
051 | SS | New Orleans | LA | 21,522.64 | 13,799.61 | 4.28000 | % | 3/6/23 | N | 6,034,384.07 | 6,020,584.46 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 |
Reports Available at sf.citidirect.com | Page 12 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Mortgage Loan Detail
Loan |
OMCR | Prop Type (1) |
City | State | Interest Payment |
Principal Payment |
Gross Coupon |
Maturity Date |
Neg Am Flag |
Beginning Scheduled Balance |
Ending Scheduled Balance |
Paid Through Date |
Appraisal Reduction Date |
Appraisal Reduction Amount |
Payment Status (2) |
Workout Strategy (3) |
Mod Type (4) |
|||||||||||||||||||||||||||||||||||||||||||||||
300370052 |
052 | RT | Oak Hill | WV | 21,174.71 | 9,310.48 | 4.38300 | % | 4/6/23 | N | 5,797,318.80 | 5,788,008.32 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
695100116 |
053 | MF | Melbourne | FL | 20,881.11 | 9,164.54 | 4.40000 | % | 3/1/23 | N | 5,694,847.27 | 5,685,682.73 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370054 |
054 | MF | Houston | TX | 19,774.21 | 8,867.45 | 4.21000 | % | 2/6/18 | N | 5,636,355.55 | 5,627,488.10 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370055 |
055 | SS | Various | GA | 19,557.96 | 8,309.73 | 4.50000 | % | 2/6/23 | N | 5,215,456.18 | 5,207,146.45 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370056 |
056 | LO | Little Rock | AR | 19,947.36 | 7,429.61 | 4.83000 | % | 3/6/23 | N | 4,955,864.84 | 4,948,435.23 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370057 |
057 | SS | Barnegat | NJ | 17,076.39 | 7,982.70 | 4.24000 | % | 3/6/23 | N | 4,832,940.71 | 4,824,958.01 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
406100076 |
058 | RT | Thomasville | NC | 18,264.01 | 7,065.13 | 4.76000 | % | 1/6/23 | N | 4,604,373.00 | 4,597,307.87 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370059 |
059 | SS | Various | MI | 16,289.57 | 9,133.32 | 4.66000 | % | 3/6/23 | N | 4,194,739.15 | 4,185,605.83 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
695100122 |
060 | MU | Bayonne | NJ | 14,438.10 | 6,136.75 | 4.47000 | % | 4/1/23 | N | 3,876,000.08 | 3,869,863.33 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370061 |
061 | OT | Boston | MA | 14,200.00 | 0.00 | 4.26000 | % | 3/1/23 | N | 4,000,000.00 | 4,000,000.00 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370062 |
062 | SS | Sterling Heights | MI | 12,776.55 | 8,458.78 | 4.22500 | % | 1/6/23 | N | 3,628,841.83 | 3,620,383.05 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370063 |
063 | SS | Fall River | MA | 13,242.94 | 7,554.56 | 4.61000 | % | 3/6/23 | N | 3,447,186.05 | 3,439,631.49 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370064 |
064 | SS | Austin | TX | 12,548.96 | 7,786.51 | 4.39000 | % | 2/6/18 | N | 3,430,238.75 | 3,422,452.24 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370065 |
065 | OF | Fort Lauderdale | FL | 11,345.86 | 4,766.73 | 4.50000 | % | 4/1/23 | N | 3,025,562.28 | 3,020,795.55 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370066 |
066 | SS | Morgan Hill | CA | 10,200.00 | 0.00 | 4.08000 | % | 3/6/23 | N | 3,000,000.00 | 3,000,000.00 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370067 |
067 | MF | Fort Worth | TX | 10,718.68 | 4,192.16 | 4.70000 | % | 3/1/23 | N | 2,736,682.98 | 2,732,490.82 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
340100963 |
068 | RT | Pleasant Grove | AL | 10,673.19 | 3,604.35 | 4.76000 | % | 3/6/23 | N | 2,690,720.12 | 2,687,115.77 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
406100081 |
069 | MH | Pontoon Beach | IL | 11,357.70 | 3,131.72 | 5.68700 | % | 2/6/23 | N | 2,396,560.58 | 2,393,428.86 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370070 |
070 | MF | Dickinson | TX | 8,593.03 | 3,786.19 | 4.39000 | % | 3/1/18 | N | 2,348,893.39 | 2,345,107.20 | 5/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
406100016 |
071 | IN | Carlsbad | CA | 9,056.41 | 2,696.44 | 5.37000 | % | 8/6/18 | N | 2,023,778.46 | 2,021,082.02 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
300370072 |
072 | RT | Atlanta | GA | 6,756.91 | 2,504.23 | 4.87500 | % | 1/6/23 | N | 1,663,239.39 | 1,660,735.16 | 5/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Totals |
73 | 4,341,128.20 | 1,537,695.06 | 1,161,236,947.93 | 1,159,699,252.87 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Reports Available at sf.citidirect.com | Page 13 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Delinquency Loan Detail
Loan |
OMCR | # of Months Delinq |
Actual Principal Balance |
Paid Through Date |
Current P&I Advances (Net of ASER) |
Total P&I Advances Outstanding |
Cumulative Accrued Unpaid Interest Advances |
Other Expense Advances Outstanding |
Payment Status (2) |
Workout Strategy (3) |
Most Recent Special Serv Transfer Date |
Foreclosure Date |
Bankruptcy Date |
REO Date | ||||||||||||||
There is no delinquency loan activity for the current distribution period. |
Reports Available at sf.citidirect.com | Page 14 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Historical Delinquency Information
Less Than 1 Month | 1 Month | 2 Months | 3 Months | 4+ Months | Bankruptcy | Foreclosure | REO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Distribution Date |
End Sched Bal |
# | End Sched Bal |
# | End Sched Bal |
# | End Sched Bal |
# | End Sched Bal |
# | End Sched Bal |
# | End Sched Bal |
# | End Sched Bal |
# | ||||||||||||||||||||||||||||||||||||||||||||||||
05/12/2016 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
04/12/2016 |
8,009,266.57 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.690 | % | 1.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
03/11/2016 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
02/12/2016 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
01/12/2016 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
12/11/2015 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
11/13/2015 |
4,871,302.84 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.417 | % | 1.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
10/13/2015 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
09/14/2015 |
2,764,512.39 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.236 | % | 1.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
08/12/2015 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
07/10/2015 |
52,054,917.89 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
4.435 | % | 2.7 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
06/12/2015 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % |
Reports Available at sf.citidirect.com | Page 15 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Appraisal Reduction Detail
Loan Number |
OMCR | Property Name | Appraisal Reduction Amount |
Appraisal Reduction Date |
Most Recent ASER Amount |
Cumulative ASER Amount | ||||||
There is no appraisal reduction activity for the current distribution period. | ||||||||||||
Totals |
Reports Available at sf.citidirect.com | Page 16 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Historical Appraisal Reduction Detail
Distribution Date |
Loan Number |
OMCR | Property Name | Appraisal Reduction Amount |
Appraisal Reduction Date |
Most Recent ASER Amount |
Cumulative ASER Amount | |||||||
There is no historical appraisal reduction activity. |
Reports Available at sf.citidirect.com | Page 17 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Loan Modification Detail
Loan Number |
OMCR | Property Name | Modification Date |
Modification Type (4) |
Modification Description | |||||
There is no loan modification activity for the current distribution period. | ||||||||||
Totals |
Reports Available at sf.citidirect.com | Page 18 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Historical Loan Modification Detail
Distribution Date |
Loan Number |
OMCR | Property Name | Modification Date |
Modification Type (4) |
Modification Description | ||||||
There is no historical loan modification activity. |
Reports Available at sf.citidirect.com | Page 19 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Specially Serviced Loan Detail
Loan Number |
OMCR | Workout Strategy (3) |
Most Recent Inspection Date |
Most Recent Specially Serviced Transfer Date |
Most Recent Valuation Date |
Most Recent Value |
Other REO Property Value |
Comment from Special Servicer | ||||||||
There is no specially serviced loan activity for the current distribution period. | ||||||||||||||||
Totals |
Reports Available at sf.citidirect.com | Page 20 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Historical Specially Serviced Loan Detail
Distribution |
Loan Number |
OMCR | Special Serviced Trans Date |
Workout Strategy (3) |
Special Serviced Loan to MS |
Scheduled Balance |
Actual Balance |
Property Type (1) |
State | Interest Rate |
Note Date |
Net Operating Income (NOI) |
DSCR | Maturity Date |
WART | |||||||||||||||
There is no historic specially serviced loan activity. |
Reports Available at sf.citidirect.com | Page 21 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Unscheduled Principal Detail
Loan Number |
OMCR | Liquidation / Prepayment Date |
Liquid / Prepay Type (5) |
Unscheduled Principal Collections |
Unscheduled Principal Adjustments |
Other Interest Adjustments |
Prepayment Interest Excess / (Shortfall) |
Prepayment Penalties |
Yield Maintenance Penalties | |||||||||
There is no unscheduled principal activity for the current distribution period. | ||||||||||||||||||
Totals |
Reports Available at sf.citidirect.com | Page 22 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Historical Unscheduled Principal Detail
Distribution Date |
Loan Number |
OMCR | Liquidation / Prepayment Date |
Liquid / Prepay Type (5) |
Unscheduled Principal Collections |
Unscheduled Principal Adjustments |
Other Interest Adjustments |
Prepayment Interest Excess / (Shortfall) |
Prepayment Penalties |
Yield Maintenance Penalties |
||||||||||||||||||||||||||||
10/11/13 |
406100016 | 071 | 0 | 2,051.24 | 0.00 | -9.14 | 0.00 | 0.00 | 0.00 |
Reports Available at sf.citidirect.com | Page 23 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Liquidated Loan Detail
Loan Number |
OMCR | Final Recovery Determ Date |
Most Recent Appraisal Date |
Most Recent Appraisal Value |
Actual Balance |
Gross Proceeds |
Proceeds as % of Act Bal |
Liquidation Expenses |
Net Liquidation Proceeds |
Net Proceeds as a % of Act Bal |
Realized Losses |
Repurchased by Seller (Y/N) | ||||||||||||
There is no liquidated loan activity for the current distribution period. | ||||||||||||||||||||||||
Totals |
Reports Available at sf.citidirect.com | Page 24 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
Historical Liquidated Loan Detail
Distribution |
Loan Number |
OMCR | Final Recovery Determ Date |
Most Recent Appraisal Date |
Most Recent Appraisal Value |
Actual Balance |
Gross Proceeds |
Gross Proceeds as % of Act Bal |
Liquidation Expenses |
Net Liquidation Proceeds |
Net Proceeds as a % of Act Bal |
Realized Loss |
Repurchased by Seller (Y/N) | |||||||||||||
There is no historical liquidated loan activity. |
Reports Available at sf.citidirect.com | Page 25 of 26 | © Copyright 2016 Citigroup |
Distribution Date: Determination Date: |
05/12/2016 05/06/2016 |
Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates Series 2013-GCJ11 |
CREFC® Legends
(1) Property Type |
(3) Workout Strategy |
(5) Liquidation / Prepayment Type | ||
MF = Multifamily |
1. Modification | 1. Partial Liquidation (Curtailment) | ||
RT = Retail |
2. Foreclosure | 2. Payoff Prior To Maturity | ||
HC = HealthCare |
3. Bankruptcy | 3. Disposition / Liquidation | ||
IN = Industrial |
4. Extension | 4. Repurchase / Substitution | ||
WH = Warehouse |
5. Note Sale | 5. Full Payoff At Maturity | ||
MH = Mobile Home Park |
6. DPO | 6. DPO | ||
OF = Office |
7. REO | 7. Not Used | ||
MU = Mixed Use |
8. Resolved | 8. Payoff With Penalty | ||
LO = Lodging |
9. Pending Return to Master Servicer | 9. Payoff With Yield Maintenance | ||
SS = Self Storage |
10. Deed In Lieu of Foreclosure | 10. Curtailment With Penalty | ||
OT = Other |
11. Full Payoff | 11. Curtailment With Yield Maintenance | ||
SE = Securities |
12. Reps and Warranties | |||
CH = Cooperative Housing |
13. Other or TBD | |||
N/A = Not Available |
98. Not Provided By Servicer | |||
(2) Payment Status |
(4) Modification Type |
|||
A. In Grace Period |
1. Maturity Date Extension | |||
B. Late, but less than 30 Days |
2. Amortization Change | |||
0. Current |
3. Principal Write-Off | |||
1. 30-59 Days Delinquent |
4. Blank (formerly Combination) | |||
2. 60-89 Days Delinquent |
5. Temporary Rate Reduction | |||
3. 90+ Days Delinquent |
6. Capitalization of Interest | |||
4. Performing Matured Balloon |
7. Capitalization of Taxes | |||
5. Non Performing Matured Balloon |
8. Other | |||
98. Not Provided By Servicer |
9. Combination |
Reports Available at sf.citidirect.com | Page 26 of 26 | © Copyright 2016 Citigroup |
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Harley-Davidson (HOG) PT Lowered to $36 at Citi
- VeriSign (VRSN) PT Lowered to $215 at Citi
- Brunswick Corp (BC) PT Raised to $100 at Citi
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
CitiSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!