Close

Form 10-D Citigroup Commercial For: Sep 12

September 27, 2016 1:23 PM EDT

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:

August 13, 2016 to September 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)

 

     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 September 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 August 12, 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.

Disclosure from Citibank, N.A., as Certificate Administrator:

Citibank, N.A. (“Citibank”) is acting as the Certificate Administrator of this commercial mortgage-backed securities (“CMBS”) transaction. In the ordinary course of business, Citibank is involved in a number of legal proceedings, including in connection with its role as trustee of certain residential mortgage-backed securities (“RMBS”) transactions. Certain of these Citibank as trustee-related matters are disclosed herein.

On June 18, 2014, a civil action was filed against Citibank in the Supreme Court of the State of New York by a group of investors in 48 private-label RMBS trusts for which Citibank allegedly serves or did serve as trustee, asserting claims for purported violations of the Trust Indenture Act of 1939 (the “Trust Indenture Act”), breach of contract, breach of fiduciary duty and negligence based on Citibank’s alleged failure to perform its duties as trustee for the 48 RMBS trusts. On November 24, 2014, plaintiffs sought leave to withdraw this action. On the same day, a smaller subset of similar plaintiff investors in 27 private-label RMBS trusts for which Citibank allegedly serves or did serve as trustee, filed a new civil action against Citibank in the United States District Court for the Southern District of New York asserting similar claims as the prior action filed in state court. In January 2015, the court closed plaintiffs’ original state court action. Citibank’s motion to dismiss the federal complaint was fully briefed as of May 13, 2015. On September 8, 2015, the federal court dismissed all claims as to 24 of the 27 trusts and allowed certain of the claims to proceed as to the other three trusts. That case, involving the three remaining trusts, is pending.

On November 24, 2015, the same investors that brought the federal case brought a new civil action in the Supreme Court of the State of New York related to 25 private-label RMBS trusts for which Citibank allegedly serves or did serve as trustee. This case includes the 24 trusts previously dismissed in the federal action, and one additional trust. The investors assert claims for breach of contract, breach of fiduciary duty, breach of duty to avoid conflicts of interest, and violation of New York’s Streit Act (the “Streit Act”). Citibank’s motion to dismiss was fully briefed as of April 15, 2016. Following argument on Citibank’s motion to dismiss, plaintiffs filed an amended complaint on August 5, 2016.

On August 19, 2015, the Federal Deposit Insurance Corporation (FDIC) as Receiver for a financial institution filed a civil action against Citibank in the Southern District of New York. This action relates to one private-label RMBS trust for which Citibank formerly served as trustee. FDIC asserts claims for breach of contract, violation of the Streit Act, and violation of the Trust Indenture Act. Citibank jointly briefed a motion to dismiss with The Bank of New York Mellon and U.S. Bank, entities that have also been sued by FDIC in their capacity as trustee, and whose cases are also in front of Judge Carter. Defendants’ joint motion to dismiss was fully briefed as of March 22, 2016.

There can be no assurances as to the outcome of litigation or the possible impact of litigation on the trustee or the RMBS trusts. However, Citibank denies liability and continues to vigorously defend against these litigations. Furthermore, neither the above-disclosed litigations nor any other pending legal proceeding involving Citibank will materially affect Citibank’s ability to perform its duties as Certificate Administrator under the Pooling and Servicing Agreement for this CMBS transaction.

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 September 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: September 27, 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 September 12, 2016 distribution.

Exhibit 99.1

 

Distribution Date: Determination Date:    09/12/2016 09/06/2016   

Citigroup Commercial Mortgage Trust 2013-GCJ11 Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

      LOGO

 

CONTACT INFORMATION   
Depositor    Citigroup Commercial Mortgage Securities Inc.
Master Servicer    Wells Fargo Bank, National Association
Certificate Administrator    Citibank, N.A.
Special Servicer    LNR Partners, LLC
Operating Advisor    Pentalpha Surveillance LLC.
Trustee    U.S. Bank National Association

CONTENTS

 

Distribution Summary

     2   

Distribution Summary (Factors)

     3   

Interest Distribution Detail

     4   

Principal Distribution Detail

     5   

Reconciliation Detail

     6   

Other Information

     7   

Stratification Detail

     8   

Mortgage Loan Detail

     11   

Delinquency Loan Detail

     14   

Appraisal Reduction Detail

     16   

Loan Modification Detail

     18   

Specially Serviced Loan Detail

     20   

Unscheduled Principal Detail

     22   

Liquidated Loan Detail

     24   

CREFC Legends

     26   
 

 

Deal Contact:    John Hannon
   [email protected]
   Tel: (212) 816-5693
   Fax: (212) 816-5527

            Citibank, N.A.

            Agency and Trust

            388 Greenwich Street, 14th Floor

            New York, NY 10013

 

 

Reports Available at sf.citidirect.com    Page 1 of 26    © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

Distribution Summary

DISTRIBUTION IN DOLLARS

 

Class

(1)

  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        20,294,246.44        0.754000     30/360        08/01 - 08/31        12,751.55        1,439,166.69        0.00        1,451,918.24        0.00        0.00        18,855,079.75   

A-2

    290,426,000.00        290,426,000.00        1.987000     30/360        08/01 - 08/31        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        08/01 - 08/31        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        08/01 - 08/31        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        08/01 - 08/31        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        08/01 - 08/31        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        08/01 - 08/31        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        08/01 - 08/31        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        4.603139     30/360        08/01 - 08/31        225,668.91        0.00        0.00        225,668.91        0.00        0.00        58,830,000.00   

E

    21,118,000.00        21,118,000.00        4.603139     30/360        08/01 - 08/31        81,007.58        0.00        0.00        81,007.58        0.00        0.00        21,118,000.00   

F

    18,102,000.00        18,102,000.00        4.603139     30/360        08/01 - 08/31        69,438.36        0.00        0.00        69,438.36        0.00        0.00        18,102,000.00   

G

    42,236,945.00        42,236,945.00        4.603139     30/360        08/01 - 08/31        162,018.79        0.00        0.00        162,018.79        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        1,151,880,191.44              2,877,668.35        1,439,166.69        0.00        4,316,835.04        0.00        0.00        1,150,441,024.75   
 

 

 

   

 

 

         

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Notional Classes

  

X-A

    948,816,000.00        893,934,246.44        1.972790     30/360        08/01 - 08/31        1,469,620.46        0.00        0.00        1,469,620.46        0.00        0.00        892,495,079.75   

X-B

    117,659,000.00        117,659,000.00        0.726834     30/360        08/01 - 08/31        71,265.43        0.00        0.00        71,265.43        0.00        0.00        117,659,000.00   
 

 

 

   

 

 

         

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    1,066,475,000.00        1,011,593,246.44              1,540,885.89        0.00        0.00        1,540,885.89        0.00        0.00        1,010,154,079.75   
 

 

 

   

 

 

         

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Reports Available at sf.citidirect.com   Page 2 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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        08/31/2016        269.956455        0.169623        19.143965        0.000000        19.313587        0.000000        0.000000        250.812490   

A-2

    17320DAC2        08/31/2016        1,000.000000        1.655833        0.000000        0.000000        1.655833        0.000000        0.000000        1,000.000000   

A-3

    17320DAE8        08/31/2016        1,000.000000        2.345833        0.000000        0.000000        2.345833        0.000000        0.000000        1,000.000000   

A-4

    17320DAG3        08/31/2016        1,000.000000        2.577500        0.000000        0.000000        2.577500        0.000000        0.000000        1,000.000000   

A-AB

    17320DAJ7        08/31/2016        1,000.000000        2.241667        0.000000        0.000000        2.241667        0.000000        0.000000        1,000.000000   

A-S

    17320DAN8        08/31/2016        1,000.000000        2.851667        0.000000        0.000000        2.851667        0.000000        0.000000        1,000.000000   

B

    17320DAQ1        08/31/2016        1,000.000000        3.110000        0.000000        0.000000        3.110000        0.000000        0.000000        1,000.000000   

C

    17320DAS7        08/31/2016        1,000.000000        3.445000        0.000000        0.000000        3.445000        0.000000        0.000000        1,000.000000   

D

    17320DAU2        08/31/2016        1,000.000000        3.835950        0.000000        0.000000        3.835950        0.000000        0.000000        1,000.000000   
    U1736QAK4/17320DAV0                     

E

    17320DAW8        08/31/2016        1,000.000000        3.835949        0.000000        0.000000        3.835949        0.000000        0.000000        1,000.000000   
    U1736QAL2/17320DAX6                     

F

    17320DAY4        08/31/2016        1,000.000000        3.835950        0.000000        0.000000        3.835950        0.000000        0.000000        1,000.000000   
    U1736QAM0/17320DAZ1                     

G

    17320DBA5        08/31/2016        1,000.000000        3.835950        0.000000        0.000000        3.835950        0.000000        0.000000        1,000.000000   
    U1736QAN8/17320DBB3                     

R

    17320DBC1        08/31/2016        0.000000        0.000000        0.000000        0.000000        0.000000        0.000000        0.000000        0.000000   
    U1736QAP3/17320DBD9                     

X-A

    17320DAL2        08/31/2016        942.157643        1.548899        0.000000        0.000000        1.548899        0.000000        0.000000        940.640841   

X-B

    17320DBE7        08/31/2016        1,000.000000        0.605695        0.000000        0.000000        0.605695        0.000000        0.000000        1,000.000000   
    U1736QAQ1/17320DBF4                     

 

Reports Available at sf.citidirect.com   Page 3 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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

    20,294,246.44        0.75400     30/360        12,751.55        0.00        0.00        0.00        12,751.55        0.00        12,751.55        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        4.60314     30/360        225,668.91        0.00        0.00        0.00        225,668.91        0.00        225,668.91        0.00   

E

    21,118,000.00        4.60314     30/360        81,007.58        0.00        0.00        0.00        81,007.58        0.00        81,007.58        0.00   

F

    18,102,000.00        4.60314     30/360        69,438.36        0.00        0.00        0.00        69,438.36        0.00        69,438.36        0.00   

G

    42,236,945.00        4.60314     30/360        162,018.79        10.27        0.04        0.00        162,029.10        0.00        162,018.79        10.31   

R

    0.00        0.00000     —          0.00        0.00        0.00        0.00        0.00        0.00        0.00        0.00   
 

 

 

       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    1,151,880,191.44            2,877,668.35        10.27        0.04        0.00        2,877,678.66        0.00        2,877,668.35        10.31   
 

 

 

       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Notional Classes   

X-A

    893,934,246.44        1.97279     30/360        1,469,620.46        0.00        0.00        0.00        1,469,620.46        0.00        1,469,620.46        0.00   

X-B

    117,659,000.00        0.72683     30/360        71,265.43        0.00        0.00        0.00        71,265.43        0.00        71,265.43        0.00   
 

 

 

       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    1,011,593,246.44            1,540,885.89        0.00        0.00        0.00        1,540,885.89        0.00        1,540,885.89        0.00   
 

 

 

       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Reports Available at sf.citidirect.com   Page 4 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

Principal Distribution Detail

DISTRIBUTION IN DOLLARS

 

Class
(1)

   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         20,294,246.44         1,439,166.69         0.00         0.00         0.00         0.00         18,855,079.75         0.00         6.23     1.64     30.00     31.47

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     25.24     30.00     31.47

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     13.04     30.00     31.47

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     20.53     30.00     31.47

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     8.08     30.00     31.47

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     9.05     21.37     22.42

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     6.56     15.12     15.87

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     3.67     11.63     12.19

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     5.11     6.75     7.08

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     1.84     5.00     5.24

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     1.57     3.50     3.67

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     3.67     0.00     0.00
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

     

Totals

     1,206,761,945.00         1,151,880,191.44         1,439,166.69         0.00         0.00         0.00         0.00         1,150,441,024.75         0.00         100.00     100.00    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

     

 

Reports Available at sf.citidirect.com   Page 5 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

Reconciliation Detail

 

SOURCE OF FUNDS

 

Interest Funds Available

     

Scheduled Interest

     4,448,104.99      

Prepayment Interest Excess

     0.00      

Prepayment Interest Shortfall

     0.00      

Interest Adjustments

     0.00      
  

 

 

    

Total Interest Funds Available:

        4,448,104.99   

Principal Funds Available

     

Scheduled Principal

     1,439,166.69      

Curtailments

     0.00      

Principal Prepayments

     0.00      

Net Liquidation Proceeds

     0.00      

Repurchased Principal

     0.00      

Nonrecoverable Principal Advances

     0.00      

Substitution Principal

     0.00      

Other Principal

     0.00      
  

 

 

    

Total Principal Funds Available:

        1,439,166.69   

Other Funds Available

     

Prepayment Penalties/Yield Maintenance

     0.00      

Interest Reserve Deposit

     0.00      

Interest Reserve Withdrawal

     0.00      

Other Charges

     0.00      
  

 

 

    

Total Other Funds Available:

        0.00   
     

 

 

 

Total Funds Available

        5,887,271.68   
     

 

 

 

ALLOCATION OF FUNDS

 

Scheduled Fees

     

Servicing Fee

     26,378.08      

Trustee/Certificate Administrator Fee

     1,982.92      

Operating Advisor Fee

     1,189.75      
  

 

 

    

Total Scheduled Fees:

        29,550.75   

Additional Fees, Expenses, etc.

     

Special Servicing Fee

     0.00      

Workout Fee

     0.00      

Liquidation Fee

     0.00      

ASER Amount

     0.00      

Reimbursement for Interest on Advances

     0.00      

Other Expenses

     0.00      
  

 

 

    

Total Additional Fees, Expenses, etc.:

        0.00   

Distributions

     

Interest Distribution

     4,418,554.24      

Principal Distribution

     1,439,166.69      

Yield Maintenance/Prepayment Penalties Distribution

     0.00      
  

 

 

    

Total Distributions:

        5,857,720.93   
     

 

 

 

Total Funds Allocated

        5,887,271.68   
     

 

 

 
 

 

Reports Available at sf.citidirect.com   Page 6 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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

     1,000.00   

 

Reports Available at sf.citidirect.com   Page 7 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

Stratification Detail

 

Ending Scheduled Balance

 

Ending Sched

Balance

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

0 or Less

    1        0.00        0.00        0.0000        0        0.000000   

1 to 5,000,000

    16        53,048,198.95        4.61        4.6029        73        2.224475   

5,000,001 to 10,000,000

    24        173,614,291.57        15.09        4.4115        71        1.829714   

10,000,001 to 15,000,000

    10        117,444,031.50        10.21        4.5568        66        2.118537   

15,000,001 to 20,000,000

    4        67,968,745.98        5.91        4.0120        77        2.897260   

20,000,001 to 25,000,000

    3        69,724,354.85        6.06        5.4058        58        1.587027   

25,000,001 to 30,000,000

    1        29,166,666.67        2.54        4.5700        76        1.510000   

30,000,001 to 35,000,000

    4        130,566,290.22        11.35        4.3977        63        2.367764   

35,000,001 to 40,000,000

    2        78,496,547.95        6.82        3.9899        18        2.585459   

40,000,001 to 45,000,000

    3        125,709,493.28        10.93        4.4552        57        2.207608   

45,000,001 to 50,000,000

    1        45,452,890.28        3.95        4.9000        78        1.357800   

50,000,001 to 55,000,000

    1        54,721,565.90        4.76        4.9650        79        1.249000   

55,000,001 to 60,000,000

    1        56,036,114.94        4.87        4.5500        78        2.090000   

60,000,001 to 65,000,000

    1        62,991,832.81        5.48        4.8000        19        1.417800   

65,000,001 to 70,000,000

    0        0.00        0.00        0.0000        0        0.000000   

70,000,001 to 75,000,000

    0        0.00        0.00        0.0000        0        0.000000   

75,000,001 to 80,000,000

    0        0.00        0.00        0.0000        0        0.000000   

80,000,001 to 85,000,000

    0        0.00        0.00        0.0000        0        0.000000   

85,000,001 to 90,000,000

    1        85,500,000.00        7.43        3.9000        79        2.756500   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    73        1,150,441,024.90        100.00        4.4859        63        2.084317   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(When current DSCR is not available, the most currently provided DSCR will be used.)

State

 

State

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

Alaska

    1        9,807,939.58        0.85        4.7000        76        1.671300   

Alabama

    1        2,673,624.12        0.23        4.7600        78        1.570000   

Arkansas

    1        4,920,414.23        0.43        4.8300        78        2.255300   

Arizona

    1        62,991,832.81        5.48        4.8000        19        1.417800   

California

    7        144,723,379.19        12.58        4.2849        77        2.515389   

Colorado

    2        12,488,530.82        1.09        3.9635        43        2.534062   

Florida

    6        50,262,875.52        4.37        4.6992        78        2.338978   

Georgia

    4        37,444,656.62        3.25        5.0640        78        1.340001   

Hawaii

    1        39,746,547.95        3.45        4.1750        19        1.544100   

Illinois

    3        19,577,361.90        1.70        4.6599        78        2.053605   

Louisiana

    3        20,930,322.20        1.82        4.4585        58        1.925227   

Massachusetts

    3        49,863,169.32        4.33        4.3265        78        2.272699   

Maryland

    1        18,684,478.80        1.62        4.1500        75        1.927500   

Michigan

    3        16,034,892.40        1.39        4.4095        78        2.073814   

Minnesota

    1        42,423,436.01        3.69        4.4900        18        2.766200   

North Carolina

    4        39,954,537.95        3.47        4.1880        78        2.974059   

New Jersey

    5        34,870,106.00        3.03        4.3139        77        1.846735   

Nevada

    2        68,615,897.13        5.96        4.9559        79        1.376126   

New York

    7        232,271,187.04        20.19        4.3628        75        1.877067   

Pennsylvania

    2        21,962,245.98        1.91        4.1973        78        1.527053   

South Carolina

    1        8,029,785.34        0.70        4.7200        78        3.001200   

Tennessee

    1        32,812,216.37        2.85        5.0000        19        2.363400   

Texas

    8        78,849,928.02        6.85        4.0038        32        2.869024   

Washington

    1        6,247,042.41        0.54        4.3500        77        1.790400   

West Virginia

    1        5,752,544.01        0.50        4.3830        79        1.340300   

Various

    3        88,502,073.18        7.69        4.9949        61        2.007998   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    73        1,150,441,024.90        100.00        4.4859        63        2.084317   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

Reports Available at sf.citidirect.com   Page 8 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

Stratification Detail

 

Seasoning

 

Seasoning

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

12 Months or Less

    0        0.00        0.00        0.0000        0        0.000000   

13 to 24 Months

    0        0.00        0.00        0.0000        0        0.000000   

25 to 36 Months

    0        0.00        0.00        0.0000        0        0.000000   

37 to 48 Months

    72        1,148,429,941.89        99.83        4.4844        63        2.084956   

49 Months or Greater

    1        2,011,083.01        0.17        5.3700        23        1.719700   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    73        1,150,441,024.90        100.00        4.4859        63        2.084317   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Property Type

 

Property Type

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

Multifamily

    9        59,918,718.95        5.21        4.4984        70        1.960442   

Manufactured House

    2        65,295,099.14        5.68        4.5798        78        2.101543   

Retail

    14        247,866,603.12        21.55        4.6072        63        1.539754   

Industrial

    2        10,424,599.15        0.91        4.7970        67        1.663446   

Mobile Home Park

    1        2,381,892.01        0.21        5.6870        77        2.314600   

Office

    9        274,117,303.97        23.83        4.1739        57        2.466951   

Mixed Use

    8        163,610,008.74        14.22        4.4463        76        1.914705   

Lodging

    15        243,810,490.27        21.19        4.5587        55        2.375133   

Self Storage

    12        79,016,309.55        6.87        4.8923        59        2.058966   

Other

    1        4,000,000.00        0.35        4.2600        78        1.854000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    73        1,150,441,024.90        100.00        4.4859        63        2.084317   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

Debt Service Coverage Ratio

 

Debt Service

Coverage Ratio

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

1.250 or Less

    6        103,181,528.10        8.97        4.9481        72        1.089512   

1.251 to 1.500

    9        157,638,181.60        13.70        4.6856        54        1.396383   

1.501 to 1.750

    13        193,311,408.26        16.80        4.6616        57        1.583912   

1.751 to 2.000

    12        144,766,981.11        12.58        4.5412        74        1.825173   

2.001 to 2.250

    9        105,052,509.84        9.13        4.5003        77        2.103178   

2.251 to 2.500

    10        151,261,503.73        13.15        4.4397        60        2.356202   

2.501 to 2.750

    5        40,916,160.08        3.56        4.4808        78        2.601555   

2.751 to 3.000

    2        127,923,436.01        11.12        4.0957        59        2.759717   

3.001 to 3.250

    2        38,066,808.66        3.31        4.2371        78        3.092100   

3.251 to 3.500

    1        12,372,500.00        1.08        3.8000        16        3.257700   

3.501 to 3.750

    2        57,076,876.88        4.96        3.9509        36        3.671324   

3.751 to 4.000

    0        0.00        0.00        0.0000        0        0.000000   

4.001 or Greater

    2        18,873,130.63        1.64        3.5834        79        4.797568   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    73        1,150,441,024.90        100.00        4.4859        63        2.084317   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(When current DSCR is not available, the most currently provided DSCR will be used.)

Loan Rate

 

Loan Rate (%)

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

4.00 or Less

    8        200,555,324.86        17.43        3.8151        61        2.977692   

4.01 to 4.25

    10        140,762,764.24        12.24        4.1485        58        2.074341   

4.26 to 4.50

    24        243,476,971.09        21.16        4.3728        67        2.266456   

4.51 to 4.75

    14        249,800,105.54        21.71        4.6158        75        1.845711   

4.76 to 5.00

    12        251,956,916.27        21.90        4.8844        53        1.528368   

5.01 to 5.25

    0        0.00        0.00        0.0000        0        0.000000   

5.26 to 5.50

    3        38,300,076.85        3.33        5.3983        76        1.689968   

5.51 to 5.75

    1        2,381,892.01        0.21        5.6870        77        2.314600   

5.76 to 6.00

    0        0.00        0.00        0.0000        0        0.000000   

6.01 to 6.25

    1        23,206,974.04        2.02        6.1630        15        1.744800   

6.26 to 6.50

    0        0.00        0.00        0.0000        0        0.000000   

6.51 to 6.75

    0        0.00        0.00        0.0000        0        0.000000   

6.76 to 7.00

    0        0.00        0.00        0.0000        0        0.000000   

7.01 or Greater

    0        0.00        0.00        0.0000        0        0.000000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    73        1,150,441,024.90        100.00        4.4859        63        2.084317   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

Reports Available at sf.citidirect.com   Page 9 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

Stratification Detail

 

Anticipated Remaining Term

 

Anticipated

Remaining Term

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

60 Months or Less

    14        287,581,634.04        25.00        4.5826        18        2.169943   

61 to 90 Months

    59        862,859,390.86        75.00        4.4537        78        2.055779   

91 Months or Greater

    0        0.00        0.00        0.0000        0        0.000000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    73        1,150,441,024.90        100.00        4.4859        63        2.084317   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(When current DSCR is not available, the most currently provided DSCR will be used.)

Remaining Amortization Term

 

Remaining

Amortization Term

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

240 Months or Less

    4        62,000,486.31        5.39        3.9029        27        3.246321   

241 to 270 Months

    19        182,778,402.66        15.89        4.7279        72        1.704787   

271 to 300 Months

    1        2,011,083.01        0.17        5.3700        23        1.719700   

301 Months or Greater

    49        903,651,052.92        78.55        4.4750        63        2.082169   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    73        1,150,441,024.90        100.00        4.4859        63        2.084317   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

Reports Available at sf.citidirect.com   Page 10 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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
    Apprasial
Reduction
Date
  Apprasial
Reduction
Amount
    Payment
Status
(2)
  Workout
Strategy
(3)
  Mod
Type
(4)

300370001

  001   OF   New York   NY     287,137.50        0.00        3.90000%        4/6/23      N     85,500,000.00        85,500,000.00        9/6/16      N/A     0.00      0   0   0

406100101

  003   RT   Phoenix   AZ     260,730.69        88,171.77        4.80000%        4/6/18      N     63,080,004.58        62,991,832.81        9/6/16      N/A     0.00      0   0   0

300370004

  004   N/A   Various   XX     219,877.27        82,861.08        4.55000%        3/6/23      N     56,118,976.02        56,036,114.94        9/6/16      N/A     0.00      0   0   0

695100124

  005   RT   Las Vegas   NV     234,424.72        109,281.35        4.96500%        4/1/23      N     54,830,847.25        54,721,565.90        9/1/16      N/A     0.00      0   0   0

406100087

  006   OF   New York   NY     192,050.50        62,698.33        4.90000%        3/6/23      N     45,515,588.61        45,452,890.28        9/6/16      N/A     0.00      0   0   0

406100082

  007   LO   Bloomington   MN     164,270.90        63,470.19        4.49000%        3/6/18      N     42,486,906.20        42,423,436.01        9/6/16      N/A     0.00      0   0   0

300370008

  008   LO   Boston   MA     157,772.91        57,751.67        4.31000%        3/1/23      N     42,510,475.61        42,452,723.94        9/1/16      N/A     0.00      0   0   0

695100119

  009   OF   Honolulu   HI     143,106.25        58,938.26        4.17500%        4/1/18      N     39,805,486.21        39,746,547.95        9/1/16      N/A     0.00      0   0   0

300370010

  010   OF   Bellaire   TX     126,798.61        0.00        3.80000%        1/6/18      N     38,750,000.00        38,750,000.00        9/6/16      N/A     0.00      0   0   0

300370011

  011   RT   Stockton   CA     109,906.78        57,407.79        3.77900%        4/6/23      N     33,774,458.32        33,717,050.53        9/6/16      N/A     0.00      0   0   0

300370012

  012   LO   Memphis   TN     141,451.64        41,067.71        5.00000%        4/6/18      N     32,853,284.08        32,812,216.37        9/6/16      N/A     0.00      0   0   0

406100072

  013   MU   Santa Monica   CA     137,195.67        0.00        4.68600%        12/6/22      N     34,000,000.00        34,000,000.00        9/6/16      N/A     0.00      0   0   0

300370014

  014   LO   Los Angeles   CA     106,425.33        48,346.69        4.10800%        3/6/23      N     30,085,370.01        30,037,023.32        9/6/16      N/A     0.00      0   0   0

406100095

  015   OF   Bakersfield   CA     93,742.72        34,418.37        4.60000%        4/6/23      N     23,665,763.82        23,631,345.45        9/6/16      N/A     0.00      0   0   0

406100065

  016   SS   Various   XX     123,292.49        24,954.53        6.16300%        12/6/17      N     23,231,928.57        23,206,974.04        9/6/16      N/A     0.00      0   0   0

406100092

  017   RT   Peachtree City   GA     107,930.94        27,887.03        5.47000%        4/6/23      N     22,913,922.39        22,886,035.36        9/6/16      N/A     0.00      0   0   0

300100006

  018   MU   National Harbor   MD     66,879.49        30,341.17        4.15000%        12/6/22      N     18,714,819.97        18,684,478.80        9/6/16      N/A     0.00      0   0   0

406100080

  019   OF   Beverly Hills   CA     67,474.24        23,751.38        4.27000%        2/6/23      N     18,350,628.26        18,326,876.88        9/6/16      N/A     0.00      0   0   0

300370020

  020   RT   Philadelphia   PA     53,048.86        24,295.14        4.07750%        4/6/23      N     15,108,554.81        15,084,259.67        9/6/16      N/A     0.00      0   0   0

300370021

  021   MU   Durham   NC     46,231.96        25,521.44        3.48950%        4/6/23      N     15,898,652.07        15,873,130.63        9/6/16      N/A     0.00      0   0   0

406100098

  022   MU   Las Vegas   NV     58,946.08        18,983.57        4.92000%        4/6/23      N     13,913,314.80        13,894,331.23        9/6/16      N/A     0.00      0   0   0

406100096

  023   LO   Homestead   FL     61,054.69        25,492.04        5.28000%        4/6/23      N     13,428,450.52        13,402,958.48        9/6/16      N/A     0.00      0   0   0

695100114

  024   RT   Brooklyn   NY     47,035.68        20,364.78        4.22000%        3/1/23      N     12,943,621.06        12,923,256.28        9/1/16      N/A     0.00      0   0   0

695100121

  025   LO   Houston   TX     26,702.34        15,815.71        4.31000%        4/1/23      N     7,194,702.07        7,178,886.36        9/1/16      N/A     0.00      0   0   0

695100123

  026   LO   Centennial   CO     19,170.91        11,354.87        4.31000%        4/1/23      N     5,165,427.10        5,154,072.23        9/1/16      N/A     0.00      0   0   0

300370027

  027   LO   Davidson   NC     50,604.02        18,135.40        4.70250%        1/6/23      N     12,496,748.26        12,478,612.86        9/6/16      N/A     0.00      0   0   0

 

Reports Available at sf.citidirect.com   Page 11 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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
    Apprasial
Reduction
Date
  Apprasial
Reduction
Amount
    Payment
Status
(2)
  Workout
Strategy
(3)
  Mod
Type
(4)

300370028

  028   OF   Bellaire   TX     40,485.57        0.00        3.80000%        1/6/18      N     12,372,500.00        12,372,500.00        9/6/16      N/A     0.00      0   0   0

695100111

  029   LO   Brooklyn   NY     45,715.22        22,906.09        4.78000%        3/1/18      N     11,106,410.42        11,083,504.33        9/1/16      N/A     0.00      0   0   0

304101053

  02A   MU   New York   NY     160,690.51        0.00        4.57000%        1/6/23      N     40,833,333.33        40,833,333.33        9/6/16      N/A     0.00      0   0   0

304101052

  02B   MU   New York   NY     114,778.94        0.00        4.57000%        1/6/23      N     29,166,666.67        29,166,666.67        9/6/16      N/A     0.00      0   0   0

300370030

  030   SS   Various   NJ     39,986.91        16,917.58        4.29000%        2/6/23      N     10,824,337.90        10,807,420.32        9/6/16      N/A     0.00      0   0   0

695100112

  031   LO   Medley   FL     38,125.77        22,206.97        4.37000%        3/1/23      N     10,131,599.24        10,109,392.27        9/1/16      N/A     0.00      0   0   0

695100113

  032   MF   Chicago   IL     40,992.21        14,761.31        4.66000%        3/1/23      N     10,215,419.14        10,200,657.83        9/1/16      N/A     0.00      0   0   0

695100115

  033   MF   Jacksonville   FL     38,596.97        15,485.21        4.40000%        3/1/23      N     10,186,883.11        10,171,397.90        9/1/16      N/A     0.00      0   0   0

300370034

  034   LO   Anchorage   AK     39,779.08        20,797.04        4.70000%        1/6/23      N     9,828,736.62        9,807,939.58        9/6/16      N/A     0.00      0   0   0

300370035

  035   RT   Brownsville   TX     37,894.10        14,903.10        4.43500%        4/6/23      N     9,922,446.19        9,907,543.09        9/6/16      N/A     0.00      0   0   0

300370036

  036   N/A   Various   XX     38,030.22        19,193.14        4.76000%        3/6/23      N     9,278,177.34        9,258,984.20        9/6/16      N/A     0.00      0   0   0

695100103

  037   IN   Jersey City   NJ     33,810.78        12,263.31        4.66000%        2/1/23      N     8,425,779.45        8,413,516.14        9/1/16      N/A     0.00      0   0   0

695100125

  038   MF   Clinton Township   MI     31,226.84        12,653.19        4.36400%        4/1/23      N     8,309,676.12        8,297,022.93        9/1/16      N/A     0.00      0   0   0

300370039

  039   SS   New Orleans   LA     30,108.20        17,735.92        4.34000%        3/6/23      N     8,056,303.60        8,038,567.68        9/6/16      N/A     0.00      0   0   0

300370040

  040   LO   Charleston   SC     32,704.68        16,745.53        4.72000%        3/6/23      N     8,046,530.87        8,029,785.34        9/6/16      N/A     0.00      0   0   0

300370041

  041   MF   Riverview   FL     32,895.72        16,431.63        4.81000%        2/6/23      N     7,942,096.82        7,925,665.19        9/6/16      N/A     0.00      0   0   0

406100075

  042   RT   Atlanta   GA     28,540.81        12,189.26        4.28000%        1/6/23      N     7,743,965.48        7,731,776.22        9/6/16      N/A     0.00      0   0   0

300370043

  043   OF   Denver   CO     23,535.35        12,685.72        3.72000%        3/1/18      N     7,347,144.31        7,334,458.59        9/1/16      N/A     0.00      0   0   0

300370044

  044   SS   Various   PA     26,502.38        22,676.02        4.46000%        2/6/23      N     6,900,662.33        6,877,986.31        9/6/16      N/A     0.00      0   0   0

695100126

  045   MF   Greensboro   NC     27,186.95        15,108.76        4.48000%        4/1/23      N     7,047,308.43        7,032,199.67        9/1/16      N/A     0.00      0   0   0

695100120

  046   LO   Wood Dale   IL     26,017.66        15,410.19        4.31000%        4/1/23      N     7,010,222.25        6,994,812.06        9/1/16      N/A     0.00      0   0   0

300370047

  047   MU   New York   NY     25,661.94        10,567.90        4.07000%        1/6/23      N     7,322,104.05        7,311,536.15        9/6/16      N/A     0.00      0   0   0

300370048

  048   LO   Baton Rouge   LA     28,382.80        14,376.00        4.75000%        3/6/18      N     6,939,088.89        6,924,712.89        9/6/16      N/A     0.00      0   0   0

300370049

  049   RT   Montclair   NJ     23,575.45        11,799.67        3.90000%        2/6/23      N     7,019,984.78        7,008,185.11        9/6/16      N/A     0.00      0   0   0

300370050

  050   RT   Pasco   WA     23,436.59        9,667.89        4.35000%        2/6/23      N     6,256,710.30        6,247,042.41        9/6/16      N/A     0.00      0   0   0

300370051

  051   SS   New Orleans   LA     22,040.81        13,281.44        4.28000%        3/6/23      N     5,980,323.07        5,967,041.63        9/6/16      N/A     0.00      0   0   0

 

Reports Available at sf.citidirect.com   Page 12 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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
   

Apprasial
Reduction
Date

 

Apprasial
Reduction
Amount

 

Payment
Status
(2)

 

Workout
Strategy
(3)

  Mod
Type
(4)
 
300370052     052      RT   Oak Hill     WV        21,744.53        8,740.66        4.38300%        4/6/23        N        5,761,284.67        5,752,544.01        9/6/16      N/A   0.00   0   0     0   
695100116     053      MF   Melbourne     FL        21,442.76        8,602.89        4.40000%        3/1/23        N        5,659,379.75        5,650,776.86        9/1/16      N/A   0.00   0   0     0   
300370054     054      MF   Houston     TX        20,308.87        8,332.79        4.21000%        2/6/18        N        5,602,017.49        5,593,684.70        9/6/16      N/A   0.00   0   0     0   
300370055     055      SS   Various     GA        20,085.42        7,782.27        4.50000%        2/6/23        N        5,183,334.49        5,175,552.22        9/6/16      N/A   0.00   0   0     0   
300370056     056      LO   Little Rock     AR        20,493.45        6,883.52        4.83000%        3/6/23        N        4,927,297.75        4,920,414.23        9/6/16      N/A   0.00   0   0     0   
300370057     057      SS   Barnegat     NJ        17,532.56        7,526.53        4.24000%        3/6/23        N        4,801,979.03        4,794,452.50        9/6/16      N/A   0.00   0   0     0   
406100076     058      RT   Thomasville     NC        18,761.28        6,567.86        4.76000%        1/6/23        N        4,577,162.65        4,570,594.79        9/6/16      N/A   0.00   0   0     0   
300370059     059      SS   Various     MI        16,689.46        8,733.43        4.66000%        3/6/23        N        4,159,078.03        4,150,344.60        9/6/16      N/A   0.00   0   0     0   
695100122     060      MU   Bayonne     NJ        14,828.06        5,746.79        4.47000%        4/1/23        N        3,852,278.72        3,846,531.93        9/1/16      N/A   0.00   0   0     0   
300370061     061      OT   Boston     MA        14,673.33        0.00        4.26000%        3/1/23        N        4,000,000.00        4,000,000.00        9/1/16      N/A   0.00   0   0     0   
300370062     062      SS   Sterling Heights     MI        13,081.78        8,153.55        4.22500%        1/6/23        N        3,595,678.42        3,587,524.87        9/6/16      N/A   0.00   0   0     0   
300370063     063      SS   Fall River     MA        13,567.22        7,230.28        4.61000%        3/6/23        N        3,417,675.66        3,410,445.38        9/6/16      N/A   0.00   0   0     0   
300370065     065      OF   Fort Lauderdale     FL        11,652.69        4,459.90        4.50000%        4/1/23        N        3,007,144.72        3,002,684.82        9/1/16      N/A   0.00   0   0     0   
300370066     066      SS   Morgan Hill     CA        10,540.00        0.00        4.08000%        3/6/23        N        3,000,000.00        3,000,000.00        9/6/16      N/A   0.00   0   0     0   
300370067     067      MF   Fort Worth     TX        11,010.59        3,900.25        4.70000%        3/1/23        N        2,720,530.78        2,716,630.53        9/1/16      N/A   0.00   0   0     0   
340100963     068      RT   Pleasant Grove     AL        10,972.44        3,305.10        4.76000%        3/6/23        N        2,676,929.22        2,673,624.12        9/6/16      N/A   0.00   0   0     0   
406100081     069      MH   Pontoon Beach     IL        11,678.22        2,811.20        5.68700%        2/6/23        N        2,384,703.21        2,381,892.01        9/6/16      N/A   0.00   0   0     0   
300370070     070      MF   Dickinson     TX        8,824.07        3,555.15        4.39000%        3/1/18        N        2,334,238.49        2,330,683.34        9/1/16      N/A   0.00   0   0     0   
406100016     071      IN   Carlsbad     CA        9,310.88        2,441.97        5.37000%        8/6/18        N        2,013,524.98        2,011,083.01        9/6/16      N/A   0.00   0   0     0   
300370072     072      RT   Atlanta     GA        6,941.73        2,319.41        4.87500%        1/6/23        N        1,653,612.23        1,651,292.82        9/6/16      N/A   0.00   0   0     0   
 

 

 

         

 

 

   

 

 

         

 

 

   

 

 

       

 

     
Totals     72              4,448,104.99        1,439,166.69              1,151,880,191.59        1,150,441,024.90          0.00      
 

 

 

         

 

 

   

 

 

         

 

 

   

 

 

       

 

     

 

Reports Available at sf.citidirect.com   Page 13 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

Delinquency Loan Detail

 

Loan
Number

   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:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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
    #  

09/12/2016

     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

08/12/2016

     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

07/12/2016

     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

06/10/2016

     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

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

 

Reports Available at sf.citidirect.com   Page 15 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

Historical Specially Serviced Loan Detail

 

Distribution
Date

   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:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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
 

8/12/16

    300370064        064        7/15/16        9        3,399,757.27        0.00        0.00        0.00        0.00        199,850.16   

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:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

Historical Liquidated Loan Detail

 

Distribution
Date

   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:

 

09/12/2016

09/06/2016

 

Citigroup Commercial Mortgage Trust 2013-GCJ11

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ11

    LOGO

 

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





Related Categories

SEC Filings

Related Entities

Citi