- Before
- Finds out a loan can’t refinance when the borrower tells her — six weeks out.
- Now
- Sees 18 months of maturities ranked by refinance gap every morning, and prepares each pack 120 days ahead.
One maturing loan, from the wall to an approved extension
Linden Crossing, a four-storey suburban office in Charlotte, owes $30,174,256 on 1 Feb 2027 — 112 days away. Here is how its decision gets made, screen by screen, in the working solution.
- 01Morning
The maturity wall, re-sized overnight
Priya Raman · CRE Portfolio ManagerPriya’s home is a 24-month calendar of maturities across Marrowstone Bank’s 512 CRE loans. Each month is shaded by the dollars that will not refinance at today’s terms: 138 loans and $1.06B mature in 18 months, $83.6M of it across 50 loans won’t refinance, and 31 decision packs are due in 120 days — 30 ready, 12 decided.
Overnight run, 02:05: “2 loans moved into a gap: Carraway Medical Office and Saxon Ridge Apartments · March 2027 is now the darkest month.”
- 02What-if
Move cap rates, and the whole book re-sizes
Priya Raman · CRE Portfolio ManagerThe what-if bar moves the 5-year Treasury and cap rates in 25-basis-point steps. At +50 bps on cap rates every cell and total re-sizes at once: $109.2M will not refinance across 71 loans — $25.6M more, and 21 more loans than today. One click on Today’s terms puts it back.
- 03One click
March 2027, fanned into three lanes
Priya Raman · CRE Portfolio ManagerMarch is the darkest month: 10 loans, $84M maturing, $19.0M that will not refinance. Its loans fall into three lanes: Refinance (4 loans that pass, or where a paydown under 5% closes the gap), Extend with conditions (4, $5.7M short) and Work out (2, $13.3M short) — Wexford Commerce Tower is $8.4M short and Lockhart Harbor Hotel $4.9M short.
- 041 min 37 s
Linden Crossing’s pack, built from 41 documents
Refinance sizerAll 41 documents are in — the rent roll, 13 leases, three operating statements, two appraisals, the guarantor’s statement and returns. Priya presses Build the pack and six agents run in view. At office terms — 7.10%, 25 years, 1.25x, 65% loan-to-value, 10% debt yield — loan-to-value binds: today’s terms lend $21,206,250.
“Fails by $8,968,006.” The refinance gap is 29.7% of the balance.
- 05Rent roll
Trailing NOI to underwritten NOI, lease by lease
Rent roll and cash flow analystThe building is 78.4% leased to 13 tenants at $4,433,650 in-place rent, and 52% of the leased space rolls before 1 Feb 2029. The largest tenant, Brannock Health Partners, renews 28,400 of its 38,200 sq ft and gives back 9,800 sq ft on floor 3. Trailing NOI of $2,742,000 becomes $2,610,000 underwritten.
Limit: an unsigned lease is never counted.
- 06Value
Down 40.7% since origination
Valuation and market readerHalden Valuation Group values the building as is at $32,625,000 at an 8.00% cap rate, effective 15 Sep 2026 — against $55.0M at origination in 2019. Three sales support it: Harrowgate Corporate Center at 8.30%, Blakely Park Tower at 8.05%, Fairmont Ridge II at 7.85%. A sizing calculator shows how rate, cap rate and NOI move the gap.
Limit: it never sets a value — the appraiser does.
- 07Sponsor
Can the sponsor pay down?
Sponsor and guarantor analystGraham Holloway shows $11.4M of liquidity, $64.2M net worth, $142.0M of other guarantees on 9 loans and 1.31x global debt service coverage. A full refinance paydown would leave him $2,431,994 — below his $5.0M covenant. Aldercrest Partners’ letter of 6 Oct offers $3,000,000 of principal and a $1,200,000 leasing reserve, which leaves $7,200,000.
- 08Compared
Refinance, extend or restructure — side by side
Options and memo writerRefinance at maturity is not feasible. Restructuring as a $24,000,000 A note and a $6,174,256 B note charged off is Substandard and nonaccrual. Extending 24 months to 1 Feb 2029 with $3.0M down gives a $27,174,256 balance, 1.12x coverage, 83.3% loan-to-value and a 9.6% debt yield — Pass — watch (5), disclosed as a term extension.
“Stays a pass: market rate, 1.12x on a current appraisal and current financials — the facts of Scenario 1 in the statement’s office example.”
- 09Signed
She recommends option B, and signs
Priya Raman · CRE Portfolio ManagerPriya recommends extending 24 months with a $3,000,000 paydown, graded Pass — watch (5). She signs with her password and the meaning of the signature — “Evidence reviewed — extend as written”. At $30,174,256 the exposure is above $25M, so Lena Whitford confirms the grade and Ruth Abernathy approves.
“Your signature, the time, the option, the grade and the memo as drafted are written to the decision log and cannot be changed.”
- 10112 days before maturity
Approved, and on the examiners’ file
Ruth Abernathy · Chief Credit OfficerLena confirms Pass — watch; Ruth approves. The memo carries 12 cited sources, and the term sheet to Aldercrest — paydown, 7.10% fixed, the leasing reserve, a cash sweep below 1.20x and the $7.5M partial guarantee reaffirmed — is sent only after approval. The decision goes into the log the examiners read.
“Approved 112 days before maturity. Logged for the examiners with the pack, the three options and the grade.”