articles Ratings /ratings/en/research/articles/201028-european-cmbs-the-lowdown-on-liquidity-support-11706098 content
Log in to other products

Login to Market Intelligence Platform


Looking for more?

In This List

European CMBS: The Lowdown On Liquidity Support


Dutch Covered Bond Market Insights 2020


Driver UK Master Compartment 3’s Class A And B U.K. Auto ABS Notes Ratings Affirmed

SF Insights: Covered Bonds 2021 Outlook


Curzon Funding’s MTN Program Rating Placed On CreditWatch Negative; ABCP Program Rating Affirmed

European CMBS: The Lowdown On Liquidity Support


As the economic effects of COVID-19 in Europe, Middle East, and Africa (EMEA) enter the seventh month, the risk of cash flow disruption in commercial mortgage-backed securities (CMBS) transactions backed by the hard-hit retail and hotel sectors increases. To date, some transactions have benefitted from sponsor support via equity injections, but most benefit from either liquidity facilities or reserve funding notes, which mitigate the risk of temporary note interest shortfalls. Among the 44 transactions rated by S&P Global Ratings, so far only one, Meadowhall Finance PLC, has drawn from liquidity support to help pay interest on the notes since the outbreak of the coronavirus.

Liquidity Facilities

The most common type of liquidity support found in European CMBS transactions are liquidity facilities. These are lines of credit provided by rated banks, with the size determined at closing and usually tied to the notes' outstanding debt amount. Liquidity facilities have evolved from the days of pre-crisis issued transactions (CMBS 1.0), when cash managers would draw for loan interest shortfalls instead of note interest shortfalls, which resulted in benefiting the class X notes at the expense of the senior notes. At the same time, the liquidity facility could not be drawn to cover items such as special servicing related expenses in a transaction, which resulted in note interest shortfalls as these expenses were paid senior to the notes.

In post-crisis CMBS 2.0 transactions, arrangers made changes to the liquidity facilities to address these shortcomings. Now at each interest payment date (IPD), the cash manager can draw from the liquidity facility to fund issuer expense shortfalls, property protection shortfalls, and note interest shortfalls for most investment-grade (and some speculative-grade) notes. All payments due to the liquidity facility rank ahead of interest payments and principal repayments on the notes.

These facilities generally reduce in line with the transaction amortization. Additionally, they typically include appraisal reduction mechanisms and/or drawstop events, which reduce the amount drawable. The appraisal reductions, which result in a proportional reduction of the facility commitment, are typically based on 90% of the updated market values relative to the outstanding loan amount. The drawstop event is typically triggered when the market value falls below three to five times the senior expenses and drawn liquidity amounts.

Reserve Funding Notes

The other type of liquidity support found in CMBS 2.0 transactions are reserve funding notes (RFNs), which are notes issued to fund a liquidity reserve. RFNs operate similarly to liquidity facilities in their use and rank ahead of the most senior class in the issuer waterfall.

Like liquidity facilities, RFNs also reduce in line with the transaction amortization. Additionally, RFNs have appraisal reduction mechanisms and/or drawstop events, along with restrictions on their availability to certain classes of notes or caps on amounts.

The main difference between the RFN and a liquidity facility is the cost to the transaction. Whereas a liquidity facility typically charges a 1.0% commitment fee along with an interest rate margin of 2.5% per year on drawings, the cost of an RFN is just the note interest on the issued class.

Given the market distress and the typical requirement for servicers to commission updated valuations annually or following loan events of default, we have provided examples of a typical CMBS 2.0 appraisal reduction calculation and a drawstop event below.

Appraisal Reduction Calculation

The servicer discloses an updated valuation for the properties securing loan A. The properties' value is reported to be €68.9 million, which is 35% lower than the market valuation at closing. As a result, on the next IPD, the cash manager calculates a revised liquidity commitment based on the inputs and formulas in table 1.

Table 1

Appraisal Reduction Calculation Example
Current liquidity commitment €4.9 million
Updated valuation for loan A €68.9 million
Outstanding loan A principal €66.0 million
Unpaid interest on loan A 0
Total outstanding principal of all loans in transaction €87.0 million
Quarterly note interest €693,000
Appraisal reduction (AR) formula Outstanding loan principal including unpaid interest on loan A less 90% of most recent appraised value of properties
Appraisal reduction factor (ARF) formula (Total outstanding principal of loans less AR)/(total outstanding principal of loans)
Revised liquidity commitment formula Current liquidity commitment x ARF
AR €66 million – 90% (€68.9 million) = €4 million
ARF (€87 million – €4 million)/€87 million = 95%
Revised liquidity commitment €4.9 million x 95% = €4.6 million

Therefore, the slight reduction of the liquidity commitment by approximately €300,000, would cover 6.6 quarters of the notes' full interest, instead of covering approximately seven quarters. The effect on the transaction is not overly dramatic despite the 35% drop in value. This mechanism would not lead to an immediate note interest shortfall. Furthermore, it benefits the more junior classes of notes as they are more likely to continue receiving interest in the short term, even if their economic interest in the transaction may have deteriorated because of the increasing risk of principal losses following the decline in property value.

Conversely, because repayments to the liquidity provider rank senior to the most senior class of notes in the CMBS waterfall, the transaction becomes more risky for the more senior noteholders.

Drawstop Calculation

In this example, no drawings from the liquidity facility are allowed when the property's value is less than the sum of five times the costs owed to loan finance parties, issuer priority payments, and amounts due or accrued to the liquidity provider.

Looking at a typical transaction IPD, annual senior costs typically amount to approximately 0.2% of the transaction's original size and the liquidity facility is about 6%. Assuming the liquidity facility is fully drawn and that the day 1 market loan-to-value ratio (LTV) is 60%, this would mean that the value of the property would have to decrease by approximately 80% before a drawstop event occurs. Therefore, the likelihood that a drawstop event would be triggered is minimal.

Table 2
Drawstop Event Example
Day 1 size of transaction €86,900,000  
Day 1 market value €144,900,000  
Day 1 market LTV 60%  
% of transaction Amount
Annual senior cost 0.2% €167,000
Fully drawn liquidity facility 5.6% €4,900,000
Total 5.8% €5,067,000
5x the above costs 29.1% €25,300,000
Implied market value decrease 83.0%
LTV—Loan to value.
Other liquidity facility restrictions

Some liquidity facilities only cover certain classes of notes or have caps on amounts that can be drawn for individual classes, primarily the junior classes of notes. This can benefit the senior classes as any amounts that are drawn are ultimately paid senior. Additionally, as the lower rated notes are the higher yielding notes, the cost to the transaction is also lower.

The Pandemic's Effect On Liquidity In European CMBS

The ultimate effect of the coronavirus outbreak to hard-hit sectors such as retail and hotels in European CMBS remains to be seen. However, unlike in U.S. CMBS, where servicer advancing can result in immediate liquidity interruption following updated lower valuations, European CMBS liquidity support features generally mean that absent any restrictions or caps, junior classes of notes will continue to access liquidity support at the expense of the senior classes. Furthermore, given the increasing trend of valuation waivers until next year for many transactions, it's less likely that liquidity facility sizes would decrease following an appraisal reduction. Fortunately, for the senior classes of notes, the effect of drawings for the junior classes of notes is constrained by the size of the liquidity support (generally between 5%-10% of the transaction).

While it's increasingly likely that more transactions will need liquidity support, we expect this to be contained within the retail and hotel subsectors, for now. On the flipside, we do not expect a lack of liquidity support to lead to as many note-level interest shortfalls as during the great financial crisis due to the changes made to the mechanics of liquidity support.

Related Research

This report does not constitute a rating action.

Primary Credit Analyst:Carenn K Chu, London (44) 20-7176-3854;
Secondary Contact:Mathias Herzog, Frankfurt (49) 69-33-999-112;

No content (including ratings, credit-related analyses and data, valuations, model, software or other application or output therefrom) or any part thereof (Content) may be modified, reverse engineered, reproduced or distributed in any form by any means, or stored in a database or retrieval system, without the prior written permission of Standard & Poor’s Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any unlawful or unauthorized purposes. S&P and any third-party providers, as well as their directors, officers, shareholders, employees or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness or availability of the Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or for the security or maintenance of any data input by the user. The Content is provided on an “as is” basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENT’S FUNCTIONING WILL BE UNINTERRUPTED OR THAT THE CONTENT WILL OPERATE WITH ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence) in connection with any use of the Content even if advised of the possibility of such damages.

Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact. S&P’s opinions, analyses and rating acknowledgment decisions (described below) are not recommendations to purchase, hold, or sell any securities or to make any investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Content following publication in any form or format. The Content should not be relied on and is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment and other business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from sources it believes to be reliable, S&P does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives. Rating-related publications may be published for a variety of reasons that are not necessarily dependent on action by rating committees, including, but not limited to, the publication of a periodic update on a credit rating and related analyses.

To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P reserves the right to assign, withdraw or suspend such acknowledgment at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the assignment, withdrawal or suspension of an acknowledgment as well as any liability for any damage alleged to have been suffered on account thereof.

S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result, certain business units of S&P may have information that is not available to other S&P business units. S&P has established policies and procedures to maintain the confidentiality of certain non-public information received in connection with each analytical process.

S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate its opinions and analyses. S&P's public ratings and analyses are made available on its Web sites, (free of charge), and and (subscription), and may be distributed through other means, including via S&P publications and third-party redistributors. Additional information about our ratings fees is available at

Any Passwords/user IDs issued by S&P to users are single user-dedicated and may ONLY be used by the individual to whom they have been assigned. No sharing of passwords/user IDs and no simultaneous access via the same password/user ID is permitted. To reprint, translate, or use the data or information other than as provided herein, contact S&P Global Ratings, Client Services, 55 Water Street, New York, NY 10041; (1) 212-438-7280 or by e-mail to: