Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 |
CONTACT INFORMATION | |
Depositor | Citigroup Commercial Mortgage Securities Inc. |
Special Servicer | Midland Loan Services |
Trustee | Deutsche Bank Trust Company Americas |
Master Servicer | Wells Fargo Bank, National Association |
Operating Advisor | Park Bridge Lender Services LLC |
Certificate Administrator | Citibank, N.A. |
CONTENTS | |
Distribution Summary - Active Certificates | 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 |
NOI Detail | 14 |
Delinquency Loan Detail | 17 |
Appraisal Reduction Detail | 19 |
Loan Modification Detail | 21 |
Specially Serviced Loan Detail | 23 |
Unscheduled Principal Detail | 25 |
Liquidated Loan Detail | 27 |
CREFC Legends | 29 |
Deal Contact: | Danny Lee | Citibank, N.A. |
danny1.lee@citi.com | Agency and Trust | |
Tel: (212) 816-4936 | 388 Greenwich Street, 14th Floor | |
New York, NY 10013 |
Reports Available at | sf.citidirect.com | Page 1 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Distribution Summary - Active Certificates | ||
DISTRIBUTION IN DOLLARS |
Prior | Pass- | Accrual | Current | ||||||||||||||||||||||
Original | Principal | Through | Day Count | Accrual | Interest | Principal | PPP and YM | Total | Deferred | Realized | Principal | ||||||||||||||
Class | Balance | Balance | Rate | Fraction | Dates | Distributed | Distributed | Distributed | Distributed | Interest | Loss | Balance | |||||||||||||
(1) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (7 | +8+9) | (11 | ) | (12 | ) | (13)= | (3-8+11-12) |
Class A-1 | 30,646,000.00 | 0.00 | 1.485000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
Class A-2 | 9,763,000.00 | 0.00 | 3.259000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
Class A-3 | 235,000,000.00 | 191,487,403.35 | 3.372000 | % | 30/360 | 08/01 - 08/31 | 538,079.60 | 0.00 | 0.00 | 538,079.60 | 0.00 | 0.00 | 191,487,403.35 | ||||||||||||
Class A-4 | 248,803,000.00 | 248,803,000.00 | 3.635000 | % | 30/360 | 08/01 - 08/31 | 753,665.75 | 0.00 | 0.00 | 753,665.75 | 0.00 | 0.00 | 248,803,000.00 | ||||||||||||
Class A-AB | 65,202,000.00 | 27,919,410.72 | 3.371000 | % | 30/360 | 08/01 - 08/31 | 78,430.28 | 1,058,566.31 | 0.00 | 1,136,996.59 | 0.00 | 0.00 | 26,860,844.41 | ||||||||||||
Class A-S | 45,259,000.00 | 45,259,000.00 | 4.017000 | % | 30/360 | 08/01 - 08/31 | 151,504.50 | 0.00 | 0.00 | 151,504.50 | 0.00 | 0.00 | 45,259,000.00 | ||||||||||||
Class B | 52,626,000.00 | 52,626,000.00 | 4.345000 | % | 30/360 | 08/01 - 08/31 | 190,549.98 | 0.00 | 0.00 | 190,549.98 | 0.00 | 0.00 | 52,626,000.00 | ||||||||||||
Class C | 39,996,000.00 | 39,996,000.00 | 4.653510 | % | 30/360 | 08/01 - 08/31 | 155,101.50 | 0.00 | 0.00 | 155,101.50 | 0.00 | 0.00 | 39,996,000.00 | ||||||||||||
Class D | 49,469,000.00 | 49,469,000.00 | 3.548000 | % | 30/360 | 08/01 - 08/31 | 146,263.34 | 0.00 | 0.00 | 146,263.34 | 0.00 | 0.00 | 49,469,000.00 | ||||||||||||
Class E | 16,840,000.00 | 16,840,000.00 | 3.298000 | % | 30/360 | 08/01 - 08/31 | 46,281.93 | 0.00 | 0.00 | 46,281.93 | 0.00 | 0.00 | 16,840,000.00 | ||||||||||||
Class F | 17,893,000.00 | 17,893,000.00 | 3.298000 | % | 30/360 | 08/01 - 08/31 | 49,175.93 | 0.00 | 0.00 | 49,175.93 | 0.00 | 0.00 | 17,893,000.00 | ||||||||||||
Class G | 30,524,109.00 | 30,514,262.07 | 3.298000 | % | 30/360 | 08/01 - 08/31 | 77,634.55 | 0.00 | 0.00 | 77,634.55 | 0.00 | 0.00 | 30,514,262.07 | ||||||||||||
Class R | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
Totals | 842,021,109.00 | 720,807,076.14 | 2,186,687.36 | 1,058,566.31 | 0.00 | 3,245,253.67 | 0.00 | 0.00 | 719,748,509.83 | ||||||||||||||||
Notional Classes | |||||||||||||||||||||||||
Class X-A | 634,673,000.00 | 513,468,814.07 | 1.097275 | % | 30/360 | 08/01 - 08/31 | 469,513.59 | 0.00 | 0.00 | 469,513.59 | 0.00 | 0.00 | 512,410,247.76 | ||||||||||||
Class X-B | 52,626,000.00 | 52,626,000.00 | 0.308510 | % | 30/360 | 08/01 - 08/31 | 13,529.73 | 0.00 | 0.00 | 13,529.73 | 0.00 | 0.00 | 52,626,000.00 | ||||||||||||
Class X-D | 49,469,000.00 | 49,469,000.00 | 1.105510 | % | 30/360 | 08/01 - 08/31 | 45,573.75 | 0.00 | 0.00 | 45,573.75 | 0.00 | 0.00 | 49,469,000.00 | ||||||||||||
Class X-E | 16,840,000.00 | 16,840,000.00 | 1.355510 | % | 30/360 | 08/01 - 08/31 | 19,022.33 | 0.00 | 0.00 | 19,022.33 | 0.00 | 0.00 | 16,840,000.00 | ||||||||||||
Class X-F | 17,893,000.00 | 17,893,000.00 | 1.355510 | % | 30/360 | 08/01 - 08/31 | 20,211.79 | 0.00 | 0.00 | 20,211.79 | 0.00 | 0.00 | 17,893,000.00 | ||||||||||||
Class X-G | 30,524,109.00 | 30,514,262.07 | 1.355510 | % | 30/360 | 08/01 - 08/31 | 34,468.67 | 0.00 | 0.00 | 34,468.67 | 0.00 | 0.00 | 30,514,262.07 | ||||||||||||
Totals | 802,025,109.00 | 680,811,076.14 | 602,319.86 | 0.00 | 0.00 | 602,319.86 | 0.00 | 0.00 | 679,752,509.83 | ||||||||||||||||
Non-Active Exchangeable Certificates | |||||||||||||||||||||||||
Class PEZ | 137,881,000.00 | 137,881,000.00 | 0.000000 | % | 30/360 | 08/01 - 08/31 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 137,881,000.00 |
Reports Available at | sf.citidirect.com | Page 2 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Distribution Summary (Factors) | ||
PER $1,000 OF ORIGINAL BALANCE |
Prior | Current | ||||||||||||||||||
Record | Principal | Interest | Principal | PPP and YM | Total | Deferred | Principal | ||||||||||||
Class | CUSIP | Date | Balance | Distributed | Distributed | Distributed | Distributed | Interest | Realized Loss | Balance | |||||||||
(3)/ | (2) x 1000 | (7)/ | (2) x 1000 | (8)/ | (2) x 1000 | (9)/ | (2) x 1000 | (10)/ | (2) x 1000 | (11)/ | (2) x 1000 | (12)/ | (2) x 1000 | (14)/ | (2) x 1000 | ||||
Class A-1 | 17322 | YAA8 | 8/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
Class A-2 | 17322 | YAB6 | 8/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
Class A-3 | 17322 | YAC4 | 8/31/2022 | 814.840014 | 2.289700 | 0.000000 | 0.000000 | 2.289700 | 0.000000 | 0.000000 | 814.840014 | ||||||||
Class A-4 | 17322 | YAD2 | 8/31/2022 | 1,000.000000 | 3.029167 | 0.000000 | 0.000000 | 3.029167 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class A-AB | 17322 | YAE0 | 8/31/2022 | 428.198686 | 1.202882 | 16.235182 | 0.000000 | 17.438063 | 0.000000 | 0.000000 | 411.963504 | ||||||||
Class A-S | 17322 | YAF7 | 8/31/2022 | 1,000.000000 | 3.347500 | 0.000000 | 0.000000 | 3.347500 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class B | 17322 | YAG5 | 8/31/2022 | 1,000.000000 | 3.620833 | 0.000000 | 0.000000 | 3.620833 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class C | 17322 | YAH3 | 8/31/2022 | 1,000.000000 | 3.877925 | 0.000000 | 0.000000 | 3.877925 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class D | 17322 | YAM2 | 8/31/2022 | 1,000.000000 | 2.956667 | 0.000000 | 0.000000 | 2.956667 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U1740 | PAA2 | ||||||||||||||||||
Class E | 17322 | YAP5 | 8/31/2022 | 1,000.000000 | 2.748333 | 0.000000 | 0.000000 | 2.748333 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
IAI | |||||||||||||||||||
Class F | 17322 | YAR1 | 8/31/2022 | 1,000.000000 | 2.748333 | 0.000000 | 0.000000 | 2.748333 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
IAI | |||||||||||||||||||
Class G | 17322 | YAT7 | 8/31/2022 | 999.677405 | 2.543385 | 0.000000 | 0.000000 | 2.543385 | 0.000000 | 0.000000 | 999.677405 | ||||||||
IAI | |||||||||||||||||||
Class R | 17322 | YBD1 | 8/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
Class X-A | 17322 | YAJ9 | 8/31/2022 | 809.028924 | 0.739772 | 0.000000 | 0.000000 | 0.739772 | 0.000000 | 0.000000 | 807.361031 | ||||||||
Class X-B | 17322 | YAK6 | 8/31/2022 | 1,000.000000 | 0.257092 | 0.000000 | 0.000000 | 0.257092 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class X-D | 17322 | YAV2 | 8/31/2022 | 1,000.000000 | 0.921259 | 0.000000 | 0.000000 | 0.921259 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Reg S / IAI | |||||||||||||||||||
Class X-E | 17322 | YAX8 | 8/31/2022 | 1,000.000000 | 1.129592 | 0.000000 | 0.000000 | 1.129592 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Reg S / IAI | |||||||||||||||||||
Class X-F | 17322 | YAZ3 | 8/31/2022 | 1,000.000000 | 1.129592 | 0.000000 | 0.000000 | 1.129592 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Reg S / IAI | |||||||||||||||||||
Class X-G | 17322 | YBB5 | 8/31/2022 | 999.677405 | 1.129228 | 0.000000 | 0.000000 | 1.129228 | 0.000000 | 0.000000 | 999.677405 | ||||||||
Reg S / IAI |
Reports Available at | sf.citidirect.com | Page 3 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Interest Distribution Detail | ||
DISTRIBUTION IN DOLLARS |
Prior | Pass- | Accrual | Optimal | Prior | Interest on | Non-Recov. | Current | ||||||||||||||
Principal | Through | Day | Accrued | Unpaid | Prior Unpaid | Interest | Interest | Deferred | Interest | Unpaid | |||||||||||
Class | Balance | Rate | Count | Interest | Interest | Interest | Shortfall | Due | Interest | Distributed | Interest | ||||||||||
(1) | (2 | ) | (3 | ) | Fraction | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (6)+(7)+(8)-(9) | (11 | ) | (12 | ) | (13)= | (10)-(11)-(12) |
Class A-1 | 0.00 | 1.485000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||
Class A-2 | 0.00 | 3.259000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||
Class A-3 | 191,487,403.35 | 3.372000 | % | 30/360 | 538,079.60 | 0.00 | 0.00 | 0.00 | 538,079.60 | 0.00 | 538,079.60 | 0.00 | |||||||||
Class A-4 | 248,803,000.00 | 3.635000 | % | 30/360 | 753,665.75 | 0.00 | 0.00 | 0.00 | 753,665.75 | 0.00 | 753,665.75 | 0.00 | |||||||||
Class A-AB | 27,919,410.72 | 3.371000 | % | 30/360 | 78,430.28 | 0.00 | 0.00 | 0.00 | 78,430.28 | 0.00 | 78,430.28 | 0.00 | |||||||||
Class A-S | 45,259,000.00 | 4.017000 | % | 30/360 | 151,504.50 | 0.00 | 0.00 | 0.00 | 151,504.50 | 0.00 | 151,504.50 | 0.00 | |||||||||
Class B | 52,626,000.00 | 4.345000 | % | 30/360 | 190,549.98 | 0.00 | 0.00 | 0.00 | 190,549.98 | 0.00 | 190,549.98 | 0.00 | |||||||||
Class C | 39,996,000.00 | 4.653510 | % | 30/360 | 155,101.50 | 0.00 | 0.00 | 0.00 | 155,101.50 | 0.00 | 155,101.50 | 0.00 | |||||||||
Class D | 49,469,000.00 | 3.548000 | % | 30/360 | 146,263.34 | 0.00 | 0.00 | 0.00 | 146,263.34 | 0.00 | 146,263.34 | 0.00 | |||||||||
Class E | 16,840,000.00 | 3.298000 | % | 30/360 | 46,281.93 | 0.00 | 0.00 | 0.00 | 46,281.93 | 0.00 | 46,281.93 | 0.00 | |||||||||
Class F | 17,893,000.00 | 3.298000 | % | 30/360 | 49,175.93 | 0.00 | 0.00 | 0.00 | 49,175.93 | 0.00 | 49,175.93 | 0.00 | |||||||||
Class G | 30,514,262.07 | 3.298000 | % | 30/360 | 83,863.36 | 32,617.88 | 89.64 | 0.00 | 116,570.88 | 0.00 | 77,634.55 | 38,936.33 | |||||||||
Class R | 0.00 | 0.000000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||
Totals | 720,807,076.14 | 2,192,916.17 | 32,617.88 | 89.64 | 0.00 | 2,225,623.69 | 0.00 | 2,186,687.36 | 38,936.33 | ||||||||||||
Notional Classes | |||||||||||||||||||||
Class X-A | 513,468,814.07 | 1.097275 | % | 30/360 | 469,513.59 | 0.00 | 0.00 | 0.00 | 469,513.59 | 0.00 | 469,513.59 | 0.00 | |||||||||
Class X-B | 52,626,000.00 | 0.308510 | % | 30/360 | 13,529.73 | 0.00 | 0.00 | 0.00 | 13,529.73 | 0.00 | 13,529.73 | 0.00 | |||||||||
Class X-D | 49,469,000.00 | 1.105510 | % | 30/360 | 45,573.75 | 0.00 | 0.00 | 0.00 | 45,573.75 | 0.00 | 45,573.75 | 0.00 | |||||||||
Class X-E | 16,840,000.00 | 1.355510 | % | 30/360 | 19,022.33 | 0.00 | 0.00 | 0.00 | 19,022.33 | 0.00 | 19,022.33 | 0.00 | |||||||||
Class X-F | 17,893,000.00 | 1.355510 | % | 30/360 | 20,211.79 | 0.00 | 0.00 | 0.00 | 20,211.79 | 0.00 | 20,211.79 | 0.00 | |||||||||
Class X-G | 30,514,262.07 | 1.355510 | % | 30/360 | 34,468.67 | 0.00 | 0.00 | 0.00 | 34,468.67 | 0.00 | 34,468.67 | 0.00 | |||||||||
Totals | 680,811,076.14 | 602,319.86 | 0.00 | 0.00 | 0.00 | 602,319.86 | 0.00 | 602,319.86 | 0.00 |
Reports Available at | sf.citidirect.com | Page 4 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
DISTRIBUTION IN DOLLARS | Principal Distribution Detail |
Prior | Current | Current | Current | Cumulative | Original | Current | Original Current | |||||||||||||||||||
Original | Principal | Principal | Balance | Realized | Principal | Principal | Realized | Class | Class | Credit | Credit | |||||||||||||||
Class | Balance | Balance | Distribution | Change | Losses | Recoveries | Balance | Losses | (%) | (%) | Support Support | |||||||||||||||
(1 | ) | (2 | ) | (3 | ) | (4 | ) | (6 | ) | (7 | ) | (8 | ) | (9)= | (3)-(4)-(5)+(6)- | (10 | ) | (11 | ) | (12 | ) | (13 | ) | (14 | ) | |
(7)+ | (8 | ) | ||||||||||||||||||||||||
Class R | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Class A-1 | 30,646,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Class A-2 | 9,763,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Class A-3 | 235,000,000.00 | 191,487,403.35 | 0.00 | 0.00 | 0.00 | 0.00 | 191,487,403.35 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Class A-4 | 248,803,000.00 | 248,803,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 248,803,000.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Class A-AB | 65,202,000.00 | 27,919,410.72 | 1,058,566.31 | 0.00 | 0.00 | 0.00 | 26,860,844.41 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Class A-S | 45,259,000.00 | 45,259,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 45,259,000.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Class B | 52,626,000.00 | 52,626,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 52,626,000.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Class C | 39,996,000.00 | 39,996,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 39,996,000.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Class D | 49,469,000.00 | 49,469,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 49,469,000.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Class E | 16,840,000.00 | 16,840,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 16,840,000.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Class F | 17,893,000.00 | 17,893,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 17,893,000.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Class G | 30,524,109.00 | 30,514,262.07 | 0.00 | 0.00 | 0.00 | 0.00 | 30,514,262.07 | 9,846.93 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Totals | 842,021,109.00 | 720,807,076.14 | 1,058,566.31 | 0.00 | 0.00 | 0.00 | 719,748,509.83 | 9,846.93 | 0.00 | % | 0.00 | % |
Reports Available at | sf.citidirect.com | Page 5 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Reconciliation Detail |
SOURCE OF FUNDS | ||
Interest Funds Available | ||
Scheduled Interest | 2,807,696.96 | |
Prepayment Interest Shortfall | 0.00 | |
Interest Adjustments | 0.00 | |
ASER Amount | 0.00 | |
Realized Loss in Excess of Principal Balance | 0.00 | |
Total Interest Funds Available: | 2,807,696.96 | |
Principal Funds Available | ||
Scheduled Principal | 1,058,566.31 | |
Unscheduled Principal Collections | 0.00 | |
Net Liquidation Proceeds | 0.00 | |
Repurchased Principal | 0.00 | |
Substitution Principal | 0.00 | |
Other Principal | 0.00 | |
Total Principal Funds Available: | 1,058,566.31 | |
Other Funds Available | ||
Yield Maintenance Charges | 0.00 | |
Withdrawal of Withheld Amounts from the Interest Reserve Account | 0.00 | |
Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | |
Total Other Funds Available: | 0.00 | |
Total Funds Available | 3,866,263.27 |
ALLOCATION OF FUNDS | ||
Scheduled Fees | ||
Servicing Fee | 8,833.64 | |
Trustee/Certificate Administrator Fee | 2,358.65 | |
Operating Advisor Fee | 958.29 | |
CREFC® Intellectual Property Royalty License Fee | 310.35 | |
Total Scheduled Fees: | 12,460.93 | |
Additional Fees, Expenses, etc. | ||
Additional Servicing Fee | 0.00 | |
Special Servicing Fee | 6,228.81 | |
Work-out Fee | 0.00 | |
Liquidation Fee | 0.00 | |
Trust Fund Expenses | 0.00 | |
Trust Advisor Expenses | 0.00 | |
Reimbursement of Interest on Advances to the Servicer | 0.00 | |
Borrower Reimbursable Trust Fund Expenses | 0.00 | |
Other Expenses | 0.00 | |
Total Additional Fees, Expenses, etc.: | 6,228.81 | |
Distributions | ||
Interest Distribution | 2,789,007.22 | |
Principal Distribution | 1,058,566.31 | |
Yield Maintenance Charge Distribution | 0.00 | |
Total Distributions: | 3,847,573.53 | |
Total Funds Allocated | 3,866,263.27 |
Reports Available at | sf.citidirect.com | Page 6 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Other Information |
Interest Reserve Account Information | ||
Beginning Interest Reserve Account Balance | 0.00 | |
Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | |
Withdrawal of Withheld Amounts from the Interest Reserve Account | 0.00 | |
Ending Interest Reserve Account Balance | 0.00 | |
Excess Liquidation Proceeds Reserve Account Information | ||
Beginning Excess Liquidation Proceeds Reserve Account Balance | 0.00 | |
Deposit to the Excess Liquidation Proceeds Reserve Account | 0.00 | |
Withdrawal from the Excess Liquidation Proceeds Reserve Account | 0.00 | |
Ending Excess Liquidation Proceeds Reserve Account Balance | 0.00 | |
Collateral Information | ||
% of Cut-Off Principal Balance Outstanding | 85.478678 | % |
Controlling Class Information | ||
Controlling Class is Class G. | ||
The Controlling Class Representative is Eightfold Real Estate Capital, L.P. | ||
There Are No Disclosable Special Servicer Fees. |
Reports Available at | sf.citidirect.com | Page 7 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Stratification Detail |
Ending Scheduled Balance | ||||||
Ending Sched | # of | Ending Sched | % of Agg | Wtd Avg | ||
Balance | Loans | Balance | Balance | WAC | WAM | DSCR |
0 or Less | 5 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
1 to 5,000,000 | 19 | 55,458,636.47 | 7.71 | 4.7354 | 23 | 2.496820 |
5,000,001 to 10,000,000 | 20 | 131,430,787.65 | 18.26 | 4.6757 | 24 | 1.861108 |
10,000,001 to 15,000,000 | 5 | 54,378,888.74 | 7.56 | 4.5929 | 24 | 1.938039 |
15,000,001 to 20,000,000 | 5 | 86,933,383.31 | 12.08 | 4.5232 | 23 | 1.656443 |
20,000,001 to 25,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
25,000,001 to 30,000,000 | 2 | 57,419,802.44 | 7.98 | 4.6288 | 22 | 0.739459 |
30,000,001 to 35,000,000 | 1 | 32,449,034.16 | 4.51 | 4.6100 | 22 | 2.171400 |
35,000,001 to 40,000,000 | 1 | 36,564,100.48 | 5.08 | 4.3105 | 21 | 1.651400 |
40,000,001 to 45,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
45,000,001 to 50,000,000 | 1 | 45,093,536.69 | 6.27 | 4.7500 | 25 | 1.434500 |
50,000,001 to 55,000,000 | 1 | 53,976,526.41 | 7.50 | 4.8200 | 23 | 1.385600 |
55,000,001 to 60,000,000 | 1 | 56,043,813.48 | 7.79 | 4.3300 | 24 | 1.521600 |
60,000,001 to 65,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
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 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
90,000,001 or Greater | 1 | 110,000,000.00 | 15.28 | 4.0500 | 24 | 1.885000 |
Totals | 62 | 719,748,509.83 | 100.00 | 4.5233 | 24 | 1.719864 |
(When current DSCR is not available, the most currently provided DSCR will be used.) |
State | |||||||
# of | Ending Sched | % of Agg | Wtd Avg | ||||
State | Loans | Balance | Balance | WAC | WAM | DSCR | |
8 | 180,644,485.47 | 25.10 | 4.6670 | 22 | 1.472063 | ||
Arizona | 6 | 34,469,103.07 | 4.79 | 4.4386 | 24 | 2.107933 | |
California | 7 | 159,037,388.39 | 22.10 | 4.2824 | 24 | 1.988688 | |
Colorado | 3 | 9,103,554.51 | 1.26 | 4.8009 | 25 | 1.330338 | |
Delaware | 1 | 9,252,420.09 | 1.29 | 4.5700 | 24 | 1.762200 | |
Georgia | 3 | 3,392,663.70 | 0.47 | 4.6900 | 24 | 2.209300 | |
Hawaii | 1 | 18,000,000.00 | 2.50 | 4.4260 | 24 | 1.859300 | |
Illinois | 1 | 1,499,278.02 | 0.21 | 4.5550 | 24 | 1.888200 | |
Kentucky | 1 | 2,652,354.74 | 0.37 | 4.8780 | 24 | 1.000500 | |
Louisiana | 2 | 11,634,241.83 | 1.62 | 4.8300 | 24 | 2.161817 | |
Michigan | 5 | 20,813,434.01 | 2.89 | 4.6351 | 22 | 2.690691 | |
Missouri | 1 | 6,822,950.53 | 0.95 | 4.7500 | 24 | 1.057900 | |
Mississippi | 1 | 5,011,089.47 | 0.70 | 5.0080 | 25 | 2.153600 | |
North Carolina | 1 | 3,995,523.70 | 0.56 | 4.5800 | 24 | 2.726800 | |
North Dakota | 1 | 9,080,274.04 | 1.26 | 4.8970 | 25 | 2.492900 | |
Nevada | 1 | 5,950,349.54 | 0.83 | 4.5700 | 24 | 1.778500 | |
New York | 1 | 45,093,536.69 | 6.27 | 4.7500 | 25 | 1.434500 | |
Ohio | 2 | 45,019,045.23 | 6.25 | 4.4002 | 22 | 1.396713 | |
Oregon | 1 | 18,272,712.12 | 2.54 | 4.2360 | 25 | 1.338800 | |
Pennsylvania | 2 | 57,400,487.48 | 7.98 | 4.3458 | 24 | 1.521430 | |
Texas | 9 | 58,924,402.57 | 8.19 | 4.6297 | 23 | 1.812844 | |
Virginia | 1 | 1,597,922.96 | 0.22 | 5.4000 | 25 | 1.415300 | |
Wisconsin | 3 | 12,081,291.67 | 1.68 | 4.6753 | 25 | 1.360222 | |
Totals | 62 | 719,748,509.83 | 100.00 | 4.5233 | 24 | 1.719864 |
Reports Available at | sf.citidirect.com | Page 8 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Stratification Detail |
Seasoning | ||||||
# of | Ending Sched | % of Agg | Wtd Avg | |||
Seasoning | Loans | Balance | Balance | WAC | WAM | 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 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
49 Months or Greater | 62 | 719,748,509.83 | 100.00 | 4.5233 | 24 | 1.719864 |
Totals | 62 | 719,748,509.83 | 100.00 | 4.5233 | 24 | 1.719864 |
Property Type | ||||||
Property | # of | Ending Sched | % of Agg | Wtd Avg | ||
Type | Loans | Balance | Balance | WAC | WAM | DSCR |
Other | 8 | 180,644,485.47 | 25.10 | 4.6670 | 22 | 1.472063 |
Multifamily | 5 | 123,486,455.45 | 17.16 | 4.3870 | 23 | 1.630263 |
Retail | 27 | 188,693,446.22 | 26.22 | 4.6173 | 25 | 1.729004 |
Industrial | 6 | 16,163,172.38 | 2.25 | 4.8949 | 23 | 2.306592 |
Mobile Home Park | 1 | 2,047,265.05 | 0.28 | 4.5300 | 23 | 6.280600 |
Office | 5 | 172,714,232.94 | 24.00 | 4.3013 | 24 | 1.724553 |
Mixed Use | 1 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Lodging | 3 | 16,645,331.30 | 2.31 | 4.8836 | 24 | 2.159343 |
Self Storage | 6 | 19,354,121.02 | 2.69 | 4.4957 | 21 | 3.123104 |
Totals | 62 | 719,748,509.83 | 100.00 | 4.5233 | 24 | 1.719864 |
Debt Service Coverage Ratio | ||||||
Debt Service | # of | Ending Sched | % of Agg | Wtd Avg | ||
Coverage Ratio | Loans | Balance | Balance | WAC | WAM | DSCR |
1.250 or Less | 13 | 89,412,515.90 | 12.42 | 4.6898 | 23 | 0.780921 |
1.251 to 1.500 | 6 | 134,975,650.70 | 18.75 | 4.6974 | 24 | 1.398692 |
1.501 to 1.750 | 10 | 150,510,481.89 | 20.91 | 4.4749 | 23 | 1.587905 |
1.751 to 2.000 | 13 | 214,951,847.32 | 29.86 | 4.2999 | 24 | 1.883297 |
2.001 to 2.250 | 5 | 50,051,848.08 | 6.95 | 4.6448 | 23 | 2.161330 |
2.251 to 2.500 | 3 | 23,325,659.79 | 3.24 | 4.7823 | 25 | 2.465461 |
2.501 to 2.750 | 7 | 36,681,388.38 | 5.10 | 4.6088 | 22 | 2.621341 |
2.751 to 3.000 | 2 | 12,697,271.69 | 1.76 | 4.6878 | 24 | 2.893080 |
3.001 to 3.250 | 1 | 3,309,546.67 | 0.46 | 4.4540 | 21 | 3.131400 |
3.251 to 3.500 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.501 to 3.750 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.751 to 4.000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
4.001 or Greater | 2 | 3,832,299.41 | 0.53 | 4.4694 | 23 | 6.915607 |
Totals | 62 | 719,748,509.83 | 100.00 | 4.5233 | 24 | 1.719864 |
(When current DSCR is not available, the most currently provided DSCR will be used.) |
Loan Rate | |||||||
Loan | # of | Ending Sched | % of Agg | Wtd Avg | |||
Rate (%) | Loans | Balance | Balance | WAC | WAM | DSCR | |
4.00 or Less | 5 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
4.01 to 4.25 | 2 | 128,272,712.12 | 17.82 | 4.0765 | 24 | 1.807193 | |
4.26 to 4.50 | 14 | 193,690,919.56 | 26.91 | 4.3848 | 23 | 1.838152 | |
4.51 to 4.75 | 21 | 233,962,991.74 | 32.51 | 4.6461 | 23 | 1.600880 | |
4.76 to 5.00 | 17 | 152,469,248.61 | 21.18 | 4.8439 | 24 | 1.642231 | |
5.01 to 5.25 | 2 | 9,754,714.84 | 1.36 | 5.0479 | 25 | 2.339898 | |
5.26 to 5.50 | 1 | 1,597,922.96 | 0.22 | 5.4000 | 25 | 1.415300 | |
5.51 to 5.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
5.76 to 6.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
6.01 to 6.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
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 | 62 | 719,748,509.83 | 100.00 | 4.5233 | 24 | 1.719864 |
Reports Available at | sf.citidirect.com | Page 9 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Stratification Detail |
Anticipated Remaining Term | ||||||
Anticipated | # of | Ending Sched | % of Agg | Wtd Avg | ||
Remaining Term | Loans | Balance | Balance | WAC | WAM | DSCR |
60 Months or Less | 62 | 719,748,509.83 | 100.00 | 4.5233 | 24 | 1.719864 |
61 to 90 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
91 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Totals | 62 | 719,748,509.83 | 100.00 | 4.5233 | 24 | 1.719864 |
(When current DSCR is not available, the most currently provided DSCR will be used.) |
Remaining Amortization Term | ||||||
Remaining | # of | Ending Sched | % of Agg | Wtd Avg | ||
Amortization Term | Loans | Balance | Balance | WAC | WAM | DSCR |
240 Months or Less | 11 | 162,541,164.14 | 22.58 | 4.2552 | 24 | 1.958991 |
241 to 270 Months | 49 | 557,207,345.69 | 77.42 | 4.6015 | 23 | 1.650110 |
271 to 300 Months | 2 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
301 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Totals | 62 | 719,748,509.83 | 100.00 | 4.5233 | 24 | 1.719864 |
Reports Available at | sf.citidirect.com | Page 10 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Mortgage Loan Detail |
Prop | Neg | Beginning | Ending | Paid | Appraisal | Appraisal | Payment Workout | Mod | |||||||||||||
Loan | Type | Interest | Principal | Gross | Maturity Am | Scheduled | Scheduled | Through | Reduction | Reduction | Status Strategy | Type | |||||||||
Number | OMCR (1) | City | State | Payment | Payment | Coupon | Date Flag | Balance | Balance | Date | Date | Amount | (2 | ) | (3 | ) | (4 | ) | |||
304101222 | 001 | OF | Los Angeles | CA | 383,625.00 | 0.00 | 4.05000 | % | 9/1/24 | N | 110,000,000.00 | 110,000,000.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100380 | 002 | RT | Redlands | CA | 74,666.17 | 34,257.80 | 4.85700 | % | 10/6/24 | N | 17,852,399.73 | 17,818,141.93 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100381 | 003 | RT | Lancaster | CA | 49,777.45 | 22,838.53 | 4.85700 | % | 10/6/24 | N | 11,901,599.83 | 11,878,761.30 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100379 | 004 | RT | Bismarck | ND | 38,363.39 | 17,343.77 | 4.89700 | % | 10/6/24 | N | 9,097,617.81 | 9,080,274.04 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100378 | 005 | RT | Rancho Cucamonga | CA | 38,011.87 | 17,440.33 | 4.85700 | % | 10/6/24 | N | 9,088,494.76 | 9,071,054.43 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100382 | 006 | RT | Pueblo | CO | 25,341.25 | 11,626.88 | 4.85700 | % | 10/6/24 | N | 6,058,996.89 | 6,047,370.01 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101216 | 007 | N/A | 224,410.75 | 91,114.21 | 4.82000 | % | 8/6/24 | N | 54,067,640.62 | 53,976,526.41 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||||
623100145 | 008 | MF | State College | PA | 209,277.81 | 83,736.60 | 4.33000 | % | 9/6/24 | N | 56,127,550.08 | 56,043,813.48 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
623100149 | 009 | OF | Brooklyn | NY | 184,734.98 | 70,872.21 | 4.75000 | % | 10/6/24 | N | 45,164,408.90 | 45,093,536.69 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731010 | 010 | MF | Columbus | OH | 135,922.90 | 54,840.05 | 4.31050 | % | 6/6/24 | N | 36,618,940.53 | 36,564,100.48 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
623100150 | 011 | N/A | 129,028.81 | 54,198.64 | 4.61000 | % | 7/6/24 | N | 32,503,232.80 | 32,449,034.16 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||||
302731012 | 012 | N/A | 116,404.02 | 39,375.22 | 4.67200 | % | 7/1/24 | N | 28,933,832.25 | 28,894,457.03 | 9/1/22 | N/A | 0.00 | 0 | 13 | 0 | |||||
302731013 | 013 | N/A | 112,784.46 | 40,740.03 | 4.58500 | % | 8/6/24 | N | 28,566,085.44 | 28,525,345.41 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||||
302731015 | 015 | RT | Portland | OR | 66,794.28 | 38,796.66 | 4.23600 | % | 10/6/24 | N | 18,311,508.78 | 18,272,712.12 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731017 | 017 | N/A | 63,872.46 | 27,804.35 | 4.45000 | % | 6/6/24 | N | 16,668,420.46 | 16,640,616.11 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||||
302731018 | 018 | RT | Honolulu | HI | 68,603.00 | 0.00 | 4.42600 | % | 9/6/24 | N | 18,000,000.00 | 18,000,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731019 | 019 | MF | Stephenville | TX | 65,169.64 | 27,786.48 | 4.66311 | % | 7/6/24 | N | 16,229,699.63 | 16,201,913.15 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100371 | 020 | N/A | 43,158.39 | 16,383.98 | 4.45400 | % | 6/6/24 | N | 11,252,675.44 | 11,236,291.46 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||||
695100343 | 021 | MF | Garland | TX | 41,062.56 | 17,921.07 | 4.45700 | % | 8/6/24 | N | 10,699,025.71 | 10,681,104.64 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731022 | 022 | RT | Phoenix | AZ | 40,698.22 | 15,346.16 | 4.47000 | % | 9/6/24 | N | 10,573,255.49 | 10,557,909.33 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101234 | 023 | RT | Katy | TX | 40,715.00 | 13,805.10 | 4.71000 | % | 10/6/24 | N | 10,038,627.11 | 10,024,822.01 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
623100142 | 024 | RT | Smyrna | DE | 36,470.37 | 15,125.79 | 4.57000 | % | 9/6/24 | N | 9,267,545.88 | 9,252,420.09 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
623100143 | 025 | OF | Maumee | OH | 34,927.97 | 16,549.16 | 4.78800 | % | 9/1/24 | N | 8,471,493.91 | 8,454,944.75 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100375 | 026 | LO | Thibodaux | LA | 25,734.49 | 30,217.18 | 4.83000 | % | 9/6/24 | N | 6,187,415.82 | 6,157,198.64 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731027 | 027 | RT | Houston | TX | 27,031.07 | 12,431.84 | 4.47100 | % | 10/6/24 | N | 7,021,006.18 | 7,008,574.34 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100372 | 028 | RT | Lee's Summit | MO | 27,958.76 | 12,468.91 | 4.75000 | % | 9/6/24 | N | 6,835,419.44 | 6,822,950.53 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100374 | 029 | LO | Jennings | LA | 22,891.73 | 26,879.23 | 4.83000 | % | 9/6/24 | N | 5,503,922.42 | 5,477,043.19 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 |
Reports Available at | sf.citidirect.com | Page 11 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Mortgage Loan Detail |
Prop | Neg | Beginning | Ending | Paid | Appraisal | Appraisal | Payment Workout | Mod | |||||||||||||
Loan | Type | Interest | Principal | Gross | Maturity Am | Scheduled | Scheduled | Through | Reduction | Reduction | Status Strategy | Type | |||||||||
Number | OMCR (1) | City | State | Payment | Payment | Coupon | Date Flag | Balance | Balance | Date | Date | Amount | (2 | ) | (3 | ) | (4 | ) | |||
302731030 | 030 | RT | San Tan Valley | AZ | 27,321.26 | 10,611.38 | 4.40000 | % | 9/6/24 | N | 7,210,888.76 | 7,200,277.38 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
623100148 | 031 | RT | Delavan | WI | 24,775.12 | 11,916.08 | 4.73000 | % | 10/6/24 | N | 6,082,686.19 | 6,070,770.11 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100368 | 032 | OF | Sunnyvale | CA | 25,686.14 | 10,006.78 | 4.55400 | % | 9/6/24 | N | 6,550,079.83 | 6,540,073.05 | 8/6/22 | N/A | 0.00 | B | 0 | 0 | |||
302731033 | 033 | RT | Marshfield | WI | 23,959.63 | 12,009.19 | 4.62000 | % | 10/1/24 | N | 6,022,530.75 | 6,010,521.56 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100383 | 034 | LO | McComb | MS | 21,713.63 | 24,018.91 | 5.00800 | % | 10/6/24 | N | 5,035,108.38 | 5,011,089.47 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
623100144 | 035 | RT | Prescott Valley | AZ | 19,889.27 | 16,055.62 | 4.45000 | % | 9/6/24 | N | 5,190,386.94 | 5,174,331.32 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731036 | 036 | RT | Surprise | AZ | 23,290.69 | 9,045.95 | 4.40000 | % | 9/6/24 | N | 6,147,104.07 | 6,138,058.12 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101230 | 037 | RT | Las Vegas | NV | 23,449.64 | 8,478.67 | 4.57000 | % | 9/6/24 | N | 5,958,828.21 | 5,950,349.54 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100377 | 038 | N/A | 22,359.76 | 10,454.50 | 4.80600 | % | 10/6/24 | N | 5,402,866.76 | 5,392,412.26 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||||
623100146 | 039 | RT | Katy | TX | 20,960.14 | 9,512.32 | 4.52000 | % | 9/6/24 | N | 5,385,133.79 | 5,375,621.47 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101224 | 040 | IN | Wixom | MI | 20,851.42 | 13,654.55 | 5.09000 | % | 9/6/24 | N | 4,757,279.92 | 4,743,625.37 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100361 | 041 | SS | Grand Rapids | MI | 20,219.64 | 7,487.57 | 4.51300 | % | 6/6/24 | N | 5,202,940.92 | 5,195,453.35 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100370 | 042 | MF | Winston-Salem | NC | 15,806.07 | 12,213.08 | 4.58000 | % | 9/6/24 | N | 4,007,736.78 | 3,995,523.70 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731044 | 044 | IN | Irving | TX | 16,375.07 | 7,787.35 | 4.81000 | % | 7/1/24 | N | 3,953,473.23 | 3,945,685.88 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100363 | 045 | SS | Chesterfield | MI | 16,109.05 | 5,965.37 | 4.51300 | % | 6/6/24 | N | 4,145,200.37 | 4,139,235.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731046 | 046 | RT | Fayetteville | GA | 13,728.90 | 6,746.51 | 4.69000 | % | 9/1/24 | N | 3,399,410.21 | 3,392,663.70 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101232 | 047 | N/A | 15,100.70 | 5,740.11 | 4.96000 | % | 10/6/24 | N | 3,535,542.74 | 3,529,802.63 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||||
695100362 | 049 | SS | Wyoming | MI | 13,331.63 | 4,936.86 | 4.51300 | % | 6/6/24 | N | 3,430,510.48 | 3,425,573.62 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731050 | 050 | RT | Scottsdale | AZ | 12,774.00 | 4,919.49 | 4.42000 | % | 9/6/24 | N | 3,356,181.36 | 3,351,261.87 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100367 | 051 | SS | Westland | MI | 12,711.91 | 4,825.75 | 4.45400 | % | 6/6/24 | N | 3,314,372.42 | 3,309,546.67 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731051 | 052 | IN | San Antonio | TX | 12,831.77 | 5,130.37 | 4.86000 | % | 8/1/24 | N | 3,066,133.00 | 3,061,002.63 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731053 | 053 | IN | Denver | CO | 12,363.94 | 5,249.32 | 4.69000 | % | 9/1/24 | N | 3,061,433.82 | 3,056,184.50 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100347 | 054 | OF | Houston | TX | 11,174.65 | 7,109.87 | 4.92900 | % | 8/6/24 | N | 2,632,788.32 | 2,625,678.45 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100373 | 055 | RT | Lexington | KY | 11,162.71 | 5,116.04 | 4.87800 | % | 9/6/24 | N | 2,657,470.78 | 2,652,354.74 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101214 | 057 | MH | Tucson | AZ | 8,002.43 | 4,200.84 | 4.53000 | % | 8/6/24 | N | 2,051,465.89 | 2,047,265.05 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731058 | 058 | IN | Allentown | PA | 5,897.56 | 13,081.49 | 5.00000 | % | 9/1/24 | N | 1,369,755.49 | 1,356,674.00 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731059 | 059 | RT | Fresno | CA | 8,303.48 | 3,706.34 | 4.95000 | % | 9/1/24 | N | 1,948,029.66 | 1,944,323.32 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 |
Reports Available at | sf.citidirect.com | Page 12 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Mortgage Loan Detail |
Prop | Neg | Beginning | Ending | Paid | Appraisal | Appraisal | Payment | Workout | Mod | ||||||||||||
Loan | Type | Interest | Principal | Gross | Maturity | Am | Scheduled | Scheduled | Through | Reduction | Reduction | Status | Strategy | Type | |||||||
Number | OMCR | (1) | City | State | Payment | Payment | Coupon | Date | Flag | Balance | Balance | Date | Date | Amount | (2 | ) | (3 | ) | (4 | ) | |
304101218 | 060 | SS | Pleasanton | CA | 6,777.46 | 3,738.52 | 4.40000 | % | 8/6/24 | N | 1,788,772.88 | 1,785,034.36 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
302731061 | 061 | RT | Williamsburg | VA | 7,443.38 | 2,804.56 | 5.40000 | % | 10/1/24 | N | 1,600,727.52 | 1,597,922.96 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
695100353 | 062 | SS | Danville | IL | 5,889.11 | 2,142.74 | 4.55500 | % | 9/6/24 | N | 1,501,420.76 | 1,499,278.02 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
Totals | Count: | 57 | 2,807,696.96 | 1,058,566.31 | 720,807,076.14 | 719,748,509.83 | 0.00 |
Reports Available at | sf.citidirect.com | Page 13 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
NOI Detail |
Property | Ending | Preceding | Most | Most Recent | Most Recent | ||||
Loan | Type | Scheduled | Fiscal | Recent | Financial As of | Financial As | |||
Number | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | of End Date |
304101222 | 001 | OF | Los Angeles | CA | 110,000,000.00 | 37,574,574.44 | 17,014,290.75 | 01/01/2022 | 06/30/2022 |
695100380 | 002 | RT | Redlands | CA | 17,818,141.93 | 1,992,480.91 | 532,400.71 | 01/01/2022 | 03/31/2022 |
695100381 | 003 | RT | Lancaster | CA | 11,878,761.30 | 1,589,200.48 | 453,576.84 | 01/01/2022 | 03/31/2022 |
695100379 | 004 | RT | Bismarck | ND | 9,080,274.04 | 2,081,217.32 | 924,927.80 | 01/01/2022 | 06/30/2022 |
695100378 | 005 | RT | Rancho Cucamonga | CA | 9,071,054.43 | 1,761,562.08 | 436,663.65 | 01/01/2022 | 03/31/2022 |
695100382 | 006 | RT | Pueblo | CO | 6,047,370.01 | 690,348.74 | 128,577.08 | 01/01/2022 | 03/31/2022 |
304101216 | 007 | N/A | 53,976,526.41 | 10,270,774.27 | 5,188,486.16 | 01/01/2022 | 06/30/2022 | ||
623100145 | 008 | MF | State College | PA | 56,043,813.48 | 5,122,791.70 | 1,358,803.56 | 01/01/2022 | 03/31/2022 |
623100149 | 009 | OF | Brooklyn | NY | 45,093,536.69 | 4,607,983.76 | 3,407,584.39 | Not Available | Not Available |
302731010 | 010 | MF | Columbus | OH | 36,564,100.48 | 4,027,215.00 | 3,703,795.00 | Not Available | Not Available |
623100150 | 011 | N/A | 32,449,034.16 | 4,029,569.00 | 3,241,916.00 | Not Available | Not Available | ||
302731012 | 012 | N/A | 28,894,457.03 | 2,376,675.56 | 1,743,688.28 | Not Available | Not Available | ||
302731013 | 013 | N/A | 28,525,345.41 | 11,669,193.79 | 4,422,424.00 | 01/01/2022 | 06/30/2022 | ||
302731015 | 015 | RT | Portland | OR | 18,272,712.12 | 2,656,275.42 | 940,654.51 | 01/01/2022 | 06/30/2022 |
302731017 | 017 | N/A | 16,640,616.11 | 2,249,862.93 | 1,719,159.63 | Not Available | Not Available | ||
302731018 | 018 | RT | Honolulu | HI | 18,000,000.00 | 1,517,705.95 | 1,138,967.82 | Not Available | Not Available |
302731019 | 019 | MF | Stephenville | TX | 16,201,913.15 | 1,782,662.00 | 1,787,599.00 | Not Available | Not Available |
695100371 | 020 | N/A | 11,236,291.46 | 1,246,876.00 | 1,050,936.00 | Not Available | Not Available | ||
695100343 | 021 | MF | Garland | TX | 10,681,104.64 | 1,342,404.00 | 665,749.00 | Not Available | Not Available |
302731022 | 022 | RT | Phoenix | AZ | 10,557,909.33 | 869,987.00 | 518,406.62 | 01/01/2022 | 06/30/2022 |
304101234 | 023 | RT | Katy | TX | 10,024,822.01 | 1,324,207.78 | 651,481.84 | 01/01/2022 | 06/30/2022 |
623100142 | 024 | RT | Smyrna | DE | 9,252,420.09 | 1,198,150.40 | 602,448.00 | 01/01/2022 | 06/30/2022 |
623100143 | 025 | OF | Maumee | OH | 8,454,944.75 | 564,195.71 | 191,314.92 | 01/01/2022 | 06/30/2022 |
695100375 | 026 | LO | Thibodaux | LA | 6,157,198.64 | 1,620,806.90 | 2,094,724.39 | 04/01/2021 | 03/31/2022 |
302731027 | 027 | RT | Houston | TX | 7,008,574.34 | 874,087.64 | 651,339.81 | Not Available | Not Available |
695100372 | 028 | RT | Lee's Summit | MO | 6,822,950.53 | 554,269.47 | 282,707.51 | 01/01/2022 | 06/30/2022 |
695100374 | 029 | LO | Jennings | LA | 5,477,043.19 | 950,514.37 | 895,801.81 | 04/01/2021 | 03/31/2022 |
Reports Available at | sf.citidirect.com | Page 14 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
NOI Detail |
Property | Ending | Preceding | Most | Most Recent | Most Recent | ||||
Loan | Type | Scheduled | Fiscal | Recent | Financial As of | Financial As | |||
Number | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | of End Date |
302731030 | 030 | RT | San Tan Valley | AZ | 7,200,277.38 | 945,507.00 | 460,508.00 | 01/01/2022 | 06/30/2022 |
623100148 | 031 | RT | Delavan | WI | 6,070,770.11 | 593,901.49 | 259,154.11 | 01/01/2022 | 06/30/2022 |
695100368 | 032 | OF | Sunnyvale | CA | 6,540,073.05 | 1,220,820.87 | 620,738.24 | 01/01/2022 | 06/30/2022 |
302731033 | 033 | RT | Marshfield | WI | 6,010,521.56 | 742,380.21 | 383,947.74 | 01/01/2022 | 06/30/2022 |
695100383 | 034 | LO | McComb | MS | 5,011,089.47 | 1,220,410.57 | 1,299,258.78 | 04/01/2021 | 03/31/2022 |
623100144 | 035 | RT | Prescott Valley | AZ | 5,174,331.32 | 981,641.33 | 553,207.32 | 01/01/2022 | 06/30/2022 |
302731036 | 036 | RT | Surprise | AZ | 6,138,058.12 | 720,627.46 | 424,971.27 | 01/01/2022 | 06/30/2022 |
304101230 | 037 | RT | Las Vegas | NV | 5,950,349.54 | 741,990.33 | 361,277.40 | 01/01/2022 | 06/30/2022 |
695100377 | 038 | N/A | 5,392,412.26 | 639,158.45 | 424,713.19 | 01/01/2022 | 06/30/2022 | ||
623100146 | 039 | RT | Katy | TX | 5,375,621.47 | 694,278.72 | 367,461.36 | 01/01/2022 | 06/30/2022 |
304101224 | 040 | IN | Wixom | MI | 4,743,625.37 | 1,052,953.36 | 590,855.36 | 01/01/2022 | 06/30/2022 |
695100361 | 041 | SS | Grand Rapids | MI | 5,195,453.35 | 691,725.00 | 508,768.00 | Not Available | Not Available |
695100370 | 042 | MF | Winston-Salem | NC | 3,995,523.70 | 895,956.24 | 492,775.64 | 01/01/2022 | 06/30/2022 |
302731044 | 044 | IN | Irving | TX | 3,945,685.88 | 698,783.22 | 411,098.97 | 01/01/2022 | 06/30/2022 |
695100363 | 045 | SS | Chesterfield | MI | 4,139,235.00 | 498,052.00 | 379,792.00 | Not Available | Not Available |
302731046 | 046 | RT | Fayetteville | GA | 3,392,663.70 | 587,971.55 | 293,386.56 | 01/01/2022 | 06/30/2022 |
304101232 | 047 | N/A | 3,529,802.63 | 398,102.96 | 110,556.98 | 01/01/2022 | 03/31/2022 | ||
695100362 | 049 | SS | Wyoming | MI | 3,425,573.62 | 437,223.00 | 341,379.00 | Not Available | Not Available |
302731050 | 050 | RT | Scottsdale | AZ | 3,351,261.87 | 365,809.39 | 187,983.00 | 01/01/2022 | 06/30/2022 |
695100367 | 051 | SS | Westland | MI | 3,309,546.67 | 488,899.00 | 377,303.00 | Not Available | Not Available |
302731051 | 052 | IN | San Antonio | TX | 3,061,002.63 | 489,965.56 | 259,361.96 | 01/01/2022 | 06/30/2022 |
302731053 | 053 | IN | Denver | CO | 3,056,184.50 | 311,878.13 | 112,341.37 | 01/01/2022 | 03/31/2022 |
695100347 | 054 | OF | Houston | TX | 2,625,678.45 | 460,746.08 | 111,174.78 | 01/01/2022 | 03/31/2022 |
695100373 | 055 | RT | Lexington | KY | 2,652,354.74 | 420,338.23 | 55,804.96 | 01/01/2022 | 03/31/2022 |
304101214 | 057 | MH | Tucson | AZ | 2,047,265.05 | 878,878.61 | 235,683.35 | 01/01/2022 | 03/31/2022 |
302731058 | 058 | IN | Allentown | PA | 1,356,674.00 | 493,738.00 | 320,304.00 | Not Available | Not Available |
302731059 | 059 | RT | Fresno | CA | 1,944,323.32 | 255,842.44 | 48,499.98 | 01/01/2022 | 03/31/2022 |
Reports Available at | sf.citidirect.com | Page 15 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
NOI Detail |
Property | Ending | Preceding | Most | Most Recent | Most Recent | ||||||
Loan | Type | Scheduled | Fiscal | Recent | Financial As of | Financial As | |||||
Number | OMCR | (1 | ) | City | State | Balance | Year NOI | NOI | Start Date | of End Date | |
304101218 | 060 | SS | Pleasanton | CA | 1,785,034.36 | 968,139.39 | 243,493.85 | 01/01/2022 | 03/31/2022 | ||
302731061 | 061 | RT | Williamsburg | VA | 1,597,922.96 | 170,432.00 | 174,058.00 | 07/01/2021 | 06/30/2022 | ||
695100353 | 062 | SS | Danville | IL | 1,499,278.02 | 163,581.00 | 93,717.12 | 01/01/2022 | 06/30/2022 | ||
Totals | Count: | 57 | 719,748,509.83 | 125,775,324.21 | 66,252,000.37 |
Reports Available at | sf.citidirect.com | Page 16 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Delinquency Loan Detail |
Actual | Paid | Current P&I | Total P&I | Cumulative | Other Expense | Payment | Workout | Most Recent | ||||||||
Loan | # of Months | Principal | Through | Advances | Advances | Accrued Unpaid | Advances | Status | Strategy | Special Serv | Foreclosure | Bankruptcy | REO | |||
Number | OMCR | Delinq | Balance | Date | (Net of ASER) | Outstanding | Interest Advances | Outstanding | (2 | ) | (3 | ) | Transfer Date | Date | Date | Date |
695100368 | 032 | <1 | 6,550,079.83 | 8/6/22 | 35,692.92 | 35,636.52 | 0.00 | 0.00 | B | 0 | ||||||
Totals | Count: | 1 | 6,550,079.83 | 35,692.92 | 35,636.52 | 0.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 17 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Historical Delinquency Information |
Distribution | Less Than 1 Month | 1 Month | 2 Months | 3 Months | 4+ Months | Bankruptcy | Foreclosure | REO | ||||||||||||||||||||||||
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 | # | ||||||||||||||||
09/12/2022 | 6,540,073.05 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.909 | % | 1.8 | % | 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 | % | |
08/12/2022 | 28,933,832.25 | 1 | 6,835,419.44 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
4.014 | % | 1.8 | % | 0.948 | % | 1.8 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
07/12/2022 | 35,820,887.24 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
4.962 | % | 3.5 | % | 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 | % | |
06/10/2022 | 6,861,106.67 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.949 | % | 1.8 | % | 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 | % | |
05/12/2022 | 35,928,797.65 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
4.962 | % | 3.5 | % | 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 | % | |
04/12/2022 | 6,886,588.40 | 1 | 29,098,502.42 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.950 | % | 1.8 | % | 4.013 | % | 1.8 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
03/11/2022 | 36,035,730.47 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
4.962 | % | 3.5 | % | 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 | % | |
02/11/2022 | 6,913,683.52 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.926 | % | 1.7 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
01/12/2022 | 36,152,467.99 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
4.836 | % | 3.4 | % | 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 | % | |
12/10/2021 | 6,937,832.82 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.927 | % | 1.7 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
11/15/2021 | 6,950,747.12 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.927 | % | 1.7 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
10/13/2021 | 6,962,695.43 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.927 | % | 1.7 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % |
Reports Available at | sf.citidirect.com | Page 18 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Appraisal Reduction Detail |
Appraisal | Appraisal | Most Recent | Cumulative | |||
Loan Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
There is no appraisal reduction activity for the current distribution period. | ||||||
Totals |
Reports Available at | sf.citidirect.com | Page 19 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Historical Appraisal Reduction Detail |
Distribution | Loan | Appraisal | Appraisal | Most Recent | Cumulative | ||
Date | Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
10/13/2020 | 304101228 | 014 | Denver Merchandise Mart | 5,853,272.61 | 09/08/2020 | 24,583.74 | 24,583.74 |
11/13/2020 | 304101228 | 014 | Denver Merchandise Mart | 0.00 | 11/06/2020 | 0.00 | 24,583.74 |
12/11/2020 | 304101228 | 014 | Denver Merchandise Mart | 0.00 | 11/06/2020 | 0.00 | 24,583.74 |
01/12/2021 | 304101228 | 014 | Denver Merchandise Mart | 0.00 | 11/06/2020 | 0.00 | 24,583.74 |
02/12/2021 | 304101228 | 014 | Denver Merchandise Mart | 0.00 | 11/06/2020 | 0.00 | 24,583.74 |
03/12/2021 | 304101228 | 014 | Denver Merchandise Mart | 0.00 | 11/06/2020 | 0.00 | 24,583.74 |
04/12/2021 | 304101228 | 014 | Denver Merchandise Mart | 0.00 | 11/06/2020 | -24,583.74 | 0.00 |
Reports Available at | sf.citidirect.com | Page 20 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Loan Modification Detail |
Modification | Modification | Modification | |||
Loan Number | OMCR | Property Name | Date | Type (4) | Description |
There is no loan modification activity for the current distribution period. | |||||
Totals |
Reports Available at | sf.citidirect.com | Page 21 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Historical Loan Modification Detail |
Distribution | Loan | Modification | Modification | Modification | ||
Date | Number | OMCR | Property Name | Date | Type (4) | Description |
There is no historical loan modification activity. |
Reports Available at | sf.citidirect.com | Page 22 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Specially Serviced Loan Detail |
Workout | Most Recent | Most Recent | |||||||
Loan | Strategy | Inspection | Specially Serviced | Most Recent | Most Recent | Other REO | |||
Number | OMCR | (3 | ) | Date | Transfer Date | Valuation Date | Value | Property Value | Comment from Special Servicer |
302731012 | 012 | 13 | 3/1/22 | 6/12/14 | 45,250,000.00 | 0.00 | See the loan supplemental file for comments. | ||
Totals | 1 | 45,250,000.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 23 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Historical Specially Serviced Loan Detail |
Special | Workout | Special | Property | Net | |||||||||||||||
Distribution | Loan | Serviced | Strategy | Serviced | Scheduled | Actual | Type | Interest | Note | Operating | Maturity | ||||||||
Date | Number | OMCR | Trans Date | (3 | ) | Loan to MS | Balance | Balance | (1 | ) | State | Rate | Date | Income (NOI) | DSCR | Date | WART | ||
9/12/22 | 302731012 | 012 | 3/1/22 | 13 | 28,894,457.03 | 28,894,457.03 | 0 | 4.672 | % | 1,743,688.28 | 1.25 | % | 7/1/24 | 22 | |||||
8/12/22 | 302731012 | 012 | 3/1/22 | 13 | 28,933,832.25 | 28,973,049.69 | 0 | 4.672 | % | 1,743,688.28 | 1.25 | % | 7/1/24 | 23 | |||||
7/12/22 | 302731012 | 012 | 3/1/22 | 13 | 28,973,049.69 | 29,016,555.65 | 0 | 4.672 | % | 1,743,688.28 | 1.25 | % | 7/1/24 | 24 | |||||
6/10/22 | 302731012 | 012 | 3/1/22 | 13 | 29,016,555.65 | 29,016,555.65 | 0 | 4.672 | % | 1,743,688.28 | 1.25 | % | 7/1/24 | 25 | |||||
5/12/22 | 302731012 | 012 | 3/1/22 | 13 | 29,055,377.51 | 29,098,502.42 | 0 | 4.672 | % | 1,743,688.28 | 1.25 | % | 7/1/24 | 26 | |||||
4/12/22 | 302731012 | 012 | 3/1/22 | 13 | 29,098,502.42 | 29,188,686.45 | 0 | 4.672 | % | 1,743,688.28 | 1.25 | % | 7/1/24 | 27 | |||||
3/11/22 | 302731012 | 012 | 3/1/22 | 0 | 29,136,932.40 | 29,188,686.45 | 0 | 4.672 | % | 1,743,688.28 | 1.25 | % | 7/1/24 | 28 | |||||
4/12/21 | 304101228 | 014 | 6/11/20 | 98 | 0.00 | 0.00 | 18 | CO | 5.050 | % | 1,743,367.00 | 1.83 | % | 9/6/24 | 41 | ||||
3/12/21 | 304101228 | 014 | 6/11/20 | 1 | 22,993,821.52 | 23,644,451.27 | 18 | CO | 5.050 | % | 1,743,367.00 | 1.83 | % | 9/6/24 | 42 | ||||
2/12/21 | 304101228 | 014 | 6/11/20 | 1 | 23,061,866.48 | 23,644,451.27 | 18 | CO | 5.050 | % | 1,743,367.00 | 1.83 | % | 9/6/24 | 43 | ||||
1/12/21 | 304101228 | 014 | 6/11/20 | 1 | 23,119,953.64 | 23,644,451.27 | 18 | CO | 5.050 | % | 1,743,367.00 | 1.83 | % | 9/6/24 | 44 | ||||
12/11/20 | 304101228 | 014 | 6/11/20 | 1 | 23,177,789.30 | 23,644,451.27 | 18 | CO | 5.050 | % | 1,743,367.00 | 1.83 | % | 9/6/24 | 45 | ||||
11/13/20 | 304101228 | 014 | 6/11/20 | 1 | 23,238,620.29 | 23,644,451.27 | 18 | CO | 5.050 | % | 1,743,367.00 | 1.83 | % | 9/6/24 | 46 | ||||
10/13/20 | 304101228 | 014 | 6/11/20 | 1 | 23,295,942.15 | 23,644,451.27 | 18 | CO | 5.050 | % | 1,386,812.00 | 2.91 | % | 9/6/24 | 47 | ||||
9/14/20 | 304101228 | 014 | 6/11/20 | 98 | 23,356,278.00 | 23,644,451.27 | 18 | CO | 5.050 | % | 1,386,812.00 | 2.91 | % | 9/6/24 | 48 | ||||
8/12/20 | 304101228 | 014 | 6/11/20 | 98 | 23,413,090.42 | 23,644,451.27 | 18 | CO | 5.050 | % | 1,386,812.00 | 2.91 | % | 9/6/24 | 49 | ||||
7/10/20 | 304101228 | 014 | 6/11/20 | 0 | 23,469,656.86 | 23,644,451.27 | 18 | CO | 5.050 | % | 1,386,812.00 | 2.91 | % | 9/6/24 | 50 |
Reports Available at | sf.citidirect.com | Page 24 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Unscheduled Principal Detail |
Liquidation / | Liquid / Prepay | Unscheduled | Unscheduled | Other | Prepayment Interest | Prepayment | Yield Maintenance | ||
Loan Number | OMCR | Prepayment Date | Type (5) | Principal Collections | Principal Adjustments | Interest Adjustments | Excess / (Shortfall) | Penalties | Penalties |
There is no unscheduled principal activity for the current distribution period. | |||||||||
Totals |
Reports Available at | sf.citidirect.com | Page 25 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2014-GC25 | ||
Historical Unscheduled Principal Detail |
Distribution | Loan | Liquidation / | Liquid / Prepay | Unscheduled | Unscheduled | Other | Prepayment Interest | Prepayment | Yield Maintenance | |
Date | Number | OMCR | Prepayment Date | Type (5) | Principal Collections | Principal Adjustments | Interest Adjustments | Excess / (Shortfall) | Penalties | Penalties |
4/12/21 | 304101228 | 014 | 4/1/21 | 9 | 22,935,185.86 | 0.00 | 0.00 | 0.00 | 0.00 | 2,437,014.66 |
3/11/22 | 695100365 | 016 | 3/2/22 | 9 | 19,039,950.77 | 0.00 | 0.00 | 0.00 | 0.00 | 822,105.69 |
11/14/16 | 304101235 | 043 | 11/8/16 | 9 | 4,670,257.11 | 0.00 | 0.00 | 19,401.37 | 0.00 | 462,190.40 |
6/12/19 | 695100369 | 048 | 6/6/19 | 2 | 3,527,984.58 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
10/13/21 | 695100366 | 056 | 10/6/21 | 9 | 2,253,097.98 | 0.00 | 0.00 | 0.00 | 0.00 | 295,925.51 |
Reports Available at | sf.citidirect.com | Page 26 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 | |||||||||||
Determination Date: | 09/06/2022 | ||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||
Series 2014-GC25 | |||||||||||||
Liquidated Loan Detail | |||||||||||||
Loan | Final Recovery | Most Recent | Most Recent | Actual | Gross | Proceeds | Liquidation | Net Liquidation | Net Proceeds | Realized | Repurchased by | ||
Number | OMCR | Determ Date | Appraisal Date | Appraisal Value | Balance | Proceeds | as % of Act Bal | Expenses | Proceeds | as a % of Act Bal | Losses | Seller (Y/N) | |
304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | ||||
Totals | 1 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||||
Reports Available at sf.citidirect.com | Page 27 of 29 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 | |||||||||||
Determination Date: | 09/06/2022 | ||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||
Series 2014-GC25 | |||||||||||||
Historical Liquidated Loan Detail | |||||||||||||
Distribution | Loan | Final Recovery | Most Recent | Most Recent | Actual | Gross | Gross Proceeds | Liquidation | Net Liquidation | Net Proceeds | Realized Repurchased by | ||
Date | Number | OMCR | Determ Date | Appraisal Date | Appraisal Value | Balance | Proceeds | as % of Act Bal | Expenses | Proceeds | as a % of Act Bal | Loss | Seller (Y/N) |
9/12/22 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||
8/12/22 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 15.75 | |||
7/12/22 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 15.75 | |||
6/10/22 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 117.24 | |||
5/12/22 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||
4/12/22 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||
3/11/22 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||
2/11/22 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||
1/12/22 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||
12/10/21 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 260.62 | |||
11/15/21 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 9,437.50 | |||
10/13/21 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||
9/13/21 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||
8/12/21 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||
7/12/21 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||
6/11/21 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||
5/12/21 | 304101228 | 014 | 0.00 | 0.00 | 0.00 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | |||
4/12/21 | 304101228 | 014 | 10/16/20 | 32,800,000.00 | 0.00 | 22,993,821.52 | 0.00 | 2,708,357.42 | 29,494,128.80 | 0.00 | 0.00 | ||
Reports Available at sf.citidirect.com | Page 28 of 29 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2014-GC25 | |||||||
Determination Date: | 09/06/2022 | ||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||
Series 2014-GC25 | |||||||||
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 | . | Liquidation prior to 7/1/2006 | |||
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 | . | 90-120 Days Delinquent | 6 | . | Capitalization of Interest | ||||
4 | . | Performing Matured Balloon | 7 | . | Capitalization of Taxes | ||||
5 | . | Non Performing Matured Balloon | 8 | . | Other | ||||
6. 121+ Days Delinquent | 9 | . | Combination | ||||||
Reports Available at sf.citidirect.com | Page 29 of 29 | © Copyright 2022 Citigroup |