EX-99.1 2 ex99_1.htm certstmt_10dccmt14gc251903.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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
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: Danny Lee Citibank, N.A.
  danny1.lee@citi.com Agency and Trust
  Tel: (212) 816-4936 388 Greenwich Street, 14th Floor
  Fax: (212) 816-5527 New York, NY 10013

 

Reports Available at sf.citidirect.com Page 1 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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   161,636.89   1.485000 % 30/360   02/01 - 02/28   200.03   161,636.89   0.00     161,836.92   0.00   0.00     0.00
Class A-2 9,763,000.00   9,763,000.00   3.259000 % 30/360   02/01 - 02/28   26,514.68   731,056.66   0.00     757,571.34   0.00   0.00     9,031,943.34
Class A-3 235,000,000.00   235,000,000.00   3.372000 % 30/360   02/01 - 02/28   660,350.00   0.00   0.00     660,350.00   0.00   0.00     235,000,000.00
Class A-4 248,803,000.00   248,803,000.00   3.635000 % 30/360   02/01 - 02/28   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   65,202,000.00   3.371000 % 30/360   02/01 - 02/28   183,163.29   0.00   0.00     183,163.29   0.00   0.00     65,202,000.00
Class A-S 45,259,000.00   45,259,000.00   4.017000 % 30/360   02/01 - 02/28   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   02/01 - 02/28   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   4.528385 % 30/360   02/01 - 02/28   150,931.07   0.00   0.00     150,931.07   0.00   0.00     39,996,000.00
Class D 49,469,000.00   49,469,000.00   3.548000 % 30/360   02/01 - 02/28   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   02/01 - 02/28   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   02/01 - 02/28   49,175.93   0.00   0.00     49,175.93   0.00   0.00     17,893,000.00
Class G 30,524,109.00   30,524,109.00   3.298000 % 30/360   02/01 - 02/28   83,890.42   0.00   0.00     83,890.42   0.00   0.00     30,524,109.00
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   811,536,745.89               2,442,490.92   892,693.55   0.00     3,335,184.47   0.00   0.00     810,644,052.34
Notional Classes                                                  
Class X-A 634,673,000.00   604,188,636.89   1.002205 % 30/360   02/01 - 02/28   504,600.70   0.00   0.00     504,600.70   0.00   0.00     603,295,943.34
Class X-B 52,626,000.00   52,626,000.00   0.183385 % 30/360   02/01 - 02/28   8,042.35   0.00   0.00     8,042.35   0.00   0.00     52,626,000.00
Class X-D 49,469,000.00   49,469,000.00   0.980385 % 30/360   02/01 - 02/28   40,415.55   0.00   0.00     40,415.55   0.00   0.00     49,469,000.00
Class X-E 16,840,000.00   16,840,000.00   1.230385 % 30/360   02/01 - 02/28   17,266.40   0.00   0.00     17,266.40   0.00   0.00     16,840,000.00
Class X-F 17,893,000.00   17,893,000.00   1.230385 % 30/360   02/01 - 02/28   18,346.07   0.00   0.00     18,346.07   0.00   0.00     17,893,000.00
Class X-G 30,524,109.00   30,524,109.00   1.230385 % 30/360   02/01 - 02/28   31,297.00   0.00   0.00     31,297.00   0.00   0.00     30,524,109.00
Totals 802,025,109.00   771,540,745.89               619,968.07   0.00   0.00     619,968.07   0.00   0.00     770,648,052.34
Non-Active Exchangeable Certificates                                            
Class PEZ 137,881,000.00   137,881,000.00   0.000000 % 30/360   02/01 - 02/28   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 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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 2/28/2019   5.274323   0.006527   5.274323   0.000000   5.280850   0.000000   0.000000   0.000000
Class A-2 17322 YAB6 2/28/2019   1,000.000000   2.715833   74.880330   0.000000   77.596163   0.000000   0.000000   925.119670
Class A-3 17322 YAC4 2/28/2019   1,000.000000   2.810000   0.000000   0.000000   2.810000   0.000000   0.000000   1,000.000000
Class A-4 17322 YAD2 2/28/2019   1,000.000000   3.029167   0.000000   0.000000   3.029167   0.000000   0.000000   1,000.000000
Class A-AB 17322 YAE0 2/28/2019   1,000.000000   2.809167   0.000000   0.000000   2.809167   0.000000   0.000000   1,000.000000
Class A-S 17322 YAF7 2/28/2019   1,000.000000   3.347500   0.000000   0.000000   3.347500   0.000000   0.000000   1,000.000000
Class B 17322 YAG5 2/28/2019   1,000.000000   3.620833   0.000000   0.000000   3.620833   0.000000   0.000000   1,000.000000
Class C 17322 YAH3 2/28/2019   1,000.000000   3.773654   0.000000   0.000000   3.773654   0.000000   0.000000   1,000.000000
Class D 17322 YAM2 2/28/2019   1,000.000000   2.956667   0.000000   0.000000   2.956667   0.000000   0.000000   1,000.000000
  U1740 PAA2                                  
Class E 17322 YAP5 2/28/2019   1,000.000000   2.748333   0.000000   0.000000   2.748333   0.000000   0.000000   1,000.000000
  IAI                                    
Class F 17322 YAR1 2/28/2019   1,000.000000   2.748333   0.000000   0.000000   2.748333   0.000000   0.000000   1,000.000000
  IAI                                    
Class G 17322 YAT7 2/28/2019   1,000.000000   2.748333   0.000000   0.000000   2.748333   0.000000   0.000000   1,000.000000
  IAI                                    
Class R 17322 YBD1 2/28/2019   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class X-A 17322 YAJ9 2/28/2019   951.968395   0.795056   0.000000   0.000000   0.795056   0.000000   0.000000   950.561854
Class X-B 17322 YAK6 2/28/2019   1,000.000000   0.152821   0.000000   0.000000   0.152821   0.000000   0.000000   1,000.000000
Class X-D 17322 YAV2 2/28/2019   1,000.000000   0.816987   0.000000   0.000000   0.816987   0.000000   0.000000   1,000.000000
  Reg S / IAI                                    
Class X-E 17322 YAX8 2/28/2019   1,000.000000   1.025321   0.000000   0.000000   1.025321   0.000000   0.000000   1,000.000000
  Reg S / IAI                                    
Class X-F 17322 YAZ3 2/28/2019   1,000.000000   1.025321   0.000000   0.000000   1.025321   0.000000   0.000000   1,000.000000
  Reg S / IAI                                    
Class X-G 17322 YBB5 2/28/2019   1,000.000000   1.025321   0.000000   0.000000   1.025321   0.000000   0.000000   1,000.000000
  Reg S / IAI                                    

 

Reports Available at sf.citidirect.com Page 3 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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-1 161,636.89   1.485000 % 30/360 200.03   0.00   0.00   0.00     200.03 0.00   200.03     0.00
Class A-2 9,763,000.00   3.259000 % 30/360 26,514.68   0.00   0.00   0.00     26,514.68 0.00   26,514.68     0.00
Class A-3 235,000,000.00   3.372000 % 30/360 660,350.00   0.00   0.00   0.00     660,350.00 0.00   660,350.00     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 65,202,000.00   3.371000 % 30/360 183,163.29   0.00   0.00   0.00     183,163.29 0.00   183,163.29     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   4.528385 % 30/360 150,931.07   0.00   0.00   0.00     150,931.07 0.00   150,931.07     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 30,524,109.00   3.298000 % 30/360 83,890.43   314.73   0.86   0.00     84,206.02 0.00   83,890.42     315.60
Class R 0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Totals 811,536,745.89         2,442,490.93   314.73   0.86   0.00     2,442,806.52 0.00   2,442,490.92     315.60
Notional Classes                                          
Class X-A 604,188,636.89   1.002205 % 30/360 504,600.70   0.00   0.00   0.00     504,600.70 0.00   504,600.70     0.00
Class X-B 52,626,000.00   0.183385 % 30/360 8,042.35   0.00   0.00   0.00     8,042.35 0.00   8,042.35     0.00
Class X-D 49,469,000.00   0.980385 % 30/360 40,415.55   0.00   0.00   0.00     40,415.55 0.00   40,415.55     0.00
Class X-E 16,840,000.00   1.230385 % 30/360 17,266.40   0.00   0.00   0.00     17,266.40 0.00   17,266.40     0.00
Class X-F 17,893,000.00   1.230385 % 30/360 18,346.07   0.00   0.00   0.00     18,346.07 0.00   18,346.07     0.00
Class X-G 30,524,109.00   1.230385 % 30/360 31,297.00   0.00   0.00   0.00     31,297.00 0.00   31,297.00     0.00
Totals 771,540,745.89         619,968.07   0.00   0.00   0.00     619,968.07 0.00   619,968.07     0.00

 

Reports Available at sf.citidirect.com Page 4 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    Commercial Mortgage Pass-Through Certificates
    Series 2014-GC25
    Principal Distribution Detail
DISTRIBUTION IN DOLLARS  

 

      Prior   Scheduled   Unscheduled       Current   Current     Current Cumulative Original   Current   Original   Current  
  Original   Principal   Principal   Principal   Balance   Realized   Principal     Principal Realized   Class   Class   Credit   Credit  
Class Balance   Balance   Distribution   Distribution   Change   Loss   Recoveries     Balance Loss   (%)   (%)   Support Support  
(1) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9)= (3)-(4)-(5)+(6)-(7)+(8) (10 ) (11 ) (12 ) (13 ) (14 )
 
Class A-1 30,646,000.00   161,636.89   161,636.89   0.00   0.00   0.00   0.00     0.00 0.00   3.64 % 0.00 % 30.00 % N/A  
Class A-2 9,763,000.00   9,763,000.00   731,056.66   0.00   0.00   0.00   0.00     9,031,943.34 0.00   1.16 % 1.11 % 30.00 % 31.16 %
Class A-3 235,000,000.00   235,000,000.00   0.00   0.00   0.00   0.00   0.00     235,000,000.00 0.00   27.91 % 28.99 % 30.00 % 31.16 %
Class A-4 248,803,000.00   248,803,000.00   0.00   0.00   0.00   0.00   0.00     248,803,000.00 0.00   29.55 % 30.69 % 30.00 % 31.16 %
Class A-AB 65,202,000.00   65,202,000.00   0.00   0.00   0.00   0.00   0.00     65,202,000.00 0.00   7.74 % 8.04 % 30.00 % 31.16 %
Class A-S 45,259,000.00   45,259,000.00   0.00   0.00   0.00   0.00   0.00     45,259,000.00 0.00   5.38 % 5.58 % 24.63 % 25.58 %
Class B 52,626,000.00   52,626,000.00   0.00   0.00   0.00   0.00   0.00     52,626,000.00 0.00   6.25 % 6.49 % 18.38 % 19.09 %
Class C 39,996,000.00   39,996,000.00   0.00   0.00   0.00   0.00   0.00     39,996,000.00 0.00   4.75 % 4.93 % 13.63 % 14.15 %
Class D 49,469,000.00   49,469,000.00   0.00   0.00   0.00   0.00   0.00     49,469,000.00 0.00   5.88 % 6.10 % 7.75 % 8.05 %
Class E 16,840,000.00   16,840,000.00   0.00   0.00   0.00   0.00   0.00     16,840,000.00 0.00   2.00 % 2.08 % 5.75 % 5.97 %
Class F 17,893,000.00   17,893,000.00   0.00   0.00   0.00   0.00   0.00     17,893,000.00 0.00   2.13 % 2.21 % 3.63 % 3.77 %
Class G 30,524,109.00   30,524,109.00   0.00   0.00   0.00   0.00   0.00     30,524,109.00 0.00   3.63 % 3.77 % 0.00 % 0.00 %
Totals 842,021,109.00   811,536,745.89   892,693.55   0.00   0.00   0.00   0.00     810,644,052.34 0.00   100.00 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 5 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    Commercial Mortgage Pass-Through Certificates
    Series 2014-GC25
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available    
Scheduled Interest 2,870,543.51  
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:   2,870,543.51
Principal Funds Available    
Scheduled Principal 892,693.55  
Curtailments 0.00  
Principal Prepayments 0.00  
Net Liquidation Proceeds 0.00  
Repurchased Principal 0.00  
Substitution Principal 0.00  
Other Principal 0.00  
Total Principal Funds Available:   892,693.55
Other Funds Available    
Yield Maintenance Charges 0.00  
Withdrawal of Withheld Amounts from the Interest Reserve Account 204,423.08  
Deposit of Withheld Amounts to the Interest Reserve Account 0.00  
Total Other Funds Available:   204,423.08
Total Funds Available   3,967,660.14

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 8,818.92  
Trustee/Certificate Administrator Fee 2,398.58  
Operating Advisor Fee 974.50  
CREFC® Intellectual Property Royalty License Fee 315.60  
Total Scheduled Fees:   12,507.60
Additional Fees, Expenses, etc.    
Additional Servicing Fee 0.00  
Special Servicing Fee 0.00  
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.:   0.00
Distributions    
Interest Distribution 3,062,458.99  
Principal Distribution 892,693.55  
Yield Maintenance Charge Distribution 0.00  
Total Distributions:   3,955,152.54
Total Funds Allocated   3,967,660.14

 

Reports Available at sf.citidirect.com Page 6 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    Commercial Mortgage Pass-Through Certificates
    Series 2014-GC25
    Other Information

 

Interest Reserve Account Information    
Beginning Interest Reserve Account Balance 204,423.08  
Deposit of Withheld Amounts to the Interest Reserve Account 0.00  
Withdrawal of Withheld Amounts from the Interest Reserve Account (204,423.08 )
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 96.273602 %
 
Controlling Class Information    
The 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 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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 1 0.00 0.00 0.0000 0 0.000000
1 to 5,000,000 20 60,729,098.33 7.49 4.7162 62 2.276328
5,000,001 to 10,000,000 21 148,093,642.65 18.27 4.6939 66 1.950132
10,000,001 to 15,000,000 5 57,614,256.88 7.11 4.5938 66 1.877308
15,000,001 to 20,000,000 6 111,609,340.88 13.77 4.5243 67 1.778748
20,000,001 to 25,000,000 1 24,367,868.25 3.01 5.0500 66 1.986400
25,000,001 to 30,000,000 1 30,000,000.00 3.70 4.5850 65 0.831200
30,000,001 to 35,000,000 2 65,125,241.77 8.03 4.6390 64 1.710460
35,000,001 to 40,000,000 1 38,500,000.00 4.75 4.3105 66 2.552900
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 47,958,140.34 5.92 4.7500 67 1.311600
50,000,001 to 55,000,000 0 0.00 0.00 0.0000 0 0.000000
55,000,001 to 60,000,000 2 116,646,463.86 14.39 4.5722 66 1.717639
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 13.57 4.0500 66 2.266300
Totals 62 810,644,052.96 100.00 4.5476 66 1.886523
 
 
 
 
(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
 
    8 191,923,730.77 23.68 4.6674 65 1.527576
Arizona   6 36,685,511.84 4.53 4.4389 66 2.430614
California   7 162,728,081.25 20.07 4.2943 66 2.141078
Colorado   3 34,148,838.47 4.21 4.9787 66 1.905131
Delaware   1 9,863,727.66 1.22 4.5700 66 2.062100
Georgia   3 6,036,505.39 0.74 4.8119 66 1.680369
Hawaii   1 18,000,000.00 2.22 4.4260 66 2.092900
Illinois   1 1,575,000.00 0.19 4.5550 66 2.616700
Kentucky   1 2,857,287.99 0.35 4.8780 66 1.881000
Louisiana   2 13,873,946.50 1.71 4.8300 66 1.322120
Michigan   5 22,172,866.27 2.74 4.6412 66 2.518673
Missouri   1 7,323,984.52 0.90 4.7500 66 1.251000
Mississippi   1 5,951,271.73 0.73 5.0080 67 1.591900
North Carolina   1 4,480,143.87 0.55 4.5800 66 1.832800
North Dakota   1 9,775,128.11 1.21 4.8970 67 3.145100
Nevada   1 6,250,000.00 0.77 4.5700 66 2.240700
New York   1 47,958,140.34 5.92 4.7500 67 1.311600
Ohio   2 47,618,093.75 5.87 4.4019 66 2.313220
Oregon   1 19,832,015.90 2.45 4.2360 67 1.529000
Pennsylvania   2 60,864,964.52 7.51 4.3505 66 1.941693
Texas   9 82,428,976.51 10.17 4.6052 66 1.970198
Virginia   1 1,710,133.14 0.21 5.4000 67 1.242600
Wisconsin   3 16,585,704.43 2.05 4.6786 54 1.444654
  Totals 62 810,644,052.96 100.00 4.5476 66 1.886523

 

Reports Available at sf.citidirect.com Page 8 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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 62 810,644,052.96 100.00 4.5476 66 1.886523
Totals 62 810,644,052.96 100.00 4.5476 66 1.886523

 

Property Type
 
Property # of Ending Sched % of Agg     Wtd Avg
Type Loans Balance Balance WAC WAM DSCR
 
Other 8 191,923,730.77 23.68 4.6674 65 1.527576
Multifamily 5 130,707,456.80 16.12 4.3881 66 2.036583
Retail 27 206,833,867.62 25.51 4.6243 66 1.849491
Industrial 6 37,440,761.58 4.62 4.7044 66 2.219571
Mobile Home Park 1 2,215,769.90 0.27 4.5300 65 5.144500
Office 5 176,929,280.92 21.83 4.3120 66 1.997457
Mixed Use 1 24,367,868.25 3.01 5.0500 66 1.986400
Lodging 3 19,825,218.23 2.45 4.8834 66 1.403104
Self Storage 6 20,400,098.89 2.52 4.4955 66 3.100732
Totals 62 810,644,052.96 100.00 4.5476 66 1.886523

 

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 5 68,746,950.00 8.48 4.6577 65 1.035573
1.251 to 1.500 12 182,624,785.43 22.53 4.8041 66 1.365058
1.501 to 1.750 9 92,223,858.71 11.38 4.5476 66 1.572606
1.751 to 2.000 13 142,008,823.81 17.52 4.6086 65 1.937953
2.001 to 2.250 5 72,018,274.86 8.88 4.5664 65 2.139371
2.251 to 2.500 7 154,222,500.00 19.02 4.1792 66 2.288903
2.501 to 2.750 6 74,447,241.94 9.18 4.4074 66 2.575313
2.751 to 3.000 0 0.00 0.00 0.0000 0 0.000000
3.001 to 3.250 2 13,255,128.11 1.64 4.7807 67 3.119371
3.251 to 3.500 1 6,945,621.31 0.86 4.5540 66 3.401600
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 4,150,868.79 0.51 4.4694 65 5.974973
Totals 62 810,644,052.96 100.00 4.5476 66 1.886523
 
 
(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   1 0.00 0.00 0.0000 0 0.000000
4.01 to 4.25   2 129,832,015.90 16.02 4.0784 66 2.153676
4.26 to 4.50   14 203,879,668.63 25.15 4.3849 66 2.171899
4.51 to 4.75   23 271,745,217.13 33.52 4.6381 65 1.737234
4.76 to 5.00   18 167,875,011.91 20.71 4.8464 66 1.576611
5.01 to 5.25   3 35,602,006.25 4.39 5.0489 66 1.909801
5.26 to 5.50   1 1,710,133.14 0.21 5.4000 67 1.242600
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 62 810,644,052.96 100.00 4.5476 66 1.886523

 

Reports Available at sf.citidirect.com Page 9 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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 2 3,545,006.14 0.44 4.6910 6 1.901600
61 to 90 Months 60 807,099,046.82 99.56 4.5469 66 1.886457
91 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Totals 62 810,644,052.96 100.00 4.5476 66 1.886523
 
 
(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 6 149,690,182.75 18.47 4.2174 66 2.121758
241 to 270 Months 5 42,850,545.85 5.29 4.9162 66 2.055609
271 to 300 Months 0 0.00 0.00 0.0000 0 0.000000
301 Months or Greater 51 618,103,324.36 76.25 4.6020 66 1.817832
Totals 62 810,644,052.96 100.00 4.5476 66 1.886523

 

Reports Available at sf.citidirect.com Page 10 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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 346,500.00 0.00 4.05000 % 9/1/24 N 110,000,000.00 110,000,000.00 3/1/19 N/A 0.00 0   0   0  
695100380 002 RT Redlands CA 72,633.68 36,290.29 4.85700 % 10/6/24 N 19,227,128.86 19,190,838.57 3/6/19 N/A 0.00 0   0   0  
695100381 003 RT Lancaster CA 48,422.46 24,193.52 4.85700 % 10/6/24 N 12,818,085.89 12,793,892.37 3/6/19 N/A 0.00 0   0   0  
695100379 004 RT Bismarck ND 37,301.39 18,405.77 4.89700 % 10/6/24 N 9,793,533.88 9,775,128.11 3/6/19 N/A 0.00 0   0   0  
695100378 005 RT Rancho Cucamonga CA 36,977.15 18,475.05 4.85700 % 10/6/24 N 9,788,356.68 9,769,881.63 3/6/19 N/A 0.00 0   0   0  
695100382 006 RT Pueblo CO 24,651.43 12,316.70 4.85700 % 10/6/24 N 6,525,571.32 6,513,254.62 3/6/19 N/A 0.00 0   0   0  
304101216 007 N/A     216,481.49 99,043.47 4.82000 % 8/6/24 N 57,745,507.33 57,646,463.86 3/6/19 N/A 0.00 0   0   0  
623100145 008 MF State College PA 198,698.89 0.00 4.33000 % 9/6/24 N 59,000,000.00 59,000,000.00 3/6/19 N/A 0.00 0   0   0  
623100149 009 OF Brooklyn NY 177,467.37 78,139.82 4.75000 % 10/6/24 N 48,036,280.16 47,958,140.34 3/6/19 N/A 0.00 0   0   0  
302731010 010 MF Columbus OH 129,075.53 0.00 4.31050 % 9/6/24 N 38,500,000.00 38,500,000.00 3/6/19 N/A 0.00 0   0   0  
623100150 011 N/A     124,403.49 58,823.96 4.61000 % 7/6/24 N 34,695,737.47 34,636,913.51 3/6/19 N/A 0.00 0   0   0  
302731012 012 N/A     110,954.65 45,914.33 4.67200 % 7/1/24 N 30,534,242.59 30,488,328.26 3/1/19 N/A 0.00 0   0   0  
302731013 013 N/A     106,983.33 0.00 4.58500 % 8/6/24 N 30,000,000.00 30,000,000.00 3/6/19 N/A 0.00 0   0   0  
304101228 014 MU Denver CO 95,957.72 62,669.13 5.05000 % 9/6/24 N 24,430,537.38 24,367,868.25 3/6/19 N/A 0.00 0   0   0  
302731015 015 RT Portland OR 65,472.06 40,118.88 4.23600 % 10/6/24 N 19,872,134.78 19,832,015.90 3/6/19 N/A 0.00 0   0   0  
695100365 016 IN Austin TX 68,629.17 0.00 4.52500 % 9/6/24 N 19,500,000.00 19,500,000.00 3/6/19 N/A 0.00 0   0   0  
302731017 017 N/A     61,589.18 30,087.63 4.45000 % 9/6/24 N 17,794,625.62 17,764,537.99 3/6/19 N/A 0.00 0   0   0  
302731018 018 RT Honolulu HI 61,964.00 0.00 4.42600 % 9/6/24 N 18,000,000.00 18,000,000.00 3/6/19 N/A 0.00 0   0   0  
302731019 019 MF Stephenville TX 62,933.23 30,022.89 4.66311 % 10/6/24 N 17,351,971.31 17,321,948.42 3/6/19 N/A 0.00 0   0   0  
695100371 020 N/A     40,929.79 0.00 4.45400 % 9/6/24 N 11,815,000.00 11,815,000.00 3/6/19 N/A 0.00 0   0   0  
695100343 021 MF Garland TX 39,604.51 19,379.12 4.45700 % 8/6/24 N 11,424,743.63 11,405,364.51 3/6/19 N/A 0.00 0   0   0  
302731022 022 RT Phoenix AZ 38,591.00 0.00 4.47000 % 9/6/24 N 11,100,000.00 11,100,000.00 3/6/19 N/A 0.00 0   0   0  
304101234 023 RT Katy TX 38,465.00 0.00 4.71000 % 10/6/24 N 10,500,000.00 10,500,000.00 3/6/19 N/A 0.00 0   0   0  
623100142 024 RT Smyrna DE 35,118.64 16,477.52 4.57000 % 9/6/24 N 9,880,205.18 9,863,727.66 3/6/19 N/A 0.00 0   0   0  
623100143 025 OF Maumee OH 34,020.79 17,456.34 4.78800 % 9/1/24 N 9,135,550.09 9,118,093.75 3/6/19 N/A 0.00 0   0   0  
695100375 026 LO Thibodaux LA 27,689.57 28,262.10 4.83000 % 9/6/24 N 7,370,781.41 7,342,519.31 3/6/19 N/A 0.00 0   0   0  
302731027 027 RT Houston TX 26,161.60 13,301.31 4.47100 % 10/6/24 N 7,523,226.61 7,509,925.30 3/6/19 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 11 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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 )
 
695100372 028 RT Lee's Summit MO 27,107.27 13,320.40 4.75000 % 9/6/24 N 7,337,304.92 7,323,984.52 3/6/19 N/A 0.00 0   0   0  
695100374 029 LO Jennings LA 24,630.84 25,140.12 4.83000 % 9/6/24 N 6,556,567.31 6,531,427.19 3/6/19 N/A 0.00 0   0   0  
302731030 030 RT San Tan Valley AZ 25,923.33 0.00 4.40000 % 9/6/24 N 7,575,000.00 7,575,000.00 3/6/19 N/A 0.00 0   0   0  
623100148 031 RT Delavan WI 24,137.35 12,553.85 4.73000 % 10/6/24 N 6,561,042.45 6,548,488.60 3/6/19 N/A 0.00 0   0   0  
695100368 032 OF Sunnyvale CA 24,640.54 11,052.38 4.55400 % 9/6/24 N 6,956,673.69 6,945,621.31 3/6/19 N/A 0.00 0   0   0  
302731033 033 RT Marshfield WI 23,373.93 12,594.89 4.62000 % 10/1/24 N 6,504,804.58 6,492,209.69 3/1/19 N/A 0.00 0   0   0  
695100383 034 LO McComb MS 23,268.37 22,464.17 5.00800 % 10/6/24 N 5,973,735.90 5,951,271.73 3/6/19 N/A 0.00 0   0   0  
623100144 035 RT Prescott Valley AZ 20,171.41 15,773.48 4.45000 % 9/6/24 N 5,828,015.42 5,812,241.94 3/6/19 N/A 0.00 0   0   0  
302731036 036 RT Surprise AZ 22,099.00 0.00 4.40000 % 9/6/24 N 6,457,500.00 6,457,500.00 3/6/19 N/A 0.00 0   0   0  
304101230 037 RT Las Vegas NV 22,215.28 0.00 4.57000 % 9/6/24 N 6,250,000.00 6,250,000.00 3/6/19 N/A 0.00 0   0   0  
695100377 038 N/A     21,764.33 11,049.93 4.80600 % 10/6/24 N 5,822,453.38 5,811,403.45 3/6/19 N/A 0.00 0   0   0  
623100146 039 RT Katy TX 20,282.25 10,190.21 4.52000 % 9/6/24 N 5,769,287.78 5,759,097.57 3/6/19 N/A 0.00 0   0   0  
304101224 040 IN Wixom MI 20,967.88 13,538.09 5.09000 % 9/6/24 N 5,296,404.36 5,282,866.27 3/6/19 N/A 0.00 0   0   0  
695100361 041 SS Grand Rapids MI 19,165.21 0.00 4.51300 % 9/6/24 N 5,460,000.00 5,460,000.00 3/6/19 N/A 0.00 0   0   0  
695100370 042 MF Winston-Salem NC 16,002.08 12,017.07 4.58000 % 9/6/24 N 4,492,160.94 4,480,143.87 3/6/19 N/A 0.00 0   0   0  
302731044 044 IN Irving TX 15,958.78 8,203.64 4.81000 % 7/1/24 N 4,265,785.14 4,257,581.50 3/1/19 N/A 0.00 0   0   0  
695100363 045 SS Chesterfield MI 15,268.98 0.00 4.51300 % 9/6/24 N 4,350,000.00 4,350,000.00 3/6/19 N/A 0.00 0   0   0  
302731046 046 RT Fayetteville GA 13,388.11 7,087.30 4.69000 % 9/1/24 N 3,670,209.04 3,663,121.74 3/1/19 N/A 0.00 0   0   0  
304101232 047 N/A     14,533.76 6,307.05 4.96000 % 10/6/24 N 3,767,390.75 3,761,083.70 3/6/19 N/A 0.00 0   0   0  
695100369 048 RT Franklin WI 12,959.17 6,858.04 4.69100 % 9/6/19 N 3,551,864.18 3,545,006.14 3/6/19 N/A 0.00 0   0   0  
695100362 049 SS Wyoming MI 12,636.40 0.00 4.51300 % 9/6/24 N 3,600,000.00 3,600,000.00 3/6/19 N/A 0.00 0   0   0  
302731050 050 RT Scottsdale AZ 12,118.17 0.00 4.42000 % 9/6/24 N 3,525,000.00 3,525,000.00 3/6/19 N/A 0.00 0   0   0  
695100367 051 SS Westland MI 12,055.49 0.00 4.45400 % 9/6/24 N 3,480,000.00 3,480,000.00 3/6/19 N/A 0.00 0   0   0  
302731051 052 IN San Antonio TX 12,372.78 5,589.36 4.86000 % 8/1/24 N 3,273,223.05 3,267,633.69 3/1/19 N/A 0.00 0   0   0  
302731053 053 IN Denver CO 11,940.59 5,672.67 4.69000 % 9/1/24 N 3,273,388.27 3,267,715.60 3/1/19 N/A 0.00 0   0   0  
695100347 054 OF Houston TX 11,173.36 7,111.16 4.92900 % 8/6/24 N 2,914,536.68 2,907,425.52 3/6/19 N/A 0.00 0   0   0  
695100373 055 RT Lexington KY 10,861.11 5,417.64 4.87800 % 9/6/24 N 2,862,705.63 2,857,287.99 3/6/19 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 12 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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 )
 
695100366 056 RT Smyrna GA 9,247.10 4,441.85 5.00000 % 9/6/24 N 2,377,825.50 2,373,383.65 3/6/19 N/A 0.00 0   0   0  
304101214 057 MH Tucson AZ 7,822.33 4,380.94 4.53000 % 8/6/24 N 2,220,150.84 2,215,769.90 3/6/19 N/A 0.00 0   0   0  
302731058 058 IN Allentown PA 7,298.07 11,680.98 5.00000 % 9/1/24 N 1,876,645.50 1,864,964.52 3/1/19 N/A 0.00 0   0   0  
302731059 059 RT Fresno CA 8,072.24 3,937.58 4.95000 % 9/1/24 N 2,096,686.06 2,092,748.48 3/1/19 N/A 0.00 0   0   0  
304101218 060 SS Pleasanton CA 6,635.62 3,880.36 4.40000 % 8/6/24 N 1,938,979.25 1,935,098.89 3/6/19 N/A 0.00 0   0   0  
302731061 061 RT Williamsburg VA 7,195.38 3,052.56 5.40000 % 10/1/24 N 1,713,185.70 1,710,133.14 3/1/19 N/A 0.00 0   0   0  
695100353 062 SS Danville IL 5,579.88 0.00 4.55500 % 9/6/24 N 1,575,000.00 1,575,000.00 3/6/19 N/A 0.00 0   0   0  
Totals 61       2,870,543.51 892,693.55         811,536,746.51 810,644,052.96     0.00            

 

Reports Available at sf.citidirect.com Page 13 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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
 
 
 
There is no delinquency loan activity for the current distribution period.

 

Reports Available at sf.citidirect.com Page 14 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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   #  
 
03/12/2019 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 %
02/12/2019 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 %
01/11/2019 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 %
12/12/2018 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 %
11/13/2018 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 %
10/15/2018 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
09/12/2018 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 %
08/10/2018 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 %
07/12/2018 30,000,000.00   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  3.674 % 1.6 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
06/12/2018 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 %
05/11/2018 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 %
04/12/2018 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 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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 16 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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
 
There is no historical appraisal reduction activity.

 

Reports Available at sf.citidirect.com Page 17 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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 18 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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 19 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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
 
        There is no specially serviced loan activity for the current distribution period.  
 
Totals                  

 

Reports Available at sf.citidirect.com Page 20 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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
 
 
There is no historical specially serviced loan activity.

 

Reports Available at sf.citidirect.com Page 21 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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 22 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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
 
11/14/16 304101235 043 11/8/16 9 4,670,257.11 0.00   19,401.37 0.00 462,190.40

 

Reports Available at sf.citidirect.com Page 23 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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)
There is no liquidated loan activity for the current distribution period.
Totals                        

 

Reports Available at sf.citidirect.com Page 24 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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)
 
There is no historical liquidated loan activity.

 

Reports Available at sf.citidirect.com Page 25 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 03/12/2019 Citigroup Commercial Mortgage Trust 2014-GC25
Determination Date: 03/06/2019  
    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 26 of 26 © Copyright 2019 Citigroup