Form 10-D COMM 2014-CCRE14 Mortgag For: Jun 11
UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: May 13, 2021 to June 11, 2021 Commission File Number of issuing entity: 333-184376-11 Central Index Key Number of issuing entity: 0001594100 COMM 2014-CCRE14 Mortgage Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-184376 Central Index Key Number of depositor: 0001013454 Deutsche Mortgage & Asset Receiving Corporation (Exact name of depositor as specified in its charter) Central Index Key Number of sponsor (if applicable): 0001541294 German American Capital Corporation (Exact name of sponsor as specified in its charter) Central Index Key Number of sponsor (if applicable): 0001542256 Natixis Real Estate Capital LLC (Exact name of sponsor as specified in its charter) Central Index Key Number of sponsor (if applicable): 0001558761 Cantor Commercial Real Estate Lending, L.P. (Exact name of sponsor as specified in its charter) Central Index Key Number of sponsor (if applicable): 0001555501 Liberty Island Group I LLC (Exact name of sponsor as specified in its charter) Lainie Kaye (212) 250-2500 (Name and telephone number, including area code, of the person to contact in connection with this filing) New York (State or other jurisdiction of incorporation or organization of the issuing entity) Lower Tier Remic 46-4554247 Upper Tier Remic 46-4678362 Grantor Trust 46-7300840 (I.R.S. Employer Identification No.) c/o Deutsche Bank Trust Company Americas as Certificate Administrator 1761 East St. Andrew Place, Santa Ana CA (Address of principal executive offices of the issuing entity) 92705 (Zip Code) (212) 250-2500 (Telephone number, including area code) NONE (Former name, former address, if changed since last report) Registered / reporting pursuant to (check one) Title of Class Section 12(b) Section 12(g) Section 15(d) Name of Exchange (if Section 12(b)) Class A-1 [ ] [ ] [X] Not Applicable Class A-2 [ ] [ ] [X] Not Applicable Class A-SB [ ] [ ] [X] Not Applicable Class A-3 [ ] [ ] [X] Not Applicable Class A-4 [ ] [ ] [X] Not Applicable Class X-A [ ] [ ] [X] Not Applicable Class A-M [ ] [ ] [X] Not Applicable Class B [ ] [ ] [X] Not Applicable Class PEZ [ ] [ ] [X] Not Applicable Class C [ ] [ ] [X] Not Applicable Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes _X_ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information. On June 11, 2021 a distribution was made to holders of the certificates issued by COMM 2014-CCRE14 Mortgage Trust. The distribution report is attached as Exhibit 99.1 to this Form 10-D. During the distribution period from May 13, 2021 to June 11, 2021 no assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by COMM 2014-CCRE14 Mortgage Trust were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents. The Depositor filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of the Depositor is 0001013454. German American Capital Corporation ("GACC"), one of the sponsors and mortgage loan sellers, filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of GACC is 0001541294. Natixis Real Estate Capital LLC ("Natixis"), one of the sponsors and mortgage loan sellers, filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of Natixis is 0001542256. Cantor Commercial Real Estate Lending, L.P. ("CCRE"), one of the sponsors and mortgage loan sellers, filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number for CCRE is 0001558761. Liberty Island Group I LLC ("Liberty"), one of the sponsors and mortgage loan sellers, filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of Liberty is 0001555501. Part II - OTHER INFORMATION Item 2. Legal Proceedings. Deutsche Bank Trust Company Americas ("DBTCA") and Deutsche Bank National Trust Company ("DBNTC") have been sued by investors in civil litigation concerning their role as trustees of certain RMBS trusts. On June 18, 2014, a group of investors, including funds managed by Blackrock Advisors, LLC, PIMCO-Advisors, L.P., and others, filed an action against DBNTC and DBTCA in New York State Supreme Court alleging that DBNTC and DBTCA failed to perform purported duties, as trustees for 544 private-label RMBS trusts, to enforce breaches of representations and warranties as to mortgage loans held by the trusts and to enforce breaches by servicers of their mortgage loan servicing obligations for the trusts. During the course of the litigation, plaintiffs dismissed the case from New York State Supreme Court and refiled two separate cases, one in the U.S. District Court for the Southern District of New York (the "BlackRock SDNY Case") and the other in the Superior Court of California, Orange County (the "BlackRock California Case"). Pursuant to a settlement among the parties, the BlackRock SDNY Case was dismissed on December 6, 2018 and the BlackRock California Case was dismissed on January 11, 2019. On September 27, 2017, DBTCA was added as a defendant to a case brought by certain special purpose entities including Phoenix Light SF Limited in the U.S. District Court for the Southern District of New York, in which the plaintiffs previously alleged incorrectly that DBNTC served as trustee for all 43 of the trusts at issue. On September 27, 2017, plaintiffs filed a third amended complaint that names DBTCA as a defendant in addition to DBNTC. DBTCA serves as trustee for one of the 43 trusts at issue. DBNTC serves as trustee for the other 42 trusts at issue. Plaintiffs' third amended complaint brings claims for violation of the U.S. Trust Indenture Act of 1939 ("TIA"); breach of contract; breach of fiduciary duty; negligence and gross negligence; violation of the New York Streit Act; and breach of the covenant of good faith. However, in the third amended complaint, plaintiffs acknowledge that, before DBTCA was added to the case, the court dismissed plaintiffs' TIA Act claims, negligence and gross negligence claims, Streit Act claims, claims for breach of the covenant of good faith, and certain theories of plaintiffs' breach of contract claims, and plaintiffs only include these claims to preserve any rights on appeal. Plaintiffs allege damages of "hundreds of millions of dollars." On November 13, 2017, DBNTC and DBTCA filed an answer to the third amended complaint. On December 7, 2018, DBNTC and DBTCA filed a motion for summary judgment. Also on December 7, 2018, plaintiffs, jointly with Commerzbank AG (see description of Commerzbank case below), filed a motion for partial summary judgment. As of March 8, 2019, both motions for summary judgment have been briefed and are awaiting decision by the court. Discovery is ongoing. On November 30, 2017, DBTCA was added as a defendant to a case brought by Commerzbank AG ("Commerzbank") in the U.S. District Court for the Southern District of New York, in which Commerzbank previously alleged incorrectly that DBNTC served as trustee for all 50 of the trusts at issue. On November 30, 2017, Commerzbank filed a second amended complaint that names DBTCA as a defendant in addition to DBNTC. DBTCA serves as trustee for 1 of the 50 trusts at issue. DBNTC serves as trustee for the other 49 trusts at issue. Commerzbank's second amended complaint brings claims for violation of the TIA; breach of contract; breach of fiduciary duty; negligence; violation of the Streit Act; and breach of the covenant of good faith. However, in the second amended complaint, Commerzbank acknowledges that, before DBTCA was added to the case, the court dismissed Commerzbank's TIA claims for the trusts governed by pooling and servicing agreements, as well as its Streit Act claims and claims for breach of the covenant of good faith, and Commerzbank only includes these claims to preserve any rights on appeal. The second amended complaint alleges that DBNTC and DBTCA caused Commerzbank to suffer "hundreds of millions of dollars in losses," but the complaint does not include a demand for money damages in a sum certain. On January 29, 2018, DBNTC and DBTCA filed an answer to the second amended complaint. On December 7, 2018, DBNTC and DBTCA filed a motion for summary judgment. Also on December 7, 2018, Commerzbank, jointly with the Phoenix Light plaintiffs, filed a motion for partial summary judgment. As of March 8, 2019, both motions for summary judgment have been briefed and are awaiting decision by the court. Discovery is ongoing. On December 30, 2015, IKB International, S.A. in Liquidation and IKB Deutsche Industriebank A.G. (collectively, "IKB"), as an investor in 37 RMBS trusts, filed a summons with notice in the Supreme Court of the State of New York, New York County, against DBNTC and DBTCA as trustees of the trusts. On May 27, 2016, IKB served its complaint asserting claims for breach of contract, breach of fiduciary duty, breach of duty to avoid conflicts of interest, violation of the Streit Act, violation of the TIA, violation of Regulation AB, and violation of Section 9 of the Uniform Commercial Code. IKB alleges that DBNTC and DBTCA are liable for over U.S. $268 million in damages. On October 5, 2016, DBNTC and DBTCA, together with several other trustees defending lawsuits by IKB, filed a joint motion to dismiss. On January 6, 2017, IKB filed a notice of discontinuance, voluntarily dismissing with prejudice all claims as to three trusts. On June 20, 2017, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to four additional trusts. On January 27, 2021, the court granted in part and denied in part DBNTC and DBTCA's motion to dismiss. The court granted the motion to dismiss with respect to IKB's claims for violations of the Streit Act, Regulation AB, and Section 9 of the Uniform Commercial Code, as well as certain aspects of IKB's claims for breach of contract, breach of fiduciary duty, and violation of the TIA. The court denied the remainder of the motion to dismiss. IKB's remaining claims for breach of contract, breach of fiduciary duty, breach of duty to avoid conflicts of interest, and violation of the TIA will proceed. On May 10, 2021, DBNTC and DBTCA filed a notice of appeal with the New York Supreme Court Appellate Division, First Department, regarding certain aspects of the court's order on the motion to dismiss. On May 20, 2021, IKB filed a notice of cross appeal with respect to other aspects of that order. On June 2, 2021, IKB filed a motion for re-argument regarding certain aspects of that order. On May 13, 2021, DBNTC and DBTCA filed an answer to the complaint. Discovery is ongoing. It is DBTCA's belief that it has no pending legal proceedings (including, based on DBTCA's present evaluation, the litigation disclosed in the foregoing paragraphs) that would materially affect its ability to perform its duties as Trustee under the Pooling and Servicing Agreement, for this transaction. Item 6. Significant Obligors of Pool Assets. The Google and Amazon Office Portfolio constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB. Based on the information provided by the Google and Amazon Office Portfolio borrower, the unaudited net operating income of the significant obligor was $11,513,087.76, a year-to-date figure for the period of January 1, 2021 through March 31, 2021. The 60 Hudson Street mortgaged property constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB. Based on the information provided by the 60 Hudson Street mortgage loan borrower, the unaudited net operating income of the significant obligor was $24,146,881.37, a year-to-date figure for the period of January 1, 2021 through March 31, 2021. Item 10. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly Report distributed to holders of the certificates issued by COMM 2014-CCRE14 Mortgage Trust, relating to the June 11, 2021 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Deutsche Mortgage & Asset Receiving Corporation (Depositor) /s/ Helaine M. Kaplan Name: Helaine M. Kaplan Title: President /s/ Andrew Mullin Name: Andrew Mullin Title: Vice President, Treasurer, Chief Financial Officer and Chief Accounting Officer Date: June 24, 2021
Table of Contents
Certificate Payment Report
2
Certificate Report
3
Exchange Detail
4
Cash Reconciliation
5
Other Related Information
6
Pool and Performance Detail
7
Certificate Interest Reconcilation
8
Certificate Reconciliation Detail
9
Interest Shortfall Reconciliation
10
Current Ratings
11
Performance History
12
Payoff History
18
Mortgage Payoff Detail
24
Delinquency Detail
25
Stratification - Mortgage Balances/Rates
26
Stratification - Amortization Terms
27
Stratification - Property Types
28
Stratification - Geographic Distribution
29
Stratification - Financial Ratios and Other
30
Historical Loss Liquidation
31
Historical Bond/Collateral Realized Loss Reconciliation
32
Loan Level Detail
33
Specially Serviced Loan Detail
35
Specially Serviced Loan Comments
36
Appraisal Reduction Detail
37
Appraisal Reduction Comments
38
Modifications/Extensions Detail/Description
39
REO Historical Detail
40
Material Breaches and Document Defects
41
Extraordinary Event
42
Rule 15Ga Information
43
COMM 2014-CCRE14
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
June 11, 2021 Revised - Payment Change
Page 1 of 43
1761 E. St. Andrew Place
Santa Ana, CA 92705 Website:
https://tss.sfs.db.com/investpublic Associated Files
Supplements
Pool Periodic Bond Periodic Loan Periodic Loan Setup Governing Documents Annex A Factor Information:
(800) 735-7777
Main Phone Number:
714-247-6000
Depositor
Deutsche Mortgage & Asset Receiving Corporation
Master Servicer
Wells Fargo Bank, National Association
Special Servicer
Rialto Capital Advisors, LLC
Underwriters
Deutsche Bank Securities, Inc.
Nomura Securities International, Inc. Natixis Securities Americas LLC Cantor Fitzgerald & Co. CastleOak Securities, L.P. Rating Agencies
Moody's Investors Service, Inc.
Morningstar Credit Ratings, LLC Fitch Ratings, Inc. Trustee
US Bank National Association
Certificate Administrator
Deutsche Bank Trust Company Americas
Operating Advisor
Park Bridge Lender Services LLC
Controlling Rep/Class
RREF II CMBS AIV, LP/Class G
Contacts
Dates
Prior Distribution Date
Distribution Count
Current Distribution Date
Next Distribution Date
Trust Collection Period Record Date
Determination Date Closing Date
Cutoff Date
Initial Distribution Date
06/11/2021
89
05/12/2021
07/12/2021 05/28/2021
01/01/2014
01/22/2014 02/12/2014 02/12/2047
06/07/2021
06/07/2021
to
05/07/2021
Rated Final Payment Date
In connection with the Certificate Administrator's preparation of this Statement to Certificateholders, the Certificate Administrator is conclusively relying upon, and has not independently
verified, information provided to it by various third parties, including the Master Servicer, Special Servicer and other parties to the transaction. The Certificate Administrator makes no representations as to the completeness, reliability, accuracy or suitability for any purpose of the information provided to it by such third parties. Administrator
Trucie Duong
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Beginning
Balance
Principal
Non-Prin Adj/
Loss/Accretion
Ending
Balance
Interest
Distributed
Excess/
Shortfall
Current
Next
Original
%
Current
%
Original
Balance
Class Class Type
CUSIP
Balance and Principal Components
Interest
Pass-Through Rate
Credit Support
Position
% (*)
A-1
SEN
12630DAU8
56,404,000.00
0.00
0.00
0.00
0.00
0.00
39.65%
0.000000%
1.330000%
30.00%
0.00
A-2
SEN
12630DAV6
355,067,000.00
110,254,307.54
5,630,313.91
104,623,993.63
611,501.88
322,359.96
39.65%
3.147000%
3.147000%
30.00%
0.00
A-SB
SEN
12630DAW4
85,622,000.00
41,931,828.37
2,172,259.84
39,759,568.53
280,657.33
149,864.97
39.65%
3.743000%
3.743000%
30.00%
0.00
A-3
SEN
12630DAX2
150,000,000.00
150,000,000.00
0.00
150,000,000.00
494,375.00
0.00
39.65%
3.955000%
3.955000%
30.00%
0.00
A-4
SEN
12630DAY0
317,300,000.00
317,300,000.00
0.00
317,300,000.00
1,120,069.00
0.00
39.65%
4.236000%
4.236000%
30.00%
0.00
X-A
SEN/NTL
12630DAZ7
1,095,274,000.00
750,367,135.91
0.00
742,564,562.16
736,624.25
286,861.81
0.00%
0.719268%
0.561747%
N
0.00%
0.00
A-M
SEN
12630DBA1
130,881,000.00
130,881,000.00
0.00
130,881,000.00
493,639.51
0.00
26.74%
4.526000%
4.526000%
20.50%
0.00
A-M-PEZ SEN
12630DBC7
0.00
0.00
0.00
0.00
0.00
0.00
26.74%
0.000000%
4.526000%
20.50%
0.00%
0.00
B
SUB
12630DBB9
98,162,000.00
98,162,000.00
0.00
98,162,000.00
389,549.13
0.00
17.06%
4.762117%
4.612266%
13.37%
0.00
B-PEZ
SUB
12630DBC7
0.00
0.00
0.00
0.00
0.00
0.00
17.06%
0.000000%
4.612266%
13.37%
0.00%
0.00
C
SUB
12630DBD5
46,497,000.00
46,497,000.00
0.00
46,497,000.00
184,520.14
0.00
12.47%
4.762117%
4.612266%
10.00%
0.00
C-PEZ
SUB
12630DBC7
0.00
0.00
0.00
0.00
0.00
0.00
12.47%
0.000000%
4.612266%
10.00%
0.00%
0.00
X-B
SEN/NTL
12630DAA2
187,713,000.00
187,713,000.00
0.00
187,713,000.00
0.00
0.00
0.00%
0.000000%
0.000000%
N
0.00%
0.00
X-C
SEN/NTL
12630DAC8
94,717,377.00
83,321,606.69
0.00
83,321,606.69
87,912.44
0.00
0.00%
1.266117%
1.116266%
N
0.00%
0.00
D
SUB
12630DAE4
43,054,000.00
43,054,000.00
0.00
43,054,000.00
170,856.83
0.00
8.22%
4.762117%
4.612266%
6.88%
0.00
E
SUB
12630DAG9
30,998,000.00
30,998,000.00
0.00
30,998,000.00
90,307.51
0.00
5.16%
3.496000%
3.496000%
4.63%
0.00
F
SUB
12630DAJ3
15,499,000.00
15,499,000.00
0.00
15,499,000.00
45,153.75
0.00
3.63%
3.496000%
3.496000%
3.50%
0.00
G
SUB
12630DAL8
48,220,377.00
36,824,606.69
0.00
36,824,606.69
23,715.19
(83,567.16)
0.00%
3.496000%
3.496000%
0.00%
0.00
V-1
SUB
12630DAN4
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
V-2
SUB
12630DBE3
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
R
RES
12630DAQ7
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
LR
RES
12630DAS3
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
1,377,704,377.00
1,021,401,742.60
7,802,573.75
1,013,599,168.85
4,728,881.96
675,519.58
SubTotal
SubTotal P&I
12,531,455.71
0.00
1,377,704,377.00
1,021,401,742.60
7,802,573.75
0.00
1,013,599,168.85
4,728,881.96
675,519.58
Total
Total P&I
12,531,455.71
(*) Optimal payment against which the percentage position for the exchangeable certificate should be applied.
Certificate Payment Report
Page 2 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Position
%
Class
Start
Date Accrual
End
Date
Methodology
Cusip
Original
Balance
Balance Factors
Beginning
Balance
Interest
Distributed
Payment Factors
Principal
Distributed
Total
Distributed
Ending
Balance
12630DAU8
05/01/21
05/30/21
56,404,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-1
12630DAV6
05/01/21
05/30/21
355,067,000.00
310.51690960
294.65986315
1.72221547
15.85704644
17.57926191
30/360
A-2
12630DAW4
05/01/21
05/30/21
85,622,000.00
489.73194237
464.36159550
3.27786468
25.37034687
28.64821156
30/360
A-SB
12630DAX2
05/01/21
05/30/21
150,000,000.00
1,000.00000000
1,000.00000000
3.29583333
0.00000000
3.29583333
30/360
A-3
12630DAY0
05/01/21
05/30/21
317,300,000.00
1,000.00000000
1,000.00000000
3.53000000
0.00000000
3.53000000
30/360
A-4
12630DAZ7
05/01/21
05/30/21
1,095,274,000.00
685.09536053
677.97150499
0.67254792
0.00000000
0.67254792
30/360
N
X-A
12630DBA1
05/01/21
05/30/21
130,881,000.00
1,000.00000000
1,000.00000000
3.77166670
0.00000000
3.77166670
30/360
A-M
12630DBC7
05/01/21
05/30/21
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-M-PEZ
0.00%
12630DBB9
05/01/21
05/30/21
98,162,000.00
1,000.00000000
1,000.00000000
3.96843106
0.00000000
3.96843106
30/360
B
12630DBC7
05/01/21
05/30/21
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
B-PEZ
0.00%
12630DBD5
05/01/21
05/30/21
46,497,000.00
1,000.00000000
1,000.00000000
3.96843108
0.00000000
3.96843108
30/360
C
12630DBC7
05/01/21
05/30/21
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
C-PEZ
0.00%
12630DAA2
05/01/21
05/30/21
187,713,000.00
1,000.00000000
1,000.00000000
0.00000000
0.00000000
0.00000000
30/360
N
X-B
12630DAC8
05/01/21
05/30/21
94,717,377.00
879.68659320
879.68659320
0.92815535
0.00000000
0.92815535
30/360
N
X-C
12630DAE4
05/01/21
05/30/21
43,054,000.00
1,000.00000000
1,000.00000000
3.96843104
0.00000000
3.96843104
30/360
D
12630DAG9
05/01/21
05/30/21
30,998,000.00
1,000.00000000
1,000.00000000
2.91333344
0.00000000
2.91333344
30/360
E
12630DAJ3
05/01/21
05/30/21
15,499,000.00
1,000.00000000
1,000.00000000
2.91333312
0.00000000
2.91333312
30/360
F
12630DAL8
05/01/21
05/30/21
48,220,377.00
763.67313947
763.67313947
0.49180847
0.00000000
0.49180847
30/360
G
12630DAN4
05/01/21
05/30/21
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
V-1
12630DBE3
05/01/21
05/30/21
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
V-2
12630DAQ7
05/01/21
05/30/21
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
R
12630DAS3
05/01/21
05/30/21
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
LR
Certificate Report
Page 3 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Beginning
Balance
Principal
Non-Prin Adj/
Loss/Accretion
Ending
Balance
Interest
Distributed
Excess/
Shortfall
Current
Next
Original
%
Current
%
Original
Balance
Class
Class Type
CUSIP
Balance and Principal Components
Interest
Pass-Through Rate
Credit Support
Position
% (*)
A-M-PEZ SEN
12630DBC7
0.00
0.00
0.00
0.00
0.00
0.00
26.74%
0.000000%
4.526000%
20.50%
0.00
0.00%
B-PEZ
SUB
12630DBC7
0.00
0.00
0.00
0.00
0.00
0.00
17.06%
0.000000%
4.612266%
13.37%
0.00
0.00%
C-PEZ
SUB
12630DBC7
0.00
0.00
0.00
0.00
0.00
0.00
12.47%
0.000000%
4.612266%
10.00%
0.00
0.00%
Exchange Detail
Position
%
Class
Start
Date Accrual
End
Date
Methodology
Cusip
Original
Balance
Balance Factors
Beginning
Balance
Interest
Distributed
Payment Factors
Principal
Distributed
Total
Distributed
Ending
Balance
05/01/21
05/30/21
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-M-PEZ
0.00%
05/01/21
05/30/21
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
B-PEZ
0.00%
05/01/21
05/30/21
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
C-PEZ
0.00%
Page 4 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
0.00
Other Interest Adjustments
Excess Liq. Pro. Deposit
0.00
Excess Liq.Pro. Acct..
0.00
0.00
0.00
0.00
0.00
Excess Liquidation Proceeds Acct
Deposit
Beg. Balance
Withdrawal
End Balance
(438.24)
D. CREFC
License Fee
(877.68)
0.00
0.00
Guarantee Fee
Unreimbursed Indemnification Expense C. Operating Advisor Fees
Miscellaneous Fees
(1,448.81)
(30,607.46)
(28,506.40)
(652.25)
0.00
Servicer Fees/Expenses
Delinquent Servicer Fees
11,857,513.81
4,054,940.06
0.00
259,228.09
3,826,319.43
A. Scheduled Interest
Current Interest
Delinquent Interest
B. Servicing Fees & Expenses
Current Servicer Fees
Sub-Servicer
Servicer Fee Strips
Other Fee Strips (incl. Insurer)
Interest Non-Adjusted
Principal & Interest Non-Adjusted
0.00
0.00
0.00
675,519.59
5,732.22
1,049,931.79
(1,577.68)
(30,607.46)
(1,577.68)
(2,117.66)
(700.00)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(717.09)
0.00
0.00
0.00
(12,537.13)
(70,312.93)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
759,086.74
0.00
0.00
0.00
0.00
0.00
0.00
6,615,304.00
0.00
131,605.74
Net PPIS
Servicer PPIS Cap
12,531,455.72
0.00
12,533,033.40
4,085,547.52
7,802,573.75
675,519.59
0.00
0.00
0.00
0.00
7,802,573.75
Servicer Remittance Non-Adjusted
Adjustments
Trust
Principal
Principal
Trust Related Fees & Expenses
A. Scheduled Principal
A. Excess Amounts
Trustee Fee
Current Principal
Subsequent Recovery
Certificate Administrator Fee
Scheduled Maturity Payoff
Certificate Insurer
Advanced Principal
Gain-on-Sale
Trustee Strips
B. Unscheduled Principal
Realized Loss
Trust Expense(s)
Voluntary
Additional Loss Claim
Post-Maturity
Liquidation
Net Excess/Shortfall
Trust Related Fees & Expenses
Curtailment
Defeasance Interest
Neg Am/Deferred
A. Excesses
Principal Non-Adjusted
Extension Interest (ARD)
B. Shortfalls Amounts.
Collateral Administrator
Penalties/Yield Maintain/Exit Fees
Default Interest
Prepay Interest Excess (PPIE)
Interest
Interest Recovery
ASER Recovered
Other Interest Proceeds
Interest Reserve Account
Deposit
B. Shortfalls
Cumulative Deposit
Gross PPIS (Prepay Interest Shortfall)
Withdrawal
Deferred Interest
Modification Shortfall
Summary
ASER Applied
Principal Adjusted
Special Servicer Fees
Scheduled Interest
Workout Fees
Servicer Fee & Expense
Liquidation Fees
Interest Shortfall Expense
Non-Recoveralble Advances
Servicer Wire
Interest on Prior Advances
Trustee Fee & Expense
Various Expenses
Sister Agreements
Other Interest Loss
Interest Reserve Account
Net Excess/Shortfall
Due to Certificates
Cash Reconciliation
Page 5 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
0.00
0.00
0.00
0.00
Other
Rebates
*Fee-sharing arrangement
Brokerage fees
Disclosable Special Servicer Fees*
Commissions
Other Related Information
Page 6 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Pool Detail
Amortizing/Balloon
%
Amt
WA Rates/Terms
Current
Cnt
%
IO/Amortizing/Balloon
IO/Balloon Smallest Balance
Beginning Balance
Scheduled Principal
Voluntary Payoff
Scheduled Maturity Payoff
Post-Maturity Payoff Net Liquidation/Disposition
Realized Loss
Curtailment Repurchase/Substitution/DPO
Current
Negative Amortization/Deferred
Ending Balance
Scheduled Principal
Voluntary Payoff Scheduled Maturity Payoff
Post-Maturity Payoff
Net Liquidation/Disposition
Realized Loss
Curtailment
Repurchase/Substitution/DPO
Cumulative
Negative Amortization/Deferred
%
Amt
Cnt
%
%
Amt
Cnt
%
WAC
LIBOR
WAMM
AWAM
Cutoff
Prior
Current
Next
Performance Snapshot
30 Day
60 Day
90 Day Plus
Foreclosures
Current
3 Mo Avg
% Bal
REOs
Bankruptcies
Defeasances
Modifications
6 Mo Avg
12 Mo Avg
% Cnt
% Bal
% Cnt
% Bal
% Cnt
Current
Advance Summary
Cumulative
Interest
Liquidations
Prior Outstanding
Current Amount Recovery (-) Current Outstanding
Non-Recoverable
Principal
% Cnt
% Amt
Cnt
Appraisal Reduction Summary
Prior Cumulative ASER
Current ASER
Recovery (-) Cumulative ASER
First ARA
Average ARA
Most Recent ARA Largest Balance
(*) ARA
Appraisal Reduction Amount (*) ASER Appraisal Subordination Entitlement R
0.00
1,833,116.16
881,379.60
389,702.24
17,536,600.84
Average Balance
4.65368%
N/A
24.34
224.05
131,605.74
0.00
963,234.60
259,228.09
0.00
1,806,699.75
333,991,344.53
393,778,369.92 285,829,454.40 2,235,095.92
155,000,000.00
23,036,344.75
32.95%
38.85% 28.20% 25
16 3
1,021,401,742.60
56.82%
36.36% 6.82%
6,615,304.00
0.00
0.00 0.00
0.00
5,732.22
0.00
0.00
1,013,599,168.85
74.14%
0.09%
0.48%
0.00%
0.00% 0.00%
0.00%
0.00% 0.00%
0.00%
73.57%
45
1
0
0 0
0
1 0
0
44
76.27%
1.69%
0.00%
0.00% 0.00%
0.00%
1.69% 0.00%
0.00%
74.58%
123,713,944.28
9,065,396.77
8,212,892.56
12,364,283.58
4,320,979.19
0.00
0.00
7.02%
8.98%
0.66%
0.60%
0.90%
0.31%
0.00%
0.00%
8
3
1
4
4
33
0
0
13.56%
5.08%
1.69%
6.78%
6.78%
0.00%
0.00%
4.80215%
4.79993%
861,696.45
1,623,615.49
2
3 0
0.06%
0.01% 0.00% 0.00%
0.07%
3.39%
5.08% 1.69% 0.00%
1,762,803.23
70,312.93
(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation
0.00%
0.90%
2.64%
0.00%
0.00%
0.00% 0.00%
0.00%
0.00%
0.00%
2.24%
2.98%
0.00%
0.00% 0.00%
0.00%
0.00%
0.00%
0.30%
0.60%
2.90%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.74%
1.49%
3.71%
0.00% 0.00%
0.00%
0.00%
0.00%
0.00%
96.13%
0.15%
0.35%
3.37%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
93.70%
0.37%
0.93%
5.00% 0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
23.28
222.42
4.64907%
102.33
338.31
41 69.49%
N/A
96,758,009.93
1,181,537.53
96.46%
94.78%
N/A
N/A
76,143.83
30,067.59
1
118,735,109.21
8.62%
96.20%
94.06%
3
5.08%
N/A
Pool and Performance Detail
Page 7 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Pass-Through
Rate
Outstanding
Shortfall
Distributed
Interest
Current
Deductions
Current
Additions
Current
Accrued
Prior
Shortfall
Days
Class
Prior
Due
Current
Due
Method
Beginning
Balance
Distributable
Interest
Accrual
CUSIP
F-30/360
0.000000%
0.00
0.00
0.00
05/30/21
05/01/21
0.00
0.00
0.00
0.00
A-1
12630DAU8
30
0.00
F-30/360
3.147000%
611,501.88
611,501.88
0.00
05/30/21
05/01/21
110,254,307.54
289,141.92
322,359.96
0.00
A-2
12630DAV6
30
0.00
F-30/360
3.743000%
280,657.33
280,657.33
0.00
05/30/21
05/01/21
41,931,828.37
130,792.36
149,864.97
0.00
A-SB
12630DAW4
30
0.00
F-30/360
3.955000%
494,375.00
494,375.00
0.00
05/30/21
05/01/21
150,000,000.00
494,375.00
0.00
0.00
A-3
12630DAX2
30
0.00
A-30/360
4.236000%
1,120,069.00
1,120,069.00
0.00
05/30/21
05/01/21
317,300,000.00
1,120,069.00
0.00
0.00
A-4
12630DAY0
30
0.00
A-30/360
0.719268%
736,624.25
736,624.25
0.00
05/30/21
05/01/21
N
750,367,135.91
449,762.44
286,861.81
0.00
X-A
12630DAZ7
30
0.00
A-30/360
4.526000%
493,639.51
493,639.51
0.00
05/30/21
05/01/21
130,881,000.00
493,639.51
0.00
0.00
A-M
12630DBA1
30
0.00
A-30/360
0.000000%
0.00
0.00
0.00
05/30/21
05/01/21
0.00
0.00
0.00
0.00
A-M-PEZ 12630DBC7
30
0.00
A-30/360
4.762117%
389,549.13
389,549.13
0.00
05/30/21
05/01/21
98,162,000.00
389,549.13
0.00
0.00
B
12630DBB9
30
0.00
A-30/360
0.000000%
0.00
0.00
0.00
05/30/21
05/01/21
0.00
0.00
0.00
0.00
B-PEZ
12630DBC7
30
0.00
A-30/360
4.762117%
184,520.14
184,520.14
0.00
05/30/21
05/01/21
46,497,000.00
184,520.14
0.00
0.00
C
12630DBD5
30
0.00
A-30/360
0.000000%
0.00
0.00
0.00
05/30/21
05/01/21
0.00
0.00
0.00
0.00
C-PEZ
12630DBC7
30
0.00
A-30/360
0.000000%
0.00
0.00
0.00
05/30/21
05/01/21
N
187,713,000.00
0.00
0.00
0.00
X-B
12630DAA2
30
0.00
A-30/360
1.266117%
87,912.44
87,912.44
0.00
05/30/21
05/01/21
N
83,321,606.69
87,912.44
0.00
0.00
X-C
12630DAC8
30
0.00
A-30/360
4.762117%
170,856.83
170,856.83
0.00
05/30/21
05/01/21
43,054,000.00
170,856.83
0.00
0.00
D
12630DAE4
30
0.00
A-30/360
3.496000%
90,307.51
90,307.51
0.00
05/30/21
05/01/21
30,998,000.00
90,307.51
0.00
0.00
E
12630DAG9
30
0.00
A-30/360
3.496000%
45,153.75
45,153.75
0.00
05/30/21
05/01/21
15,499,000.00
45,153.75
0.00
0.00
F
12630DAJ3
30
0.00
A-30/360
3.496000%
4,027,761.93
23,715.19
4,004,046.74
05/30/21
05/01/21
36,824,606.69
107,282.35
0.00
0.00
G
12630DAL8
30
3,920,479.58
F-30/360
0.000000%
0.00
0.00
0.00
05/30/21
05/01/21
0.00
0.00
0.00
0.00
V-1
12630DAN4
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
05/30/21
05/01/21
0.00
0.00
0.00
0.00
V-2
12630DBE3
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
05/30/21
05/01/21
0.00
0.00
0.00
0.00
R
12630DAQ7
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
05/30/21
05/01/21
0.00
0.00
0.00
0.00
LR
12630DAS3
30
0.00
1,021,401,742.60
4,053,362.38
8,732,928.70
4,728,881.96
SubTotal
4,004,046.74
3,920,479.58
759,086.74
0.00
1,021,401,742.60
4,053,362.38
8,732,928.70
4,728,881.96
Total
4,004,046.74
759,086.74
0.00
3,920,479.58
Certificate Interest Reconcilation
Page 8 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Interest Loss
Expense
Interest on Prior
Loss
PPY, PPYYM,
Exit Fees
Deferred
Accretion
Net
PPIS
Interest
Adjustment
Interest on Prior
Shortfall
Cumulative
Loss
Current
Loss
Unscheduled
Scheduled
Class
Principal Components
Interest Additions
Interest Deductions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-1
0.00
0.00
0.00
0.00
1,181,537.53
4,448,776.38
322,359.96
0.00
0.00
0.00
0.00
A-2
0.00
0.00
0.00
0.00
0.00
2,172,259.84
149,864.97
0.00
0.00
0.00
0.00
A-SB
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-3
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-4
0.00
0.00
0.00
0.00
0.00
0.00
286,861.81
0.00
0.00
0.00
N
0.00
X-A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-M
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-M-PEZ
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
B-PEZ
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
C
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
C-PEZ
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-C
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
D
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
E
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
F
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
G
0.00
0.00
0.00
11,395,770.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
V-1
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
V-2
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
LR
0.00
0.00
0.00
0.00
1,181,537.53
6,621,036.22
0.00
11,395,770.31
0.00
0.00
0.00
0.00
0.00
0.00
SubTotal
759,086.74
1,181,537.53
6,621,036.22
0.00
11,395,770.31
0.00
0.00
0.00
0.00
0.00
0.00
Total
759,086.74
Certificate Reconciliation Detail
Page 9 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Reimb of Advances to Servicer
Special Servicing Fee
Comments -
IS
Other
Shortfalls/
(Refunds) Left to
Reimburse
Servicer
Current Month
Modified
Interest Rate
Reduction/
(Excess)
Reimbursed
Interest
on
Advances
Non
Recoverable
(Scheduled
Interest)
Prepayment
Interest
(Excess)/
Shortfall
Most Recent
Net
ASER
Amount
Workout
Fee
Amount
Liquidation
Fee
Amount
Special
Servicing Fee
Amount plus
Adjustments Current
Ending Scheduled
Balance
Scheduled
Principal
Balance at
Contribution
Investor
No.
13
28,000,000.00 23,768,219.04
0.00
70,312.93
0.00
0.00
0.00
0.00
0.00
0.00
5,128.23
32
12,150,000.00 11,149,151.31
0.00
0.00
0.00
18.27
0.00
0.00
0.00
0.00
0.00
34
10,800,000.00
9,575,475.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,064.81
35
9,870,131.00
9,190,177.86
0.00
0.00
0.00
698.82
0.00
0.00
0.00
0.00
1,981.31
36
9,704,206.00
9,035,683.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,948.00
43
7,400,000.00
6,560,973.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,414.78
0.00
70,312.93
0.00
717.09
0.00
0.00
0.00
12,537.13
0.00
Totals
Total Interest Shortfall hitting the Trust
83,567.15
Interest Shortfall Reconciliation
Page 10 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Closing Ratings
CUSIP
Class
Fitch
Moody's
S & P
Fitch
Moody's
S & P
Class
Type
Morningstar
Morningstar
Rating
Eff Date
Rating
Rating
Rating
Eff Date
Eff Date
Eff Date
Updated Ratings (1)
DBRS
DBRS
Eff Date
Rating
Kroll
Rating
Eff Date
Kroll
Ratings Information Redacted
Contact Information
Fitch, Inc.
One State Street Plaza New York, New York, 10004 (212) 908-0500 Moody's Investors Service
7 World Trade Center New York, NY 10007 (212) 553-0300 S&P Global Ratings
55 Water Street New York, New York 10041 (212) 438-2430 Legend
NR
Class not rated at issuance
NA
Data not available
(1) These ratings are not a recommendation to buy, sell or hold these notes. Ratings may be changed or withdrawn at any time by each assigning rating agency.
These ratings do not address the possibility that, as a result of principal prepayments or losses, the yield on your notes may be lower than anticipated. Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission and captured during the processing window.
Deutsche Bank does not hold itself responsible for any update that may have occurred outside the window during which the data was captured. DBRS, Inc.
101 North Wacker Drive, Suite 100 Chicago, Illinois 60606 (312) 332-3429 Kroll Bond Ratings
599 Lexington Ave New York, NY 10022 (212) 702-0707 Morningstar Credit Ratings, LLC
410 Horsham Road Suite A Horsham, PA 19044 (267) 960-6014 Current Ratings
Page 11 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
6/11/2021
No. 89 0
0.00 1
9,190,177.86 0
0.00
0.00%
0.00%
2.27%
0.91%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
23,768,219.04
2.27%
2.34%
2
32,958,396.90
3.25%
4.55%
5/12/2021
No. 88 0
0.00 0
0.00 1
9,203,498.89
0.00%
0.00%
0.00%
0.00%
2.22%
0.90%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
23,821,447.10
2.22%
2.33%
2
33,024,945.99
3.23%
4.44%
4/12/2021
No. 87 0
0.00 2
18,281,121.96 0
0.00
0.00%
0.00%
4.44%
1.79%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
23,877,621.74
2.22%
2.33%
3
42,158,743.70
4.12%
6.67%
3/12/2021
No. 86 1
9,076,058.68 0
0.00 1
9,231,243.56
2.22%
0.89%
0.00%
0.00%
2.22%
0.90%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
23,930,400.21
2.22%
2.34%
3
42,237,702.45
4.13%
6.67%
2/12/2021
No. 85 0
0.00 1
9,248,240.03 0
0.00
0.00%
0.00%
2.22%
0.90%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
23,992,503.42
2.22%
2.34%
2
33,240,743.45
3.24%
4.44%
1/12/2021
No. 84 1
9,261,311.15 0
0.00 0
0.00
2.22%
0.90%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
40,323,850.58
6.67%
3.93%
4
49,585,161.73
4.83%
8.89%
12/11/2020
No. 83 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
40,402,082.69
6.67%
3.93%
3
40,402,082.69
3.93%
6.67%
11/13/2020
No. 82 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
40,485,658.59
6.67%
3.93%
3
40,485,658.59
3.93%
6.67%
10/13/2020
No. 81 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
40,563,193.21
6.67%
3.94%
3
40,563,193.21
3.94%
6.67%
9/14/2020
No. 80 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
40,646,096.93
6.67%
3.94%
3
40,646,096.93
3.94%
6.67%
8/12/2020
No. 79 0
0.00 0
0.00 1
6,673,596.53
0.00%
0.00%
0.00%
0.00%
2.22%
0.65%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
34,049,343.44
4.44%
3.30%
3
40,722,939.97
3.94%
6.67%
7/10/2020
No. 78 0
0.00 1
6,683,968.04 1
9,754,980.34
0.00%
0.00%
2.22%
0.65%
2.22%
0.94%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
24,360,503.58
2.22%
2.36%
3
40,799,451.96
3.95%
6.67%
6/12/2020
No. 77 2
32,494,987.85 1
9,771,529.06 0
0.00
4.44%
3.14%
2.22%
0.94%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
24,414,534.15
2.22%
2.36%
4
66,681,051.06
6.44%
8.89%
5/12/2020
No. 76 3
20,565,296.26 0
0.00 0
0.00
6.67%
1.98%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
24,465,106.19
2.22%
2.36%
4
45,030,402.45
4.35%
8.89%
4/10/2020
No. 75 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
24,518,720.71
2.22%
2.36%
1
24,518,720.71
2.36%
2.22%
3/12/2020
No. 74 0
0.00 0
0.00 1
24,568,864.60
0.00%
0.00%
0.00%
0.00%
2.22%
2.37%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
24,568,864.60
2.37%
2.22%
2/12/2020
No. 73 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Performance History
Page 12 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
1/10/2020
No. 72 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
25,129,988.69
2.22%
2.41%
1
25,129,988.69
2.41%
2.22%
12/12/2019
No. 71 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
45,754,796.72
10.20%
4.30%
5
45,754,796.72
4.30%
10.20%
11/13/2019
No. 70 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
45,929,149.71
10.20%
4.32%
5
45,929,149.71
4.32%
10.20%
10/11/2019
No. 69 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
46,096,789.48
10.20%
4.33%
5
46,096,789.48
4.33%
10.20%
9/12/2019
No. 68 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
46,269,664.09
10.20%
4.34%
5
46,269,664.09
4.34%
10.20%
8/12/2019
No. 67 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
46,435,783.05
10.20%
4.35%
5
46,435,783.05
4.35%
10.20%
7/12/2019
No. 66 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
46,601,159.69
10.20%
4.36%
5
46,601,159.69
4.36%
10.20%
6/12/2019
No. 65 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
46,771,853.66
10.20%
4.37%
5
46,771,853.66
4.37%
10.20%
5/10/2019
No. 64 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
46,935,729.39
10.20%
4.38%
5
46,935,729.39
4.38%
10.20%
4/12/2019
No. 63 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
47,104,977.18
10.20%
4.39%
5
47,104,977.18
4.39%
10.20%
3/12/2019
No. 62 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
47,267,365.21
10.20%
4.40%
5
47,267,365.21
4.40%
10.20%
2/12/2019
No. 61 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
47,447,488.43
10.20%
4.41%
5
47,447,488.43
4.41%
10.20%
1/11/2019
No. 60 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
47,608,348.47
10.20%
4.42%
5
47,608,348.47
4.42%
10.20%
12/12/2018
No. 59 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
47,768,489.76
10.20%
4.43%
5
47,768,489.76
4.43%
10.20%
11/13/2018
No. 58 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5
47,934,139.22
10.00%
4.34%
5
47,934,139.22
4.34%
10.00%
10/15/2018
No. 57 0
0.00 0
0.00 1
25,850,674.97
0.00%
0.00%
0.00%
0.00%
1.89%
2.05%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
22,242,150.69
7.55%
1.76%
5
48,092,825.66
3.82%
9.43%
9/12/2018
No. 56 0
0.00 1
25,898,778.45 0
0.00
0.00%
0.00%
1.89%
2.05%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
22,358,294.86
7.55%
1.77%
5
48,257,073.31
3.82%
9.43%
(1) Total Delinquency is 30+ Days
Page 13 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
8/10/2018
No. 55 1
25,943,251.01 0
0.00 0
0.00
1.75%
2.02%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
22,471,066.68
7.02%
1.75%
5
48,414,317.69
3.77%
8.77%
7/12/2018
No. 54 0
0.00 1
25,987,540.81 0
0.00
0.00%
0.00%
1.75%
2.02%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
22,583,318.70
7.02%
1.76%
5
48,570,859.51
3.78%
8.77%
6/12/2018
No. 53 1
26,035,099.92 0
0.00 0
0.00
1.75%
2.03%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
22,697,940.81
7.02%
1.77%
5
48,733,040.73
3.79%
8.77%
5/11/2018
No. 52 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
22,809,147.09
7.02%
1.77%
4
22,809,147.09
1.77%
7.02%
4/12/2018
No. 51 0
0.00 1
39,202,753.79 0
0.00
0.00%
0.00%
1.75%
3.04%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
22,922,761.72
7.02%
1.78%
5
62,125,515.51
4.82%
8.77%
3/12/2018
No. 50 1
39,247,700.07 0
0.00 0
0.00
1.72%
2.97%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
23,032,931.75
6.90%
1.74%
5
62,280,631.82
4.71%
8.62%
2/12/2018
No. 49 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
23,151,458.73
6.90%
1.75%
4
23,151,458.73
1.75%
6.90%
1/12/2018
No. 48 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
23,260,574.60
6.90%
1.76%
4
23,260,574.60
1.76%
6.90%
12/12/2017
No. 47 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
23,369,187.54
6.78%
1.76%
4
23,369,187.54
1.76%
6.78%
11/10/2017
No. 46 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
23,480,303.68
6.78%
1.76%
4
23,480,303.68
1.76%
6.78%
10/13/2017
No. 45 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
23,587,903.85
6.78%
1.77%
4
23,587,903.85
1.77%
6.78%
9/12/2017
No. 44 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
23,698,044.26
6.78%
1.78%
4
23,698,044.26
1.78%
6.78%
8/11/2017
No. 43 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4
23,804,640.82
6.78%
1.78%
4
23,804,640.82
1.78%
6.78%
7/12/2017
No. 42 0
0.00 0
0.00 1
2,342,460.91
0.00%
0.00%
0.00%
0.00%
1.69%
0.18%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
21,585,517.47
5.08%
1.62%
4
23,927,978.38
1.79%
6.78%
6/12/2017
No. 41 0
0.00 1
2,355,159.98 0
0.00
0.00%
0.00%
1.69%
0.18%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
21,699,145.77
5.08%
1.62%
4
24,054,305.75
1.80%
6.78%
5/12/2017
No. 40 1
2,367,477.39 0
0.00 0
0.00
1.69%
0.18%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
21,809,022.79
5.08%
1.63%
4
24,176,500.18
1.81%
6.78%
4/12/2017
No. 39 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
21,921,653.97
5.08%
1.64%
3
21,921,653.97
1.64%
5.08%
(1) Total Delinquency is 30+ Days
Page 14 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
3/10/2017
No. 38 1
2,392,282.42 0
0.00 0
0.00
1.69%
0.18%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
22,030,505.39
5.08%
1.64%
4
24,422,787.81
1.82%
6.78%
2/10/2017
No. 37 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
22,148,738.19
5.08%
1.65%
3
22,148,738.19
1.65%
5.08%
1/12/2017
No. 36 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
22,256,542.90
5.08%
1.66%
3
22,256,542.90
1.66%
5.08%
12/12/2016
No. 35 0
0.00 0
0.00 1
11,170,911.69
0.00%
0.00%
0.00%
0.00%
1.69%
0.83%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
11,192,939.02
3.39%
0.83%
3
22,363,850.71
1.66%
5.08%
11/14/2016
No. 34 0
0.00 0
0.00 1
11,225,220.52
0.00%
0.00%
0.00%
0.00%
1.69%
0.83%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
11,248,786.14
3.39%
0.84%
3
22,474,006.66
1.67%
5.08%
10/13/2016
No. 33 0
0.00 1
11,277,558.65 0
0.00
0.00%
0.00%
1.69%
0.84%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
11,302,753.50
3.39%
0.84%
3
22,580,312.15
1.68%
5.08%
9/12/2016
No. 32 1
11,331,378.97 0
0.00 0
0.00
1.69%
0.84%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
11,358,123.47
3.39%
0.84%
3
22,689,502.44
1.68%
5.08%
8/12/2016
No. 31 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
11,411,599.97
3.39%
0.85%
2
11,411,599.97
0.85%
3.39%
7/12/2016
No. 30 0
0.00 0
0.00 1
7,956,077.17
0.00%
0.00%
0.00%
0.00%
1.69%
0.59%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
3,508,759.23
1.69%
0.26%
2
11,464,836.40
0.85%
3.39%
6/10/2016
No. 29 0
0.00 1
7,993,983.70 0
0.00
0.00%
0.00%
1.69%
0.59%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
3,525,518.39
1.69%
0.26%
2
11,519,502.09
0.85%
3.39%
5/12/2016
No. 28 1
8,030,549.50 0
0.00 0
0.00
1.69%
0.59%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
3,541,704.61
1.69%
0.26%
2
11,572,254.11
0.86%
3.39%
4/12/2016
No. 27 0
0.00 0
0.00 1
3,558,323.76
0.00%
0.00%
0.00%
0.00%
1.69%
0.26%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
3,558,323.76
0.26%
1.69%
3/11/2016
No. 26 0
0.00 1
3,574,365.94 0
0.00
0.00%
0.00%
1.69%
0.26%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
3,574,365.94
0.26%
1.69%
2/12/2016
No. 25 1
3,591,355.04 0
0.00 0
0.00
1.69%
0.27%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
3,591,355.04
0.27%
1.69%
1/12/2016
No. 24 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/11/2015
No. 23 1
4,892,917.63 0
0.00 0
0.00
1.69%
0.36%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
4,892,917.63
0.36%
1.69%
11/13/2015
No. 22 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 15 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
10/13/2015
No. 21 1
4,903,567.48 0
0.00 0
0.00
1.69%
0.36%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
4,903,567.48
0.36%
1.69%
9/14/2015
No. 20 1
4,909,252.97 0
0.00 0
0.00
1.69%
0.36%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
4,909,252.97
0.36%
1.69%
8/12/2015
No. 19 1
4,914,112.01 0
0.00 0
0.00
1.69%
0.36%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
4,914,112.01
0.36%
1.69%
7/10/2015
No. 18 1
4,918,946.57 0
0.00 0
0.00
1.69%
0.36%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
4,918,946.57
0.36%
1.69%
6/12/2015
No. 17 1
4,924,557.07 0
0.00 0
0.00
1.69%
0.36%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
4,924,557.07
0.36%
1.69%
5/12/2015
No. 16 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/10/2015
No. 15 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2015
No. 14 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2015
No. 13 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/12/2015
No. 12 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2014
No. 11 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2014
No. 10 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/10/2014
No. 9 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2014
No. 8 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/12/2014
No. 7 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/11/2014
No. 6 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2014
No. 5 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 16 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
5/12/2014
No. 4 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/11/2014
No. 3 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2014
No. 2 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2014
No. 1 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 17 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
6/11/2021
No. 89
1
6,615,304.00
0
0.00
0.00
0.00
0.00
1
0
23.28 222.42
2.27%
0.65%
0.00%
0.00%
0.00%
0.00%
0.00%
2.27% 0.00% 0.00%
0.00
0.00%
759,086.74
0.07%
0
5/12/2021
No. 88
0
0.00
0
0.00
0.00
0.00
0.00
0
0
24.34 224.05
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2021
No. 87
0
0.00
0
0.00
0.00
0.00
0.00
0
0
25.35 225.23
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2021
No. 86
0
0.00
0
0.00
0.00
0.00
0.00
0
0
26.36 226.42
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2021
No. 85
0
0.00
0
0.00
0.00
0.00
0.00
0
0
27.37 227.61
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2021
No. 84
0
0.00
0
0.00
0.00
0.00
0.00
0
0
28.37 228.79
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/11/2020
No. 83
0
0.00
0
0.00
0.00
0.00
0.00
0
0
29.38 229.98
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2020
No. 82
0
0.00
0
0.00
0.00
0.00
0.00
0
0
30.39 231.16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2020
No. 81
0
0.00
0
0.00
0.00
0.00
0.00
0
0
31.39 232.34
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/14/2020
No. 80
0
0.00
0
0.00
0.00
0.00
0.00
0
0
32.40 233.52
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2020
No. 79
0
0.00
0
0.00
0.00
0.00
0.00
0
0
33.41 234.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/10/2020
No. 78
0
0.00
0
0.00
0.00
0.00
0.00
0
0
34.41 235.88
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2020
No. 77
0
0.00
0
0.00
0.00
0.00
0.00
0
0
35.42 237.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2020
No. 76
0
0.00
0
0.00
0.00
0.00
0.00
0
0
36.43 238.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/10/2020
No. 75
0
0.00
0
0.00
0.00
0.00
0.00
0
0
37.44 239.42
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Payoff History
Page 18 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
3/12/2020
No. 74
0
0.00
0
0.00
0.00
0.00
0.00
0
0
38.44 240.60
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2020
No. 73
0
0.00
0
0.00
0.00
0.00
0.00
0
0
39.45 241.78
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/10/2020
No. 72
0
0.00
4
20,577,176.14
12,364,283.58
0.00
24,051.99
0
0
41.94 338.31
0.00%
0.00%
8.89%
1.98%
1.19%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2019
No. 71
0
0.00
0
0.00
0.00
0.00
0.00
0
0
41.07 240.47
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2019
No. 70
0
0.00
0
0.00
0.00
0.00
50,124.77
0
0
42.08 241.63
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/11/2019
No. 69
0
0.00
0
0.00
0.00
0.00
0.00
0
0
43.08 242.78
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2019
No. 68
0
0.00
0
0.00
0.00
0.00
0.00
0
0
44.08 243.94
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2019
No. 67
0
0.00
0
0.00
0.00
0.00
0.00
0
0
45.09 245.09
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2019
No. 66
0
0.00
0
0.00
0.00
0.00
0.00
0
0
46.09 246.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2019
No. 65
0
0.00
0
0.00
0.00
0.00
28,533.29
0
0
47.88 338.31
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/10/2019
No. 64
0
0.00
0
0.00
0.00
0.00
0.00
0
0
48.10 248.54
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2019
No. 63
0
0.00
0
0.00
0.00
0.00
0.00
0
0
49.10 249.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2019
No. 62
0
0.00
0
0.00
0.00
0.00
0.00
0
0
50.11 250.84
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2019
No. 61
0
0.00
0
0.00
0.00
0.00
0.00
0
0
51.11 252.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/11/2019
No. 60
0
0.00
0
0.00
0.00
0.00
0.00
0
0
52.12 270.57
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 19 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
12/12/2018
No. 59
1
25,310,136.59
0
0.00
0.00
0.00
0.00
1
0
53.12 271.55
2.04%
2.35%
0.00%
0.00%
0.00%
0.00%
0.00%
2.04% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2018
No. 58
3 154,525,412.51
0
0.00
0.00
0.00
0.00
3
0
52.91 273.40
6.00%
13.99%
0.00%
0.00%
0.00%
0.00%
0.00%
6.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/15/2018
No. 57
0
0.00
0
0.00
0.00
0.00
0.00
0
0
47.52 275.74
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2018
No. 56
4
19,715,953.85
0
0.00
0.00
0.00
0.00
4
0
48.52 276.72
7.55%
1.56%
0.00%
0.00%
0.00%
0.00%
0.00%
7.55% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/10/2018
No. 55
0
0.00
0
0.00
0.00
0.00
0.00
0
0
48.82 278.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2018
No. 54
0
0.00
0
0.00
0.00
0.00
0.00
0
0
49.83 279.23
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2018
No. 53
0
0.00
0
0.00
0.00
0.00
0.00
0
0
50.83 280.22
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/11/2018
No. 52
0
0.00
0
0.00
0.00
0.00
0.00
0
0
51.84 281.20
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2018
No. 51
1
32,878,438.85
0
0.00
0.00
0.00
0.00
1
0
52.84 282.19
1.75%
2.55%
0.00%
0.00%
0.00%
0.00%
0.00%
1.75% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2018
No. 50
0
0.00
0
0.00
0.00
0.00
0.00
0
0
52.58 281.50
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2018
No. 49
0
0.00
0
0.00
0.00
0.00
0.00
0
0
53.59 282.49
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2018
No. 48
1
3,403,807.69
0
0.00
0.00
0.00
0.00
1
0
54.59 287.38
1.72%
0.26%
0.00%
0.00%
0.00%
0.00%
0.00%
1.72% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2017
No. 47
0
0.00
0
0.00
0.00
0.00
0.00
0
0
55.45 288.10
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/10/2017
No. 46
0
0.00
0
0.00
0.00
0.00
0.00
0
0
56.45 289.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2017
No. 45
0
0.00
0
0.00
0.00
0.00
0.00
0
0
57.45 290.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 20 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
9/12/2017
No. 44
0
0.00
0
0.00
0.00
0.00
0.00
0
0
58.46 291.05
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/11/2017
No. 43
0
0.00
0
0.00
0.00
0.00
0.00
0
0
59.46 292.03
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2017
No. 42
0
0.00
0
0.00
0.00
0.00
0.00
0
0
60.46 293.01
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2017
No. 41
0
0.00
0
0.00
0.00
0.00
0.00
0
0
61.46 293.99
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2017
No. 40
0
0.00
0
0.00
0.00
0.00
0.00
0
0
62.46 294.97
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2017
No. 39
0
0.00
0
0.00
0.00
0.00
0.00
0
0
63.46 295.95
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/10/2017
No. 38
0
0.00
0
0.00
0.00
0.00
0.00
0
0
64.46 296.93
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/10/2017
No. 37
0
0.00
0
0.00
0.00
0.00
0.00
0
0
65.47 297.91
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2017
No. 36
0
0.00
0
0.00
0.00
0.00
0.00
0
0
66.47 301.19
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2016
No. 35
0
0.00
0
0.00
0.00
0.00
0.00
0
0
67.47 302.73
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/14/2016
No. 34
0
0.00
0
0.00
0.00
0.00
0.00
0
0
68.47 303.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2016
No. 33
0
0.00
0
0.00
0.00
0.00
0.00
0
0
69.47 304.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2016
No. 32
0
0.00
0
0.00
0.00
0.00
0.00
0
0
70.47 305.65
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2016
No. 31
0
0.00
0
0.00
0.00
0.00
0.00
0
0
71.47 306.62
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2016
No. 30
0
0.00
0
0.00
0.00
0.00
0.00
0
0
72.47 307.60
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 21 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
6/10/2016
No. 29
0
0.00
0
0.00
0.00
0.00
0.00
0
0
73.47 308.57
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2016
No. 28
0
0.00
0
0.00
0.00
0.00
0.00
0
0
74.47 309.55
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2016
No. 27
0
0.00
0
0.00
0.00
0.00
0.00
0
0
75.46 310.53
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/11/2016
No. 26
0
0.00
0
0.00
0.00
0.00
0.00
0
0
76.46 311.50
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2016
No. 25
0
0.00
0
0.00
0.00
0.00
0.00
0
0
77.46 312.48
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2016
No. 24
0
0.00
0
0.00
0.00
0.00
0.00
0
0
78.46 313.58
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/11/2015
No. 23
0
0.00
0
0.00
0.00
0.00
0.00
0
0
79.46 314.57
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2015
No. 22
0
0.00
0
0.00
0.00
0.00
0.00
0
0
80.46 315.54
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2015
No. 21
0
0.00
0
0.00
0.00
0.00
0.00
0
0
81.46 316.52
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/14/2015
No. 20
0
0.00
0
0.00
0.00
0.00
0.00
0
0
82.46 317.49
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2015
No. 19
0
0.00
0
0.00
0.00
0.00
0.00
0
0
83.46 318.47
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/10/2015
No. 18
0
0.00
0
0.00
0.00
0.00
0.00
0
0
84.46 319.44
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2015
No. 17
0
0.00
0
0.00
0.00
0.00
0.00
0
0
85.46 320.42
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2015
No. 16
0
0.00
0
0.00
0.00
0.00
0.00
0
0
86.45 321.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/10/2015
No. 15
0
0.00
0
0.00
0.00
0.00
0.00
0
0
87.45 322.37
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
110,808.00
0.01%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 22 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
3/12/2015
No. 14
0
0.00
0
0.00
0.00
0.00
0.00
0
0
88.34 323.48
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2015
No. 13
0
0.00
0
0.00
0.00
0.00
0.00
0
0
89.34 324.46
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2015
No. 12
0
0.00
0
0.00
0.00
0.00
0.00
0
0
90.33 325.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2014
No. 11
0
0.00
0
0.00
0.00
0.00
0.00
0
0
91.33 326.22
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2014
No. 10
0
0.00
0
0.00
0.00
0.00
0.00
0
0
92.33 327.19
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/10/2014
No. 9
0
0.00
0
0.00
0.00
0.00
0.00
0
0
93.33 328.16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2014
No. 8
0
0.00
0
0.00
0.00
0.00
0.00
0
0
94.33 329.14
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2014
No. 7
0
0.00
0
0.00
0.00
0.00
0.00
0
0
95.33 330.11
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/11/2014
No. 6
0
0.00
0
0.00
0.00
0.00
0.00
0
0
96.33 331.09
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2014
No. 5
0
0.00
0
0.00
0.00
0.00
0.00
0
0
97.33 332.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2014
No. 4
0
0.00
0
0.00
0.00
0.00
0.00
0
0
98.33 333.03
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/11/2014
No. 3
0
0.00
0
0.00
0.00
0.00
0.00
0
0
99.33 334.01
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2014
No. 2
0
0.00
0
0.00
0.00
0.00
0.00
0
0
100.33 334.66
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2014
No. 1
0
0.00
0
0.00
0.00
0.00
0.00
0
0
101.33 335.64
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
Total
11.00
242,449,053.49
4.00
20,577,176.14
12,364,283.58
0.00
869,894.74
0.00
102,710.05
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 23 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Principal Components
Current P&I
Full Payoff
Partial Payoff
Interest Components
Penalty (YM)
Interest
PTD
Investor
No. Static
Prop
Type
State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
DSCR
LTV
Phy
Occ %
Payoff Type
Payoff
Date
Dates
3
XX
NY
3
1.03 0.4867
1.03 0.4880
6/6/2021
12/6/2018
0.00
5,732.22
210,517.44
Partial Liquidation
6/6/2021
0.00
42
MF
OH
2
1.23 0.0000
1.23 0.5610
6/1/2021
1/5/2024
82.10%
82.10%
6,615,304.00
0.00
29,507.93
Payoff w/ Yield Maintenance
6/3/2021
759,086.74
6,615,304.00
5,732.22
240,025.37 759,086.74
OF
Office
MU Mixed Use
LO Lodging
SS
Self Storage
OT
Other
Property Type Code
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park Amortization Type
1
Partial Liq'n (Curtailment)
2
Payoff Prior to Maturity
3
Disposition/Liquidation
4
Repurchase/Substitution
5
Full Payoff at Maturity
6
DPO
7
N/A
8
Payoff w/ Penalty
9
Payoff w/ Yield Maintenance
10 Curtailment w/ Penalty
11 Curtailment w/ Yield Maintenance Mortgage Payoff Detail
Page 24 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
P&I Advances
Non-Advancing
Tracking
Status/Resolution w Relevant Dates
Loan Description
Investor
No. PTD
Interest
Prior Outstanding
Current Outstanding
Principal
Interest
Principal
ASER
Non-
Recoverable
Mo (s)
Delinq Mo (s)
Recov Loan
Status
Resoln
Code
SS Tran
Date
ARA
Date Fcls/REO
Date
Bkrpt
Date
Prop
Type DSCR
LTV
05/01/2021
11
LO
2.06
0.00
0.00
121,145.53
65,056.65
1
0
B
0
55.50%
11/05/2019
13
RT
1.60
1,469,004.91
803,884.19
1,567,302.79
857,112.25
70,312.93
16
0
6
03/20/2018
06/08/2020
10
67.30%
03/01/2021
35
LO
2.30
154,610.58
57,812.26
118,251.43
41,065.70
3
2
2
12/21/2020
13
63.68%
Totals
1,623,615.49
861,696.45
1,806,699.75
963,234.60
70,312.93
Property Type Code
Loan Status Code
Resolution Strategy Code
1
Modification
2
Foreclosure
3
Bankruptcy
4
Extension
5
Note Sale
6
DPO
7
REO
8
Resolved
9
Pending Return
to Master Servicer
10
Deed in Lieu Of
Foreclosure 11
Full Payoff
12
Reps and Warranties
13
TBD
98 Other
0
Current
A
Grace
B
0 - 29 Days
1
30 Days Delinquent
2
60 Days Delinquent
3
90 Days Delinquent
4
Matured Balloon
5 Non Performing
Matured Balloon 6 121+ Days Delinquent MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park OF
Office
MU Mixed Use
LO Lodging
SS
Self Storage
98
Other
SE Securities
CH
Cooperating Housing
ZZ
Missing Information
SF Single Family
Delinquency Detail
Page 25 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Current
Original
Distribution of Principal Balances - All Groups
Summation
Weighted Average
Summation
Weighted Average
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
Balances
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Balances
0.01 - 4,999,999.99
94.42%
8
31,064,159.44
3.06%
29.37
98.31
1.66
5.18%
2.78%
38,285,701.87
11
5.38% 1.24
87.10%
63.83%
68.25%
5,000,000.00 - 9,999,999.99
88.95%
10
74,989,849.15
7.40%
30.25
118.98
1.67
5.25%
7.71%
106,287,356.41
14
5.25% 1.86
87.44%
61.51%
67.82%
10,000,000.00 - 19,999,999.99
90.09%
10
130,492,776.64 12.87%
30.30
104.09
1.57
5.11%
13.02%
179,371,003.97
13
5.12% 1.57
87.52%
61.33%
67.60%
20,000,000.00 - 29,999,999.99
87.73%
10
242,536,607.06 23.93%
29.52
112.83
1.49
5.09%
20.74%
285,801,168.94
11
5.09% 1.47
85.41%
86.24%
61.43%
30,000,000.00 - 39,999,999.99
81.69%
2
73,690,608.57
7.27%
29.49
84.50
1.70
5.14%
5.01%
69,073,570.11
2
5.08% 1.21
81.31%
67.66%
59.77%
40,000,000.00 - 49,999,999.99
90.95%
1
48,336,396.61
4.77%
28.00
96.97
1.45
5.13%
9.37%
129,056,517.80
3
5.33% 1.48
99.20%
62.61%
51.36%
50,000,000.00 - 59,999,999.99
99.20%
0
0.00
0.00%
0.00
117.00
1.48
5.33%
3.98%
54,829,057.95
1
0.00% 0.00
0.00%
0.00%
71.02%
60,000,000.00 - 120,000,000.00
44.44%
1
109,829,454.40 10.84%
(30.00)
58.54
2.21
2.80%
14.88%
205,000,000.00
2
2.30% 1.03
0.00%
48.67%
24.56%
120,000,000.00 - 220,000,000.00
87.40%
2
302,659,316.98 29.86%
29.98
119.00
2.97
4.52%
22.50%
310,000,000.00
2
4.51% 5.20
85.68%
45.63%
19.35%
Total
44
1,013,599,168.85
1,377,704,377.05
59
Stratification - Mortgage Balances/Rates
Average
Minimum Maximum
23,036,344.75
23.28 4.65% 2.56
59.85% 82.26%
23,350,921.64
102.33
4.65% 1.96
61.84% 77.07%
155,000,000.00
31.00
2.30%
5.92% 8.62 280.25% 100.00% 155,000,000.00
120.00
48.00
5.92% 4.53 75.52% 100.00%
0.00
-30.00
0.07
0.00% 0.00%
2,173,172.28
2.30% 1.03 28.70%
0.00%
Current
Original
Distribution of Mortgage Rates - All Groups
Summation
Weighted Average
Summation
Weighted Average
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
Mortgage Rates
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Mortgage Rates
2.0000% - 3.5000%
44.44%
1
109,829,454.40 10.84%
(30.00)
58.54
2.21
2.80%
14.88%
205,000,000.00
2
2.30% 1.03
0.00%
48.67%
24.56%
3.5000% - 4.0000%
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00% 0.00
0.00%
0.00%
0.00%
4.0000% - 4.5000%
75.93%
1
155,000,000.00 15.29%
29.00
111.47
4.25
4.05%
12.68%
174,650,000.00
2
4.00% 8.62
73.00%
28.66%
21.76%
4.5000% - 5.0000%
94.54%
7
128,748,957.82 12.70%
29.13
106.37
1.45
4.85%
13.17%
181,455,912.82
11
4.87% 1.52
95.41%
107.26%
67.13%
5.0000% - 5.5000%
90.81%
29
565,620,790.54 55.80%
30.14
110.70
1.51
5.16%
53.79%
741,035,241.47
37
5.13% 1.49
88.36%
63.65%
54.71%
5.5000% - 6.0000%
86.07%
6
54,399,966.09
5.37%
29.49
108.30
1.70
5.65%
5.48%
75,563,222.76
7
5.68% 1.80
83.45%
56.65%
48.05%
44
1,013,599,168.85
1,377,704,377.05
59
Page 26 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Current
Original
Amortization terms of the Mortgage Pool - All Groups
Summation
Weighted Average
Summation
Weighted Average
Amortizing/Balloon
Cnt
Balance
%
Term
Rate
DSCR LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00%
9
113,903,897.44 34.10%
28.48
0.00
0.00
0.00%
0.00%
0.00
0
5.38% 1.61
89.59%
58.62%
0.00%
30 - 59
86.02%
16
220,087,447.09 65.90%
30.34
56.33
1.71
5.15%
19.26%
101,421,735.90
8
5.15% 1.34
84.95%
62.57%
59.94%
60 - 119
91.81%
0
0.00
0.00%
0.00
114.88
1.57
5.14%
63.17%
332,629,304.15
22
0.00% 0.00
0.00%
0.00%
64.01%
120 - 179
80.59%
0
0.00
0.00%
0.00
120.00
1.47
5.37%
17.57%
92,510,000.00
8
0.00% 0.00
0.00%
0.00%
67.41%
180 - Plus
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00% 0.00
0.00%
0.00%
0.00%
Total
25
333,991,344.53
526,561,040.05
38
Stratification - Amortization Terms
Average
Minimum Maximum
13,359,653.78
29.71 5.22%
1.46
66.25% 88.73%
13,856,869.48
104.50
5.18% 1.58
61.22% 86.53%
48,336,396.61
31.00
4.83%
5.92% 2.57 74.92% 100.00%
54,829,057.95
120.00
48.00
5.92% 2.36 75.52% 100.00%
0.00
0.00
0.07 0.00% 38.00%
2,173,172.28
4.48% 1.20 45.94% 66.90%
Current
Original
Summation
Weighted Average
Summation
Weighted Average
Interest Only/Amortizing/Balloon
Cnt
Balance
%
Term
Rate
DSCR LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00%
3
84,676,650.20 21.50%
27.88
0.00
0.00
0.00%
0.00%
0.00
0
5.00% 1.03
79.48%
131.64%
0.00%
30 - 59
0.00%
13
309,101,719.72 78.50%
30.76
0.00
0.00
0.00%
0.00%
0.00
0
5.07% 1.64
94.94%
64.72%
0.00%
60 - 119
88.34%
0
0.00
0.00%
0.00
105.32
1.55
5.03%
46.76%
219,843,337.00
10
0.00% 0.00
0.00%
0.00%
55.80%
120 - 179
97.41%
0
0.00
0.00%
0.00
120.00
1.38
5.10%
53.24%
250,300,000.00
7
0.00% 0.00
0.00%
0.00%
42.04%
180 - Plus
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00% 0.00
0.00%
0.00%
0.00%
Total
16
393,778,369.92
470,143,337.00
17
Average
Minimum Maximum
24,611,148.12
30.14 5.05% 1.51
68.78% 93.17%
27,655,490.41
113.13
5.07% 1.46
79.11% 91.62%
147,659,316.98
31.00
4.73%
5.65% 2.30 280.25% 100.00% 155,000,000.00
120.00
60.00
5.65% 2.30 75.00% 100.00%
4,982,509.48
25.00
0.52 58.58% 63.00%
5,344,000.00
4.73% 1.25 58.58% 72.50%
Current
Original
Summation
Weighted Average
Summation
Weighted Average
Interest Only/Balloon
Cnt
Balance
%
Term
Rate
DSCR LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00%
2
176,000,000.00 61.58%
29.00
0.00
0.00
0.00%
0.00%
0.00
0
4.12% 7.97
74.67%
32.61%
0.00%
30 - 59
44.44%
0
0.00
0.00%
0.00
58.54
2.21
2.80%
53.81%
205,000,000.00
2
0.00% 0.00
0.00%
0.00%
24.56%
60 - 119
77.81%
0
0.00
0.00%
0.00
118.00
4.18
4.12%
46.19%
176,000,000.00
2
0.00% 0.00
0.00%
0.00%
21.34%
120 - 179
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00% 0.00
0.00%
0.00%
0.00%
180 - Plus
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00% 0.00
0.00%
0.00%
0.00%
Total
3
285,829,454.40
381,000,000.00
4
Average
Minimum Maximum
95,276,484.80
6.33 3.42% 5.30
39.99% 59.85%
95,250,000.00
86.01
3.41% 3.12
38.78% 45.98%
155,000,000.00
29.00
2.30%
5.01% 8.62 61.76% 87.00% 155,000,000.00
118.00
58.00
5.01% 4.53 61.76% 100.00%
21,000,000.00
-30.00
1.03 28.66% 0.00%
21,000,000.00
2.30% 1.03 28.70%
0.00%
Page 27 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Distribution Of Property Types- Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Lodging
7
90,051,530.46
8.88%
30.19
5.37%
1.31
63.36%
54.63%
Manufact Housing
1
5,397,717.66
0.53%
30.00
5.34%
2.35
100.00%
49.07%
Mixed Use
1
21,000,000.00
2.07%
29.00
5.01%
3.13
87.00%
61.76%
Multifamily
13
226,850,339.83
22.38%
29.68
5.17%
1.48
94.13%
68.07%
Office
11
468,814,164.89
46.25%
29.93
4.70%
3.84
85.55%
52.03%
Retail
7
73,654,485.85
7.27%
28.54
5.10%
1.56
97.19%
134.71%
Self Storage
2
6,577,190.25
0.65%
29.68
5.14%
1.56
89.26%
69.02%
Various
2
121,253,739.91
11.96%
(24.35)
2.57%
1.08
6.93%
49.42%
Total
44 1,013,599,168.85
Stratification - Property Types
Distribution Of Property Types- Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
1
12,672,651.49
0.92%
58.00
5.25%
1.50
100.00%
70.21%
Lodging
9 142,600,272.30
10.35%
100.55
5.37%
1.90
72.23%
49.33%
Manufact Housing
1
6,490,592.17
0.47%
119.00
5.34%
1.84
86.90%
59.01%
Mixed Use
3
95,969,079.33
6.97%
72.41
5.04%
1.47
88.40%
67.71%
Multifamily
21 297,178,797.15
21.57%
114.37
5.17%
1.44
94.77%
71.29%
Office
12 514,212,524.27
37.32%
116.70
4.71%
2.39
89.26%
33.95%
Retail
8 178,109,775.50
12.93%
85.74
4.18%
2.60
95.58%
41.35%
Self Storage
2
7,483,953.25
0.54%
118.68
5.14%
1.56
89.26%
69.02%
Various
2 122,986,731.59
8.93%
65.34
2.60%
1.08
7.76%
31.38%
Total
59 1,377,704,377.05
Stratification - Property Types
Average
Minimum Maximum
23,036,344.75
23.28
4.65% 2.56
59.85% 82.26%
23,350,921.64
102.33
4.65%
1.96
61.84% 77.07%
155,000,000.00
31.00
2.30%
5.92% 8.62 280.25% 100.00% 155,000,000.00
120.00
48.00
5.92%
4.53 75.52% 100.00%
0.00
-30.00
0.07
0.00%
0.00%
2,173,172.28
2.30%
1.03 28.70%
0.00%
Page 28 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Distribution by Geographic Location - Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Arizona
1
24,450,812.07
2.41%
30.00
4.90% 1.30
93.30%
68.22%
California
4
202,001,771.64
19.93%
30.72
5.02% 1.73
95.48%
63.32%
Colorado
2
10,380,227.14
1.02%
30.00
5.23% 1.95
98.13%
60.04%
Connecticut
2
17,710,125.21
1.75%
31.00
5.36% 1.76
91.78%
62.54%
Florida
5
55,658,412.18
5.49%
30.27
5.13% 1.45
84.80%
62.67%
Georgia
0
0.00
0.00%
0.00
0.00% 0.00
0.00%
0.00%
Illinois
2
44,338,669.07
4.37%
29.32
5.06% 0.70
68.46%
73.61%
Kentucky
1
4,471,280.35
0.44%
28.00
5.88% 1.20
97.30%
66.74%
Louisiana
0
0.00
0.00%
0.00
0.00% 0.00
0.00%
0.00%
Maryland
2
52,517,339.25
5.18%
29.55
4.99% 1.32
90.31%
73.33%
Michigan
4
19,097,898.15
1.88%
30.02
5.57% 1.41
94.38%
65.09%
Minnesota
1
48,336,396.61
4.77%
28.00
5.33% 1.48
99.20%
62.61%
Missouri
0
0.00
0.00%
0.00
0.00% 0.00
0.00%
0.00%
New Jersey
1
12,862,635.01
1.27%
29.00
5.07% 1.55
78.20%
52.72%
New Mexico
1
14,028,032.95
1.38%
30.00
5.07% 1.47
100.00%
60.99%
New York
3
288,597,673.44
28.47%
6.22
3.42% 5.16
47.18%
57.00%
North Dakota
0
0.00
0.00%
0.00
0.00% 0.00
0.00%
0.00%
Ohio
1
25,012,507.07
2.47%
29.00
5.61% 2.06
69.70%
46.38%
Pennsylvania
3
44,412,033.85
4.38%
30.59
5.16% 1.81
86.12%
64.94%
South Carolina
1
3,984,511.27
0.39%
31.00
5.43% 2.57
100.00%
60.37%
Texas
6
89,343,969.28
8.81%
30.28
5.13% 1.69
97.83%
64.52%
Various
3
43,357,580.65
4.28%
30.46
5.28% 0.65
60.21%
58.31%
Washington
1
13,037,293.66
1.29%
30.00
5.03% 1.52
79.30%
58.58%
Wisconsin
0
0.00
0.00%
0.00
0.00% 0.00
0.00%
0.00%
Total
44 1,013,599,168.85
Stratification - Geographic Distribution
Distribution by Geographic Location - Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Arizona
2
64,078,892.31
4.65%
81.81
5.15% 1.69
81.35%
55.66%
California
5
260,000,000.00
18.87%
108.82
5.06% 1.44
95.34%
41.45%
Colorado
2
11,834,592.17
0.86%
119.00
5.24% 1.70
91.05%
64.84%
Connecticut
2
19,550,000.00
1.42%
120.00
5.36% 1.41
91.14%
67.54%
Florida
5
62,506,379.71
4.54%
119.26
5.13% 1.48
89.48%
70.30%
Georgia
3
8,537,469.50
0.62%
59.00
4.79% 1.80
98.85%
74.26%
Illinois
2
48,100,000.00
3.49%
118.34
5.06% 1.45
93.10%
20.74%
Kentucky
1
5,011,217.66
0.36%
117.00
5.88% 1.20
97.30%
74.79%
Louisiana
1
19,650,000.00
1.43%
60.00
4.48% 2.04
84.80%
68.23%
Maryland
3
85,933,298.09
6.24%
99.52
4.91% 1.33
90.22%
71.84%
Michigan
4
21,268,842.03
1.54%
118.98
5.57% 1.40
94.48%
70.92%
Minnesota
1
54,829,057.95
3.98%
117.00
5.33% 1.48
99.20%
71.02%
Missouri
1
95,000,000.00
6.90%
58.00
3.38% 3.58
95.90%
21.16%
New Jersey
1
14,667,123.42
1.06%
118.00
5.07% 1.55
78.20%
60.11%
New Mexico
1
15,983,276.08
1.16%
119.00
5.07% 1.47
100.00%
69.49%
New York
3
293,000,000.00
21.27%
95.47
3.44% 2.94
48.82%
23.45%
North Dakota
4
28,718,378.10
2.08%
91.62
5.34% 1.93
99.25%
66.97%
Ohio
2
37,412,548.65
2.72%
118.40
5.52% 1.89
72.19%
21.48%
Pennsylvania
3
47,574,337.00
3.45%
119.59
5.16% 1.76
82.56%
69.55%
South Carolina
1
4,500,000.00
0.33%
120.00
5.43% 1.65
100.00%
68.18%
Texas
6
100,001,682.29
7.26%
119.26
5.13% 1.41
97.98%
70.45%
Various
4
61,819,712.28
4.49%
106.86
5.28% 1.55
80.04%
66.93%
Washington
1
14,000,000.00
1.02%
119.00
5.03% 1.52
79.30%
58.58%
Wisconsin
1
3,727,569.81
0.27%
48.00
5.28% 1.67
66.90%
58.24%
Total
59 1,377,704,377.05
Stratification - Geographic Distribution
Page 29 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Distribution of Loan Seasoning
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 23
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
24 - 59
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
60 - 89
14
310,873,062.57
30.67%
31.00
5.17%
1.45
90.33%
64.15%
90 - 119
30
702,726,106.28
69.33%
19.87
4.42%
3.04
71.21%
60.82%
120 - plus
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Total
44
1,013,599,168.85
Stratification - Financial Ratios and Other
Distribution of Debt Service Coverage Ratios (DSCRs)- Most Recent
Summation
Weighted Average
OCC
LTV
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 1.1999
4
191,826,767.93
18.93%
(4.31) 3.53%
25.59%
56.40%
1.2000 - 1.3999
7
108,665,653.91
10.72%
29.78 5.06%
92.77%
71.11%
1.4000 - 1.5999
16
355,831,861.51
35.11%
30.21 5.13%
95.32%
63.00%
1.6000 - 1.7999
4
41,792,234.06
4.12%
27.38 4.96%
93.64%
186.25%
1.8000 - 1.9999
2
47,622,037.60
4.70%
30.23 5.12%
99.53%
61.74%
2.0000 - 2.1999
4
59,437,674.48
5.86%
29.92 5.34%
83.42%
56.91%
2.2000 - plus
6
203,608,090.12
20.09%
29.16 4.26%
75.72%
36.02%
Total
44
1,013,599,168.85
Stratification - Financial Ratios and Other
Average
Minimum Maximum
23,036,344.75
23.28
4.65%
2.56 61.84% 77.07%
155,000,000.00
31.00
2.30%
5.92% 8.62 280.25% 100.00%
0.00
-30.00
0.07
0.00%
0.00%
Max DSCR
8.62
0.07
Min DSCR
Distribution of Maturity Dates
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Year
2018
1
109,829,454.40
10.84%
(30.00)
2.30%
1.03
0.00%
48.67%
2023
29
592,896,651.88
58.49%
29.11
4.81%
3.41
84.40%
63.07%
2024
14
310,873,062.57
30.67%
31.00
5.17%
1.45
90.33%
64.15%
Total
44
1,013,599,168.85
Distribution of Loan-to-values (LTVs)
Summation
Weighted Average
DSCR OCC
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 0.4999
5
298,082,412.83
29.41%
7.27 3.55%
46.57%
5.09
0.5000 - 0.5999
9
105,400,430.51
10.40%
30.28 5.21%
70.15%
1.15
0.6000 - 0.6999
22
461,829,302.40
45.56%
30.22 5.12%
95.65%
1.68
0.7000 - 0.7999
7
124,518,804.07
12.28%
29.64 5.05%
83.27%
1.10
0.8000 - 0.8999
0
0.00
0.00%
0.00 0.00%
0.00%
0.00
0.9000 - 0.9999
0
0.00
0.00%
0.00 0.00%
0.00%
0.00
1.0000 - plus
1
23,768,219.04
2.34%
25.00 4.79%
96.80%
1.60
Total
44
1,013,599,168.85
Max LTV
Min LTV
280.25%
0.00%
Distribution by Amortization Type
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Amortization Type
Amortizing Balloon
25
333,991,344.53
32.95%
29.71
5.22%
1.43
86.53%
61.22%
Interest Only/Balloon
3
285,829,454.40
28.20%
6.33
3.42%
5.30
45.98%
38.78%
Interest Only/Amortizing/Balloon
16
393,778,369.92
38.85%
30.14
5.05%
1.51
91.62%
79.11%
Total
44
1,013,599,168.85
Distribution of Occupancy Percentages
Summation
Weighted Average
DSCR
LTV
Rate
Term
%
Balance
Cnt
Percentages
1% - 50%
3
140,506,167.31
13.86%
(16.72) 2.96%
0.51
0.79
50% - 60%
0
0.00
0.00%
0.00 0.00%
0.00
0.00
60% - 70%
2
62,230,229.35
6.14%
29.00 5.30%
0.64
1.14
70% - 80%
8
239,043,278.34
23.58%
29.42 4.40%
0.39
6.14
80% - 90%
6
69,775,936.92
6.88%
29.59 5.11%
0.65
2.04
90% - plus
25
502,043,556.93
49.53%
29.97 5.10%
0.75
1.58
Total
44
1,013,599,168.85
Max Occ
Min Occ
100.00
0.00
Page 30 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Liquidation Components (time of resolution)
Investor
No. Subsequent Adjustments
Adjustment
Date
Minor
Adjustment
Cumulative
Adjustments
Cumulative
Adjusted Loss
Period
Liquidation
Proceeds
Liquidation
Expense
Net Liquidation
Proceeds
Realized Loss
to Trust
Expense to
the Trust
Liquidation
Sales Price
Most Recent
Appraisal
Beginning
Balance
9,065,396.77
7,800,000.00
0.00
30
9,057,240.43
9,057,240.43
3,273,542.35
5,783,698.08
3,281,698.69
0.00
3,281,698.69
86,708.17
01/2020
6,270,165.06
3,300,000.00
0.00
37
3,216,049.08
3,216,049.08
2,781,135.78
434,913.30
5,835,251.76
0.00
5,835,251.76
102,182.39
01/2020
3,287,277.22
2,190,000.00
0.00
51
1,476,029.30
1,476,029.30
935,430.64
540,598.66
2,746,678.56
0.00
2,746,678.56
73,102.93
01/2020
1,954,337.09
2,000,000.00
0.00
56
2,131,267.44
2,131,267.44
677,584.92
1,453,682.52
500,654.57
0.00
500,654.57
34,720.66
01/2020
20,577,176.14 15,290,000.00
15,880,586.25
15,880,586.25
7,667,693.69
8,212,892.56
12,364,283.58
296,714.15
0.00
0.00
12,364,283.58
Totals
Historical Loss Liquidation
Page 31 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Liquidation Summary
Investor
No. Cash Adjustment
Cash
Recovery (9)
Curr Certificate
Writedown Adj.(10)
Period
Certificate Level
Prior Certificate
Writedown (3)
OC, Credit
Support (4)
Shortfalls/
Excesses (5)
Modification,
ARA Adjs (6)
Subseq Claims
Recoveries (7)
Curr Certificate
Writedown (8)
Beginning
Balance (1)
Aggregate
Loss (2)
30
202001
9,065,396.77
3,281,698.69
0.00
0.00
0.00
0.00
0.00
3,281,698.69
0.00
0.00
37
202001
6,270,165.06
5,835,251.76
0.00
0.00
0.00
0.00
0.00
5,835,251.76
0.00
0.00
51
202001
3,287,277.22
2,746,678.56
0.00
0.00
0.00
0.00
0.00
2,746,678.56
0.00
0.00
56
202001
1,954,337.09
500,654.57
0.00
0.00
0.00
0.00
0.00
500,654.57
0.00
0.00
Loan Status Code
6 Modification Adjustments/Appraisal Reduction Adjustments
7 Additional (Recoveries) Expenses applied to Realized Losses 8 Realized Loss Applied to Certificates to Date ((3) -(4) - (5) - (6) + (7)) 9 Recoveries of Realized Losses Paid as Cash 10 Recoveries/Realized Losses applied to Certificate Interest 1 Current Scheduled Beginning Balance of the Loan at Liquidation
2 Aggregate Realized Loss on Loans 3 Prior Realized Loss Applied to Certificates 4 Amounts covered by Overcollaterization and other Credit Supports 5 Interest (Shortages)/Excesses applied to Realized Losses Note: In the initial period, the Realized Loss Applied to certificates to Date will equal Aggregate Realized Loss on Loans ( - (4) - (5) -(6) +(7)) versus ( (3) - (4) - (5) -(6) +(7))
Historical Bond/Collateral Realized Loss Reconciliation
Page 32 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No. Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
1
147,842,162.56
182,845.58
147,659,316.98
640,993.35
OF CA
5
1.60
63.4%
1.40
66.6%
5.0350%
Act/360
6/6/2021
1/6/2024
99.0%
100.0%
0
X
2
155,000,000.00
0.00
155,000,000.00
533,888.89
OF NY
3
8.62
28.7%
4.53
28.7%
4.0000%
Act/360
6/6/2021
11/6/2023
73.0%
74.8%
0
N
3
109,835,186.62
5,732.22
109,829,454.40
210,517.44
XX NY
3
1.03
48.7%
1.03
48.8%
2.3000%
30/360
6/6/2021
12/6/2018
0
N
5
48,420,602.50
84,205.89
48,336,396.61
222,237.12
MF MN
2
1.48
62.6%
1.48
71.0%
5.3300%
Act/360
6/5/2021
10/5/2023
99.2%
99.2%
0
N
7
36,538,466.31
65,580.02
36,472,886.29
159,520.85
OF TX
2
1.93
60.1%
1.43
68.5%
5.0700%
Act/360
6/5/2021
12/5/2023
100.0%
100.0%
0
N
8
37,271,324.31
53,602.03
37,217,722.28
163,233.91
OF
IL
5
0.52
75.1%
1.44
68.3%
5.0860%
Act/360
6/6/2021
11/6/2023
63.0%
91.7%
0
8
N
10
28,879,846.04
53,215.67
28,826,630.37
122,205.07
MF MD
2
1.37
74.9%
1.37
74.9%
4.9140%
Act/360
6/6/2021
12/6/2023
92.2%
92.2%
0
F
11
25,077,563.72
65,056.65
25,012,507.07
121,145.53
LO OH
2
2.06
46.4%
2.06
55.5%
5.6100%
Act/360
5/1/2021
11/6/2023
69.7%
69.7%
B
N
12
25,906,087.53
44,223.86
25,861,863.67
118,823.67
LO Var
2
0.07
57.5%
1.62
65.1%
5.3265%
Act/360
6/1/2021
1/6/2024
45.0%
69.6%
0
N
13
23,821,447.10
53,228.06
23,768,219.04
98,297.88
RT NY
5
1.60
280.3%
1.60
67.3%
4.7920%
Act/360
11/5/2019
7/5/2023
96.8%
96.8%
6
10
N
14
26,222,243.31
36,070.65
26,186,172.66
118,546.39
RT PA
5
1.48
68.6%
1.39
73.3%
5.2500%
Act/360
6/5/2021
1/5/2024
95.0%
89.0%
0
N
15
24,496,055.80
45,243.73
24,450,812.07
103,359.75
MF AZ
2
1.30
68.2%
1.30
68.2%
4.9000%
Act/360
6/6/2021
12/6/2023
93.3%
93.3%
0
F
17
23,725,063.89
34,355.01
23,690,708.88
103,783.97
MF MD
5
1.26
71.4%
1.26
71.4%
5.0800%
Act/360
6/6/2021
11/6/2023
88.0%
88.0%
0
F
18
22,783,218.61
35,928.70
22,747,289.91
97,113.47
MF
FL
5
1.47
63.4%
1.47
69.4%
4.9500%
Act/360
6/6/2021
12/6/2023
95.4%
95.4%
0
N
19
21,017,328.18
24,924.79
20,992,403.39
91,866.74
MF TX
5
1.30
74.2%
1.30
74.2%
5.0760%
Act/360
6/5/2021
1/5/2024
95.2%
95.2%
0
F
20
18,951,080.44
33,352.86
18,917,727.58
84,042.78
OF CA
2
0.93
63.1%
1.28
71.7%
5.1500%
Act/360
6/6/2021
1/6/2024
74.0%
85.1%
0
N
21
21,000,000.00
0.00
21,000,000.00
90,507.08
MU CA
3
3.13
61.8%
1.63
61.8%
5.0050%
Act/360
6/5/2021
11/5/2023
87.0%
100.0%
0
N
23
14,053,256.04
25,223.09
14,028,032.95
61,354.17
OF NM
2
1.47
61.0%
1.47
69.5%
5.0700%
Act/360
6/5/2021
12/5/2023
100.0%
100.0%
0
N
24
14,443,962.40
19,235.32
14,424,727.08
58,831.06
OF CA
5
2.11
64.7%
1.64
67.3%
4.7300%
Act/360
6/6/2021
12/6/2023
100.0%
96.4%
0
N
25
12,885,920.08
23,285.07
12,862,635.01
56,257.78
OF NJ
2
1.55
52.7%
1.55
60.1%
5.0700%
Act/360
6/5/2021
11/5/2023
78.2%
78.2%
0
N
26
13,056,154.30
18,860.64
13,037,293.66
56,551.28
OF WA
5
1.52
58.6%
1.52
58.6%
5.0300%
Act/360
6/6/2021
12/6/2023
79.3%
79.3%
0
F
27
12,094,583.88
21,707.61
12,072,876.27
52,802.94
OF TX
2
1.52
58.3%
1.52
66.5%
5.0700%
Act/360
6/5/2021
12/5/2023
100.0%
100.0%
0
N
28
11,966,697.97
19,634.08
11,947,063.89
52,672.25
MF
FL
5
2.13
62.7%
1.32
69.9%
5.1115%
Act/360
6/6/2021
1/6/2024
85.0%
91.7%
0
N
29
11,444,479.01
20,193.50
11,424,285.51
50,950.18
XX Var
2
1.52
56.5%
1.52
64.3%
5.1700%
Act/360
6/5/2021
12/5/2023
73.5%
73.5%
0
N
32
11,165,703.27
16,551.96
11,149,151.31
50,766.73
MF CT
5
1.81
67.2%
1.25
73.2%
5.2800%
Act/360
6/6/2021
1/6/2024
98.0%
97.2%
0
N
33
10,643,581.52
14,598.14
10,628,983.38
51,783.98
MF
MI
5
1.43
68.8%
1.43
74.4%
5.6500%
Act/360
6/6/2021
1/6/2024
92.3%
92.3%
0
N
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale 6 DPO 7 REO 8 Resolved Resolution Strategy Code
9 Pending Return
to Master Servicer 10 Deed in Lieu Of Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other 0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent Loan Status Code
Property Type Code
Amortization Type
3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park OF Office
MU Mixed Use
1 Fully Amortizing
2 Amortizing Balloon 3 Interest Only/Balloon 4 Interest Only/Amortizing 5 Interest Only/Amortizing/Balloon 6 Principal Only 7 Hyper-Amortization 98 Other LO
Lodging
SS
Self Storage
98
Other
SE
Securities
CH
Cooperative
Housing ZZ
Missing
Information SF
Single Family
Defeasance Status Code
P Portion of Loan Previously
Defeased F Full Defeasance N No Defeasance Occurred X Defeasance not Allowable Loan Level Detail
Page 33 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No. Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
34
9,591,385.58
15,910.19
9,575,475.39
45,343.28
LO
FL
2
1.57
57.0%
1.57
72.0%
5.4900%
Act/360
6/1/2021
1/6/2024
77.9%
77.9%
0
1
N
35
9,203,498.89
13,321.03
9,190,177.86
39,784.68
LO PA
5
2.30
59.3%
2.30
63.7%
5.0200%
Act/360
3/1/2021
12/6/2023
74.2%
74.2%
2
13
N
36
9,048,780.42
13,097.09
9,035,683.33
39,115.87
LO PA
5
2.28
60.2%
2.28
64.7%
5.0200%
Act/360
6/1/2021
12/6/2023
72.5%
72.5%
0
13
N
38
8,065,756.53
12,380.09
8,053,376.44
41,117.43
MF TX
2
2.17
67.0%
1.25
74.9%
5.9200%
Act/360
6/6/2021
1/6/2024
94.0%
95.1%
0
N
39
7,424,203.64
13,871.08
7,410,332.56
30,884.89
RT TX
2
1.43
64.4%
1.43
73.8%
4.8310%
Act/360
6/6/2021
12/6/2023
100.0%
100.0%
0
N
40
7,133,798.52
12,851.73
7,120,946.79
30,284.96
OF
IL
5
1.65
65.9%
1.47
75.0%
4.9300%
Act/360
6/5/2021
1/5/2024
97.0%
100.0%
0
N
41
6,588,159.36
14,425.61
6,573,733.75
29,392.52
MF
FL
2
1.51
71.8%
1.51
71.8%
5.1810%
Act/360
6/5/2021
11/5/2023
92.1%
92.1%
0
F
42
6,615,304.00
6,615,304.00
0.00
29,507.93
MF OH
2
1.23
0.0%
1.23
56.1%
5.1800%
Act/360
6/1/2021
1/5/2024
82.1%
82.1%
0
N
43
6,571,875.33
10,901.43
6,560,973.90
31,068.54
LO CT
2
1.68
54.7%
1.68
58.3%
5.4900%
Act/360
6/1/2021
1/6/2024
81.2%
81.2%
0
1
N
44
6,081,980.49
10,549.02
6,071,431.47
27,809.86
RT Var
2
1.53
65.2%
1.44
73.9%
5.3100%
Act/360
6/5/2021
11/5/2023
100.0%
100.0%
0
N
45
5,412,127.89
14,410.23
5,397,717.66
24,886.77
MH CO
2
2.35
49.1%
1.84
59.0%
5.3400%
Act/360
6/5/2021
12/5/2023
100.0%
86.9%
0
N
46
4,827,832.42
12,983.18
4,814,849.24
21,867.40
LO
FL
2
-0.69
58.0%
1.66
69.9%
5.2600%
Act/360
6/5/2021
12/5/2023
38.0%
77.0%
0
N
47
4,989,591.87
7,082.39
4,982,509.48
21,998.56
MF CO
5
1.53
71.9%
1.53
71.9%
5.1200%
Act/360
6/6/2021
12/6/2023
96.1%
96.1%
0
F
48
4,478,345.82
7,065.47
4,471,280.35
22,675.36
MF KY
2
1.20
66.7%
1.20
74.8%
5.8800%
Act/360
6/5/2021
10/5/2023
97.3%
97.3%
0
N
49
4,349,928.19
7,833.86
4,342,094.33
19,065.98
SS TX
2
1.61
67.8%
1.61
67.8%
5.0900%
Act/360
6/5/2021
11/5/2023
89.6%
89.6%
0
F
50
3,991,202.29
6,691.02
3,984,511.27
18,662.20
RT SC
2
2.57
60.4%
1.65
68.2%
5.4300%
Act/360
6/5/2021
1/5/2024
100.0%
100.0%
0
N
52
3,396,780.19
5,695.04
3,391,085.15
16,204.53
RT
MI
2
1.33
62.8%
1.33
70.9%
5.5400%
Act/360
6/5/2021
10/5/2023
100.0%
100.0%
0
N
55
2,850,199.95
7,466.25
2,842,733.70
13,719.75
RT
MI
2
1.35
49.0%
1.35
58.7%
5.5900%
Act/360
6/5/2021
10/5/2023
100.0%
100.0%
0
N
58
2,238,975.83
3,879.91
2,235,095.92
10,102.76
SS
MI
2
1.47
71.4%
1.47
71.4%
5.2400%
Act/360
6/5/2021
1/5/2024
88.6%
88.6%
0
F
1,021,401,742.60
7,802,573.75 1,013,599,168.85
4,085,547.53
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale 6 DPO 7 REO 8 Resolved Resolution Strategy Code
9 Pending Return
to Master Servicer 10 Deed in Lieu Of Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other 0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent Loan Status Code
Property Type Code
Amortization Type
3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park OF Office
MU Mixed Use
1 Fully Amortizing
2 Amortizing Balloon 3 Interest Only/Balloon 4 Interest Only/Amortizing 5 Interest Only/Amortizing/Balloon 6 Principal Only 7 Hyper-Amortization 98 Other LO
Lodging
SS
Self Storage
98
Other
SE
Securities
CH
Cooperative
Housing ZZ
Missing
Information SF
Single Family
Defeasance Status Code
P Portion of Loan Previously
Defeased F Full Defeasance N No Defeasance Occurred X Defeasance not Allowable Page 34 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Status/Resolutions
Remaining
Life
Investor
No. Static
Prop
Type
State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
Balance/Rate/Terms
Scheduled
Balance
Actual
Balance
Note
Rate Amort
DSCR
LTV
DSCR
LTV
Phy
Occ %
Phy
Occ %
13
6
23,768,219.04
25,228,401.10
11/5/2019
4.79%
25
RT
NY
5
07/05/2023
1.6000
96.80%
96.80%
3/20/2018
10
1.6000
229
280.25%
67.30%
34
0
9,575,475.39
9,644,504.74
6/1/2021
5.49%
31
LO
FL
2
01/06/2024
1.5700
77.90%
77.90%
4/11/2020
1
1.5700
271
57.00%
72.00%
35
2
9,190,177.86
9,231,243.56
3/1/2021
5.02%
30
LO
PA
5
12/06/2023
2.3000
74.20%
74.20%
12/21/2020
13
2.3000
234
59.29%
63.68%
36
0
9,035,683.33
9,035,683.33
6/1/2021
5.02%
30
LO
PA
5
12/06/2023
2.2800
72.50%
72.50%
2/3/2021
13
2.2800
234
60.24%
64.69%
43
0
6,560,973.90
6,618,950.67
6/1/2021
5.49%
31
LO
CT
2
01/06/2024
1.6800
81.20%
81.20%
4/11/2020
1
1.6800
271
54.67%
58.27%
58,130,529.52
59,758,783.40
25,172,132.62
25,299,138.74
Loan Status (0,A,B)
Total
Resolution Strategy Code
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale 6 DPO
7 REO 8 Resolved 9 Pending Return to Master Servicer 10 Deed in Lieu Of
Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other Loan Status Code
0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent 3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent Property Type Code
OF
Office
MU Mixed Use
LO Lodging
SS
Self Storage
98
Other
SE Securities
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park CH
Cooperative Housing
ZZ
Missing Information
SF
Single Family
Specially Serviced Loan Detail
Page 35 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Status/Resolutions
Investor
No. Description
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
13
10
11/05/2019
6
3/20/2018
Loan is in payment default. Bon-Ton filed BK and vacated the property. Sears is closing. Borrower is cooperating with an orderly turnover of the mall. Receiver is now
in control. Lender is evaluating its options to take title through a Deed in Lieu or consensual foreclosure. Prior to taking title Lender must resolve a dam/retention pond maintenance issue with NY State. Receiver waiting on NYS to give final approval of completed dam repairs. Lender is working on a possible sale through the receiver. 34
1
06/01/2021
0
4/11/2020
Forbearance agreement was executed with obligors on 12/31/20. Monitoring performance.
35
13
03/01/2021
2
12/21/2020
Loan has transferred to SS. Borrower executed Special Servicer PNL. Discussions are ongoing to assess the Loan and next steps.
36
13
06/01/2021
0
2/3/2021
Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. We are reaching out to the borrower in order to assess
next steps. 43
1
06/01/2021
0
4/11/2020
Forbearance agreement was executed with obligors on 12/31/20. Monitoring performance.
Specially Serviced Loan Comments
Page 36 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
ASER
Investor
No. Appraisal Reduction Components
Scheduled
Balance
Appraisal
Reduction Amt
Actual
Balance
Status/Resolutions
PTD
Loan
Status
Appraisal
Redn Date
Resoln
Strategy
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
DSCR
LTV
Phy
Occ %
Static
Prop
Type
State
Amort
Type
Cutoff
Maturity
RT
NY
07/05/2023
11/05/2019
13
23,768,219.04 17,536,600.84
10
6
25,228,401.10
70,312.93
5
1.60
1.60
96.80%
96.80%
280.25%
67.30%
06/08/2020
23,768,219.04 17,536,600.84
70,312.93 25,228,401.10
Resolution Strategy Code
1 Modification
2 Foreclosure 3 Bankruptcy 4 Extension 5 Note Sale 6 DPO
7 REO 8 Resolved 9 Pending Return to Master Servicer 10 Deed in Lieu Of
Foreclosure 11 Full Payoff 12 Reps and Warranties 13 TBD 98 Other Loan Status Code
0 Current
A Grace B 0 - 29 Days 1 30 Days Delinquent 2 60 Days Delinquent 3 90 Days Delinquent
4 Matured Balloon 5 Non Performing Matured Balloon 6 121+ Days Delinquent Property Type Code
OF
Office
MU Mixed Use
LO Lodging
SS
Self Storage
98
Other
SE Securities
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park CH
Cooperative Housing
ZZ
Missing Information
SF Single Family
Appraisal Reduction Detail
Page 37 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Status/Resolutions
Investor
No. Description
PTD
Loan
Status
Appraisal
Redn Date
Resoln
Strategy
13
10
11/05/2019
6
6/8/2020
Loan is in payment default. Bon-Ton filed BK and vacated the property. Sears is closing. Borrower is cooperating with an orderly turnover of the mall. Receiver is now
in control. Lender is evaluating its options to take title through a Deed in Lieu or consensual foreclosure. Prior to taking title Lender must resolve a dam/retention pond maintenance issue with NY State. Receiver waiting on NYS to give final approval of completed dam repairs. Lender is working on a possible sale through the receiver. Appraisal Reduction Comments
Page 38 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Rate
Investor
No. Description
Date
Modification Components
Type
Modification
Balance
P&I Amount
Modification Terms
P&I Amount
Maturity
Rate
Balance
Cutoff/Current
Maturity
11
25,012,507.07
186,202.18
29,912,548.65
186,202.18
10
5/6/2020
11/6/2023
11/6/2023
5.61%
5.61%
12
25,861,863.67
163,047.53
29,275,000.00
163,047.53
10
8/6/2020
1/6/2024
1/6/2024
5.33%
5.33%
35
9,190,177.86
53,105.71
9,870,131.00
53,105.71
Loan has transferred to SS. Borrower executed Special Servicer
PNL. Discussions are ongoing to assess the Loan and next steps. 10
8/6/2020
12/6/2023
12/6/2023
5.02%
5.02%
36
9,035,683.33
52,212.96
9,704,206.00
52,212.96
Loan transferred for Imminent Monetary Default at borrower's
request as a result of the Covid-19 pandemic. We are reaching out to the borrower in order to assess next steps. 10
8/6/2020
12/6/2023
12/6/2023
5.02%
5.02%
43
6,560,973.90
41,969.97
7,400,000.00
41,969.97
Forbearance agreement was executed with obligors on 12/31/20.
Monitoring performance. 10
12/31/2020
1/6/2024
1/6/2024
5.49%
5.49%
34
9,575,475.39
61,253.47
10,800,000.00
61,253.47
Forbearance agreement was executed with obligors on 12/31/20.
Monitoring performance. 10
12/31/2020
1/6/2024
1/6/2024
5.49%
5.49%
85,236,681.22
96,961,885.65
557,791.82
557,791.82
Modification Type
1 Maturity Date
2 Amortization Change 3 Principal Write-off 5 Temporary Rate Reduction 6 Capitalization of Interest 7 Capitalization on Taxes
8 Other 9 Combination 10 Forbearance Modifications/Extensions Detail/Description
Page 39 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Investor
No. Date
Appraisal Information
Type
REO
Scheduled
Balances
Actual
Most Recent
Appraisal
Appraisal
Date
Cutoff
Maturity
Amort
Type
State
Prop
Type Static
Liquidation Detail
Type
Appraisal
Redn Amt
Liquidation
Date
Net Liquidation
Proceeds
Realized
Loss
DSCR
City
REO Type
4 Final Recovery REO
5 Permitted Purchase of REO 1 Paid-in-Full
2 Final Recovery Mode 3 Permitted Purchase 4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon 6 Principal Only 1 Fully Amortizing
2 Amortizing Balloon 3 Interest Only/Balloon Amortization Type
7 Hyper-Amortization
98 Other REO Historical Detail
Page 40 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
Status/Resolutions
Investor
No. PTD
Loan
Status
Breach or
Defect Date
Resoln
Strategy
Description
Material Breaches and Document Defects
Page 41 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
No
Control Termination Event
Information with respect to any declared bankruptcy of any Mortgage Loan Borrower
No
No
No
Special Servicer Termination Event
Servicer Termination Event
No
Loan Event of Default
Special Servicing Loan Event
Extraordinary Event
Page 42 of 43
|
COMM 2014-CCRE14 Commercial Mortgage Pass-Through Certificates
COMM 2014-CCRE14
June 11, 2021 Revised - Payment Change
SEC Central Index Key (if applicable)
ABS-15G file Reference
Form ABS-15G - Reference
Cantor Commercial Real Estate Lending, L.P.
0001558761
February 16, 2021
German American Capital Corporation
0001541294
February 16, 2021
Deutsche Mortgage & Asset Receiving Corporation
0001013454
February 16, 2021
Natixis Real Estate Capital LLC
0001542256
February 16, 2021
Liberty Island Group I LLC
0001555501
February 16, 2021
Rule 15Ga-1(a) - repurchases/replacements - Reference
Investor
No. Asset Name
Asset Originator
Ending Balance
Most Recent Appraisal
Repurchase/Replacement
Status(1)
Status:
Requested
Pending Executed Not Executed Rule 15Ga Information
Page 43 of 43
|
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- EY Announces Manu Smadja of MPOWER Financing as an Entrepreneur Of The Year® 2024 Mid-Atlantic Award Finalist
- Marsh McLennan’s Mercer Announces Successful Fundraising for Private Investment Partners (PIP) VII, Closing With Nearly $4 Billion in Commitments
- Hyundai Bioscience's antiviral for Dengue Fever to enter clinical trials in Brazil
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!