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:
November 15, 2022 to December 12, 2022
Commission File Number of issuing entity: 333-193376-08
Central Index Key Number of issuing entity: 0001612126
COMM 2014-UBS4 Mortgage Trust
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-193376
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): 0001541886
UBS Real Estate Securities Inc.
(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): 0001541294
German American Capital Corporation
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001505494
The Bancorp Bank
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001089877
KeyBank National Association
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001625508
Pillar Funding 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 47-1478558
Upper Tier Remic 47-1559281
Grantor Trust 47-6424351
(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 A-5 [ ] [ ] [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 December 12, 2022 a distribution was made to holders of the
certificates issued by COMM 2014-UBS4 Mortgage Trust. The
distribution report is attached as Exhibit 99.1 to this Form 10-D.
During the distribution period from November 15, 2022 to December 12, 2022
no assets securitized by Deutsche Mortgage & Asset Receiving
Corporation (the "Depositor") and held by COMM 2014-UBS4 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 15, 2022. The CIK number
of the Depositor is 0001013454.
UBS Real Estate Securities Inc. ("UBS"), 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
August 12, 2022. The CIK number of UBS is 0001541886.
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 15, 2022. The
CIK number of GACC is 0001541294.
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
May 12, 2022. The CIK number for CCRE is 0001558761.
The Bancorp Bank ("Bancorp"), 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 January 27, 2022. The CIK number
for Bancorp is 0001505494.
KeyBank National Association ("KeyBank"), 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
November 02, 2022. The CIK number of KeyBank is 0001089877.
Pillar Funding LLC ("Pillar"), 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 January 29, 2019. The CIK
number for Pillar is 0001625508.
Part II - OTHER INFORMATION
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-UBS4 Mortgage Trust,
relating to the December 12, 2022 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/ R. Chris Jones
Name: R. Chris Jones
Title: Director
/s/ Matt Smith
Name: Matt Smith
Title: Director
Date: December 21, 2022
|
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
Performance History
11
Payoff History
17
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
37
Specially Serviced Loan Comments
38
Appraisal Reduction Detail
39
Appraisal Reduction Comments
40
Modifications/Extensions Detail/Description
41
REO Historical Detail
42
Material Breaches and Document Defects
43
Extraordinary Event
44
Rule 15Ga Information
45
COMM 2014-UBS4 Mortgage Trust
Commercial Mortgage Pass-Through Certificates
December 12, 2022 Revised - Reporting Change
Page 1 of 46
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
Midland Loan Services, a Division of PNC Bank, N.A.
Special Servicer
LNR Partners, LLC.
Underwriters
UBS Securities LLC
Drexel Hamilton, LLC KeyBanc Capital Markets Inc. Cantor Fitzgerald & Co. CastleOak Securities, L.P. Guggenheim Securities, LLC Deutsche Bank Securities Inc. Rating Agencies
Moody's Investors Service, Inc.
DBRS, Inc. Kroll Bond Rating Agency, Inc. Fitch Ratings, Inc. Trustee
Wilmington Trust, National Association
Certificate Administrator
Deutsche Bank Trust Company Americas
Operating Advisor
Park Bridge Lender Services LLC
Controlling Rep/Class
DoubleLine Capital 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
12/12/2022
101
11/14/2022
01/12/2023
11/30/2022
07/01/2014
07/31/2014
08/12/2014
08/12/2047
12/06/2022
12/06/2022
to
11/08/2022
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
Jennifer Pilapil
(714)247-6317
jenny.pilapil@db.com |
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
12591QAL6
53,395,000.00
0.00
0.00
0.00
0.00
0.00
37.85%
0.000000%
1.309000%
30.00%
0.00
A-2
SEN
12591QAM4
143,249,000.00
0.00
0.00
0.00
0.00
0.00
37.85%
0.000000%
2.963000%
30.00%
0.00
A-3
SEN
12591QAP7
21,200,000.00
2,942,576.36
0.00
2,942,576.36
8,410.86
0.00
37.85%
3.430000%
3.430000%
30.00%
0.00
A-SB
SEN
12591QAN2
80,295,000.00
22,770,005.49
1,609,509.08
21,160,496.41
64,325.27
0.00
37.85%
3.390000%
3.390000%
30.00%
0.00
A-4
SEN
12591QAQ5
250,000,000.00
250,000,000.00
0.00
250,000,000.00
712,500.00
0.00
37.85%
3.420000%
3.420000%
30.00%
0.00
A-5
SEN
12591QAR3
353,672,000.00
353,672,000.00
0.00
353,672,000.00
1,088,720.31
0.00
37.85%
3.694000%
3.694000%
30.00%
0.00
X-A
SEN/NTL
12591QAS1
995,213,000.00
722,786,581.85
0.00
721,177,072.77
655,021.98
0.00
0.00%
1.087494%
1.086977%
N
0.00%
0.00
A-M
SUB
12591QAT9
93,402,000.00
93,402,000.00
0.00
93,402,000.00
308,849.28
0.00
28.61%
3.968000%
3.968000%
22.75%
0.00
A-M-PEZ SUB
12591QAV4
0.00
0.00
0.00
0.00
0.00
0.00
28.61%
0.000000%
0.000000%
22.75%
0.00%
0.00
B
SUB
12591QAU6
57,973,000.00
57,973,000.00
0.00
57,973,000.00
210,152.13
0.00
22.87%
4.350000%
4.350000%
18.25%
0.00
B-PEZ
SUB
12591QAV4
0.00
0.00
0.00
0.00
0.00
0.00
22.87%
0.000000%
0.000000%
18.25%
0.00%
0.00
C
SUB
12591QAW2
54,753,000.00
54,753,000.00
0.00
54,753,000.00
212,121.25
0.00
17.45%
4.648978%
4.648983%
14.00%
0.00
C-PEZ
SUB
12591QAV4
0.00
0.00
0.00
0.00
0.00
0.00
17.45%
0.000000%
0.000000%
14.00%
0.00%
0.00
X-B
SUB/NTL
12591QAA0
112,726,000.00
112,726,000.00
0.00
112,726,000.00
20,315.03
0.00
0.00%
0.216259%
0.216262%
N
0.00%
0.00
X-C
SUB/NTL
12591QAB8
22,545,000.00
22,545,000.00
0.00
22,545,000.00
18,063.77
0.00
0.00%
0.961478%
0.961483%
N
0.00%
0.00
X-D
SUB/NTL
12591QAC6
74,077,798.00
69,967,738.94
0.00
69,967,738.94
56,060.38
0.00
0.00%
0.961478%
0.961483%
N
0.00%
0.00
D
SUB
12591QAD4
83,740,000.00
83,740,000.00
0.00
83,740,000.00
328,782.66
0.00
9.16%
4.711478%
4.711483%
7.50%
0.00
E
SUB
12591QAE2
22,545,000.00
22,545,000.00
0.00
22,545,000.00
70,453.13
0.00
6.93%
3.750000%
3.750000%
5.75%
0.00
F
SUB
12591QAF9
25,766,000.00
25,766,000.00
0.00
25,766,000.00
80,518.75
0.00
4.38%
3.750000%
3.750000%
3.75%
0.00
G
SUB
12591QAG7
48,311,798.00
44,201,738.94
0.00
44,201,738.94
59,391.07
(78,739.36)
0.00%
3.750000%
3.750000%
0.00%
0.00
V
SUB
12591QAH5
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
R
RES
12591QAJ1
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
LR
RES
12591QAK8
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
1,288,301,798.00
1,011,765,320.79
1,609,509.08
1,010,155,811.71
3,893,685.87
(78,739.36)
SubTotal
SubTotal P&I
5,503,194.95
0.00
1,288,301,798.00
1,011,765,320.79
1,609,509.08
0.00
1,010,155,811.71
3,893,685.87
(78,739.36)
Total
Total P&I
5,503,194.95
(*) Optimal payment against which the percentage position for the exchangeable certificate should be applied.
Certificate Payment Report
Page 2 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
12591QAL6
11/01/22
11/30/22
53,395,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-1
12591QAM4
11/01/22
11/30/22
143,249,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-2
12591QAP7
11/01/22
11/30/22
21,200,000.00
138.80077170
138.80077170
0.39673868
0.00000000
0.39673868
30/360
A-3
12591QAN2
11/01/22
11/30/22
80,295,000.00
283.57936970
263.53442194
0.80111178
20.04494776
20.84605953
30/360
A-SB
12591QAQ5
11/01/22
11/30/22
250,000,000.00
1,000.00000000
1,000.00000000
2.85000000
0.00000000
2.85000000
30/360
A-4
12591QAR3
11/01/22
11/30/22
353,672,000.00
1,000.00000000
1,000.00000000
3.07833334
0.00000000
3.07833334
30/360
A-5
12591QAS1
11/01/22
11/30/22
995,213,000.00
726.26320381
724.64595295
0.65817265
0.00000000
0.65817265
30/360
N
X-A
12591QAT9
11/01/22
11/30/22
93,402,000.00
1,000.00000000
1,000.00000000
3.30666667
0.00000000
3.30666667
30/360
A-M
12591QAV4
11/01/22
11/30/22
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-M-PEZ
0.00%
12591QAU6
11/01/22
11/30/22
57,973,000.00
1,000.00000000
1,000.00000000
3.62500009
0.00000000
3.62500009
30/360
B
12591QAV4
11/01/22
11/30/22
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
B-PEZ
0.00%
12591QAW2
11/01/22
11/30/22
54,753,000.00
1,000.00000000
1,000.00000000
3.87414845
0.00000000
3.87414845
30/360
C
12591QAV4
11/01/22
11/30/22
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
C-PEZ
0.00%
12591QAA0
11/01/22
11/30/22
112,726,000.00
1,000.00000000
1,000.00000000
0.18021601
0.00000000
0.18021601
30/360
N
X-B
12591QAB8
11/01/22
11/30/22
22,545,000.00
1,000.00000000
1,000.00000000
0.80123176
0.00000000
0.80123176
30/360
N
X-C
12591QAC6
11/01/22
11/30/22
74,077,798.00
944.51699199
944.51699199
0.75677708
0.00000000
0.75677708
30/360
N
X-D
12591QAD4
11/01/22
11/30/22
83,740,000.00
1,000.00000000
1,000.00000000
3.92623191
0.00000000
3.92623191
30/360
D
12591QAE2
11/01/22
11/30/22
22,545,000.00
1,000.00000000
1,000.00000000
3.12500022
0.00000000
3.12500022
30/360
E
12591QAF9
11/01/22
11/30/22
25,766,000.00
1,000.00000000
1,000.00000000
3.12500000
0.00000000
3.12500000
30/360
F
12591QAG7
11/01/22
11/30/22
48,311,798.00
914.92639003
914.92639003
1.22932850
0.00000000
1.22932850
30/360
G
12591QAH5
11/01/22
11/30/22
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
V
12591QAJ1
11/01/22
11/30/22
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
R
12591QAK8
11/01/22
11/30/22
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
LR
Certificate Report
Page 3 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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 SUB
12591QAV4
0.00
0.00
0.00
0.00
0.00
0.00
28.61%
0.000000%
0.000000%
22.75%
0.00
0.00%
B-PEZ
SUB
12591QAV4
0.00
0.00
0.00
0.00
0.00
0.00
22.87%
0.000000%
0.000000%
18.25%
0.00
0.00%
C-PEZ
SUB
12591QAV4
0.00
0.00
0.00
0.00
0.00
0.00
17.45%
0.000000%
0.000000%
14.00%
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
12591QAV4
11/01/22
11/30/22
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-M-PEZ
0.00%
12591QAV4
11/01/22
11/30/22
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
B-PEZ
0.00%
12591QAV4
11/01/22
11/30/22
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
C-PEZ
0.00%
Page 4 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
(421.57)
D. CREFC
License Fee
(1,014.71)
0.00
0.00
Guarantee Fee
Unreimbursed Indemnification Expense C. Operating Advisor Fees
Miscellaneous Fees
(1,264.90)
(15,671.90)
(11,993.38)
(2,413.62)
0.00
Servicer Fees/Expenses
Delinquent Servicer Fees
5,583,199.02
3,973,689.94
0.00
574,972.56
3,414,389.28
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
(78,739.36)
0.00
1,498,226.81
(1,264.71)
(15,671.90)
(1,264.71)
(1,266.73)
(250.00)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(639.37)
0.00
0.00
0.00
(30,438.03)
(47,661.96)
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
0.00
0.00
0.00
111,282.27
Net PPIS
Servicer PPIS Cap
5,503,194.95
0.00
5,504,459.66
3,989,361.84
1,609,509.08
(78,739.36)
0.00
0.00
0.00
0.00
1,609,509.08
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 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
356,751.34
843,964.58
2,943,939.62
17,663,637.73
Average Balance
4.88928%
N/A
19.12
231.14
111,282.27
0.00
1,614,027.04
574,972.56
0.00
2,348,427.12
381,037,351.76
367,463,459.95
261,655,000.00
1,447,499.41
128,000,000.00
12,626,947.65
37.72%
36.38%
25.90%
42
31
7
1,011,765,320.79
52.50%
38.75%
8.75%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,010,155,811.71
78.53%
0.12%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
78.41%
80
0
0
0
0
0
0
0
0
80
87.91%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
87.91%
34,712,117.83
0.00
917,423.56
2,049,732.77
5,635,021.56
2,967,156.33
-313,496.84
9.57%
2.69%
0.00%
0.07%
0.16%
0.44%
0.23%
-0.02%
8
2
0
1
1
14
1
2
8.79%
2.20%
0.00%
1.10%
1.10%
1.10%
2.20%
4.86487%
4.73157%
1,512,982.23
1,854,943.34
8
8
0
0.12%
0.01%
0.00%
0.00%
0.13%
8.79%
8.79%
3.30%
0.00%
309,089.38
47,661.96
(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation
4.11%
0.72%
0.73%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.67%
1.25%
2.50%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
2.20%
0.45%
0.73%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.25%
0.83%
2.50%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
97.40%
1.48%
0.23%
0.90%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
96.25%
0.83%
0.42%
2.50%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
18.12
230.15
4.88929%
112.00
348.65
71
78.02%
N/A
123,340,222.58
1,609,509.08
94.45%
94.58%
N/A
N/A
81,488.78
10,237.46
3
111,804,965.15
8.68%
96.62%
95.42%
8
8.79%
N/A
Pool and Performance Detail
Page 7 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
11/30/22
11/01/22
0.00
0.00
0.00
0.00
A-1
12591QAL6
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
11/30/22
11/01/22
0.00
0.00
0.00
0.00
A-2
12591QAM4
30
0.00
F-30/360
3.430000%
8,410.86
8,410.86
0.00
11/30/22
11/01/22
2,942,576.36
8,410.86
0.00
0.00
A-3
12591QAP7
30
0.00
F-30/360
3.390000%
64,325.27
64,325.27
0.00
11/30/22
11/01/22
22,770,005.49
64,325.27
0.00
0.00
A-SB
12591QAN2
30
0.00
F-30/360
3.420000%
712,500.00
712,500.00
0.00
11/30/22
11/01/22
250,000,000.00
712,500.00
0.00
0.00
A-4
12591QAQ5
30
0.00
F-30/360
3.694000%
1,088,720.31
1,088,720.31
0.00
11/30/22
11/01/22
353,672,000.00
1,088,720.31
0.00
0.00
A-5
12591QAR3
30
0.00
A-30/360
1.087494%
655,021.98
655,021.98
0.00
11/30/22
11/01/22
N
722,786,581.85
655,021.98
0.00
0.00
X-A
12591QAS1
30
0.00
F-30/360
3.968000%
308,849.28
308,849.28
0.00
11/30/22
11/01/22
93,402,000.00
308,849.28
0.00
0.00
A-M
12591QAT9
30
0.00
A-30/360
0.000000%
0.00
0.00
0.00
11/30/22
11/01/22
0.00
0.00
0.00
0.00
A-M-PEZ
12591QAV4
30
0.00
F-30/360
4.350000%
210,152.13
210,152.13
0.00
11/30/22
11/01/22
57,973,000.00
210,152.13
0.00
0.00
B
12591QAU6
30
0.00
A-30/360
0.000000%
0.00
0.00
0.00
11/30/22
11/01/22
0.00
0.00
0.00
0.00
B-PEZ
12591QAV4
30
0.00
A-30/360
4.648978%
212,121.25
212,121.25
0.00
11/30/22
11/01/22
54,753,000.00
212,121.25
0.00
0.00
C
12591QAW2
30
0.00
A-30/360
0.000000%
0.00
0.00
0.00
11/30/22
11/01/22
0.00
0.00
0.00
0.00
C-PEZ
12591QAV4
30
0.00
A-30/360
0.216259%
20,315.03
20,315.03
0.00
11/30/22
11/01/22
N
112,726,000.00
20,315.03
0.00
0.00
X-B
12591QAA0
30
0.00
A-30/360
0.961478%
18,063.77
18,063.77
0.00
11/30/22
11/01/22
N
22,545,000.00
18,063.77
0.00
0.00
X-C
12591QAB8
30
0.00
A-30/360
0.961478%
56,060.38
56,060.38
0.00
11/30/22
11/01/22
N
69,967,738.94
56,060.38
0.00
0.00
X-D
12591QAC6
30
0.00
A-30/360
4.711478%
328,782.66
328,782.66
0.00
11/30/22
11/01/22
83,740,000.00
328,782.66
0.00
0.00
D
12591QAD4
30
0.00
F-30/360
3.750000%
70,453.13
70,453.13
0.00
11/30/22
11/01/22
22,545,000.00
70,453.13
0.00
0.00
E
12591QAE2
30
0.00
F-30/360
3.750000%
80,518.75
80,518.75
0.00
11/30/22
11/01/22
25,766,000.00
80,518.75
0.00
0.00
F
12591QAF9
30
0.00
F-30/360
3.750000%
2,233,999.59
59,391.07
2,174,608.52
11/30/22
11/01/22
44,201,738.94
138,130.43
0.00
0.00
G
12591QAG7
30
2,095,869.16
F-30/360
0.000000%
0.00
0.00
0.00
11/30/22
11/01/22
0.00
0.00
0.00
0.00
V
12591QAH5
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
11/30/22
11/01/22
0.00
0.00
0.00
0.00
R
12591QAJ1
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
11/30/22
11/01/22
0.00
0.00
0.00
0.00
LR
12591QAK8
30
0.00
1,011,765,320.79
3,972,425.23
6,068,294.39
3,893,685.87
SubTotal
2,174,608.52
2,095,869.16
0.00
0.00
1,011,765,320.79
3,972,425.23
6,068,294.39
3,893,685.87
Total
2,174,608.52
0.00
0.00
2,095,869.16
Certificate Interest Reconcilation
Page 8 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-2
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
1,609,509.08
0.00
0.00
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-4
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-5
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
N
0.00
X-D
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
4,110,059.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
V
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
1,609,509.08
0.00
0.00
4,110,059.06
0.00
0.00
0.00
0.00
0.00
0.00
SubTotal
0.00
1,609,509.08
0.00
0.00
4,110,059.06
0.00
0.00
0.00
0.00
0.00
0.00
Total
0.00
Certificate Reconciliation Detail
Page 9 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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.
2
105,000,000.00 105,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21,875.00
9
32,600,000.00
28,442,573.81
0.00
0.00
0.00
0.00
263.50
0.00
0.00
0.00
0.00
0.00
4,157.33
13
25,000,000.00
21,282,942.97
0.00
0.00
0.00
0.00
(111.68)
0.00
0.00
0.00
0.00
0.00
0.00
28
12,735,416.16
10,978,533.15
0.00
18,231.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,291.83
37
9,481,500.00
1,726,118.30
0.00
7,122.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
370.95
50
6,500,000.00
5,572,299.52
0.00
11,717.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,163.32
53
6,191,835.51
5,227,431.19
0.00
11,992.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,091.50
59
5,550,000.00
5,550,000.00
0.00
(1,155.42)
0.00
0.00
391.39
0.00
0.00
0.00
0.00
0.00
(1,194.79)
75
3,782,220.62
3,277,865.26
0.00
(245.22)
0.00
0.00
96.16
0.00
0.00
0.00
0.00
0.00
682.89
0.00
47,661.96
0.00
0.00
639.37
0.00
0.00
0.00
0.00
30,438.03
0.00
Totals
Total Interest Shortfall hitting the Trust
78,739.36
Interest Shortfall Reconciliation
Page 10 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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)
12/12/2022
No. 101
1
105,000,000.00
2
16,205,964.34 0
0.00
1.25%
10.39%
2.50%
1.60%
0.00%
0.00%
1
10,978,533.15
125.00%
108.68%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
7,298,417.82
2.50%
0.72%
5
128,504,382.16
12.72%
6.25%
11/14/2022
No. 100
3
19,517,855.59
0
0.00 0
0.00
3.75%
1.93%
0.00%
0.00%
0.00%
0.00%
1
11,000,791.65
125.00%
108.73%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
7,364,477.08
2.50%
0.73%
5
26,882,332.67
2.66%
6.25%
10/13/2022
No. 99
0
0.00 1
5,550,000.00 0
0.00
0.00%
0.00%
1.25%
0.55%
0.00%
0.00%
1
11,021,348.08
125.00%
108.77%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
7,429,249.55
2.50%
0.73%
3
12,979,249.55
1.28%
3.75%
9/12/2022
No. 98
1
5,550,000.00
0
0.00 0
0.00
1.25%
0.55%
0.00%
0.00%
0.00%
0.00%
1
28,632,312.07
125.00%
282.13%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
7,494,782.60
2.50%
0.74%
3
13,044,782.60
1.29%
3.75%
8/12/2022
No. 97
1
3,277,865.26
0
0.00 1
5,616,913.74
1.25%
0.32%
0.00%
0.00%
1.25%
0.55%
1
11,063,783.59
125.00%
108.86%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
1,942,099.84
1.25%
0.19%
3
10,836,878.84
1.07%
3.75%
7/12/2022
No. 96
0
0.00 1
5,627,559.95 0
0.00
0.00%
0.00%
1.25%
0.55%
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
7,545,417.75
2.50%
0.74%
3
13,172,977.70
1.29%
3.75%
6/10/2022
No. 95
2
46,175,884.95
0
0.00 0
0.00
2.50%
4.53%
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
7,598,788.34
2.50%
0.75%
4
53,774,673.29
5.27%
5.00%
5/12/2022
No. 94
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
7,651,666.18
2.50%
0.75%
2
7,651,666.18
0.75%
2.50%
4/12/2022
No. 93
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
12,436,505.50
2.50%
1.21%
2
12,436,505.50
1.21%
2.50%
3/11/2022
No. 92
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
12,469,428.43
2.50%
1.21%
2
12,469,428.43
1.21%
2.50%
2/11/2022
No. 91
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
12,504,991.85
2.50%
1.21%
2
12,504,991.85
1.21%
2.50%
1/12/2022
No. 90
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
12,537,632.29
2.50%
1.21%
2
12,537,632.29
1.21%
2.50%
12/10/2021
No. 89
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
12,570,138.09
2.50%
1.22%
2
12,570,138.09
1.22%
2.50%
11/15/2021
No. 88
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
12,603,448.34
2.50%
1.22%
2
12,603,448.34
1.22%
2.50%
10/13/2021
No. 87
0
0.00 1
5,384,363.92 0
0.00
0.00%
0.00%
1.25%
0.52%
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
12,635,682.66
2.50%
1.22%
3
18,020,046.58
1.74%
3.75%
9/13/2021
No. 86
1
5,395,545.12
0
0.00 0
0.00
1.25%
0.52%
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
12,668,731.23
2.50%
1.22%
3
18,064,276.35
1.74%
3.75%
8/12/2021
No. 85
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
19,984,745.76
3.75%
1.92%
3
19,984,745.76
1.92%
3.75%
(1) Total Delinquency is 30+ Days
Performance History
Page 11 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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)
7/12/2021
No. 84
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
20,026,193.28
3.75%
1.92%
3
20,026,193.28
1.92%
3.75%
6/11/2021
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
20,069,368.97
3.75%
1.92%
3
20,069,368.97
1.92%
3.75%
5/12/2021
No. 82
1
11,371,060.55
1
5,778,004.91 0
0.00
1.25%
1.09%
1.25%
0.55%
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
20,110,470.36
3.75%
1.93%
5
37,259,535.82
3.57%
6.25%
4/12/2021
No. 81
1
11,391,604.36
2
110,788,761.49 0
0.00
1.25%
1.09%
2.50%
10.60%
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
20,153,312.40
3.75%
1.93%
6
142,333,678.25
13.61%
7.50%
3/12/2021
No. 80
1
11,410,396.94
1
5,798,668.04 0
0.00
1.25%
1.09%
1.25%
0.55%
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
125,194,070.43
5.00%
11.96%
6
142,403,135.41
13.60%
7.50%
2/12/2021
No. 79
1
29,778,005.47
1
5,810,952.40 1
7,345,849.37
1.25%
2.84%
1.25%
0.55%
1.25%
0.70%
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
117,894,573.25
3.75%
11.24%
6
160,829,380.49
15.34%
7.50%
1/12/2021
No. 78
0
0.00 1
7,355,217.77 2
110,820,763.43
0.00%
0.00%
1.23%
0.69%
2.47%
10.34%
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
12,925,606.72
2.47%
1.21%
5
131,101,587.92
12.24%
6.17%
12/11/2020
No. 77
1
7,364,548.89
1
5,830,532.23 1
5,550,000.00
1.23%
0.69%
1.23%
0.54%
1.23%
0.52%
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
112,406,512.18
2.47%
10.48%
5
131,151,593.30
12.23%
6.17%
11/13/2020
No. 76
0
0.00 2
11,391,069.99 2
134,946,964.56
0.00%
0.00%
2.47%
1.06%
2.47%
12.56%
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
7,438,279.89
1.23%
0.69%
5
153,776,314.44
14.31%
6.17%
10/13/2020
No. 75
0
0.00 3
140,852,171.49 0
0.00
0.00%
0.00%
3.70%
13.10%
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
13,018,926.83
2.47%
1.21%
5
153,871,098.32
14.31%
6.17%
9/14/2020
No. 74
1
30,059,789.88
1
105,000,000.00 1
5,861,204.92
1.23%
2.79%
1.23%
9.75%
1.23%
0.54%
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
13,050,445.36
2.47%
1.21%
5
153,971,440.16
14.30%
6.17%
8/12/2020
No. 73
2
112,403,384.44
2
35,984,562.55 0
0.00
2.47%
10.42%
2.47%
3.34%
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
13,080,835.88
2.47%
1.21%
6
161,468,782.87
14.97%
7.41%
7/10/2020
No. 72
1
30,167,505.06
1
5,880,353.10 2
12,962,523.87
1.23%
2.79%
1.23%
0.54%
2.47%
1.20%
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
7,561,101.04
1.23%
0.70%
5
56,571,483.07
5.24%
6.17%
6/12/2020
No. 71
2
35,521,360.84
3
18,863,263.12 0
0.00
2.47%
3.29%
3.70%
1.74%
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
7,592,251.58
1.23%
0.70%
6
61,976,875.54
5.73%
7.41%
5/12/2020
No. 70
5
154,160,246.99
0
0.00 0
0.00
6.17%
14.24%
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
7,622,263.41
1.23%
0.70%
6
161,782,510.40
14.94%
7.41%
4/10/2020
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%
1
7,653,169.77
1.23%
0.71%
1
7,653,169.77
0.71%
1.23%
3/12/2020
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%
1
7,682,930.32
1.23%
0.71%
1
7,682,930.32
0.71%
1.23%
(1) Total Delinquency is 30+ Days
Page 12 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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)
2/12/2020
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%
1
7,714,621.13
1.23%
0.71%
1
7,714,621.13
0.71%
1.23%
1/10/2020
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%
1
7,744,128.20
1.23%
0.71%
1
7,744,128.20
0.71%
1.23%
12/12/2019
No. 65
0
0.00 0
0.00 1
7,773,513.56
0.00%
0.00%
0.00%
0.00%
1.23%
0.71%
1
7,773,513.56
123.46%
71.35%
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
7,773,513.56
0.71%
1.23%
11/13/2019
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%
2
28,316,725.81
2.47%
2.60%
2
28,316,725.81
2.60%
2.47%
10/11/2019
No. 63
1
3,277,865.26
0
0.00 2
28,372,195.59
1.23%
0.30%
0.00%
0.00%
2.47%
2.60%
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
31,650,060.85
2.90%
3.70%
9/12/2019
No. 62
0
0.00 2
28,431,244.12 0
0.00
0.00%
0.00%
2.47%
2.60%
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
28,431,244.12
2.60%
2.47%
8/12/2019
No. 61
2
23,872,189.28
1
7,891,915.38 0
0.00
2.47%
2.18%
1.23%
0.72%
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
31,764,104.66
2.90%
3.70%
7/12/2019
No. 60
0
0.00 1
7,920,691.14 0
0.00
0.00%
0.00%
1.23%
0.72%
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
7,920,691.14
0.72%
1.23%
6/12/2019
No. 59
1
7,950,406.08
1
20,648,972.32 0
0.00
1.20%
0.69%
1.20%
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%
0
0.00
0.00%
0.00%
2
28,599,378.40
2.48%
2.41%
5/10/2019
No. 58
1
7,978,940.57
1
20,674,736.48 0
0.00
1.20%
0.69%
1.20%
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%
0
0.00
0.00%
0.00%
2
28,653,677.05
2.48%
2.41%
4/12/2019
No. 57
2
28,711,596.77
0
0.00 0
0.00
2.35%
2.42%
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
2,967,156.33
1.18%
0.25%
3
31,678,753.10
2.67%
3.53%
3/12/2019
No. 56
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
2,972,946.64
1.12%
0.25%
1
2,972,946.64
0.25%
1.12%
2/12/2019
No. 55
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
2,980,175.16
1.12%
0.25%
1
2,980,175.16
0.25%
1.12%
1/11/2019
No. 54
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
2,985,899.22
1.12%
0.25%
1
2,985,899.22
0.25%
1.12%
12/12/2018
No. 53
1
43,705,172.35
0
0.00 0
0.00
1.11%
3.56%
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
2,991,594.15
1.11%
0.24%
2
46,696,766.50
3.80%
2.22%
11/13/2018
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%
1
2,997,752.21
1.11%
0.24%
1
2,997,752.21
0.24%
1.11%
10/15/2018
No. 51
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
3,003,386.82
1.11%
0.24%
1
3,003,386.82
0.24%
1.11%
(1) Total Delinquency is 30+ Days
Page 13 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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)
9/12/2018
No. 50
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
3,009,486.79
1.11%
0.24%
1
3,009,486.79
0.24%
1.11%
8/10/2018
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%
1
3,015,061.68
1.11%
0.24%
1
3,015,061.68
0.24%
1.11%
7/12/2018
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%
1
3,020,608.20
1.10%
0.24%
1
3,020,608.20
0.24%
1.10%
6/12/2018
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%
1
3,026,623.34
1.10%
0.24%
1
3,026,623.34
0.24%
1.10%
5/11/2018
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%
1
3,032,111.02
1.10%
0.24%
1
3,032,111.02
0.24%
1.10%
4/12/2018
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%
1
3,038,069.51
1.10%
0.24%
1
3,038,069.51
0.24%
1.10%
3/12/2018
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%
1
3,043,498.94
1.10%
0.24%
1
3,043,498.94
0.24%
1.10%
2/12/2018
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%
1
3,050,403.01
1.10%
0.24%
1
3,050,403.01
0.24%
1.10%
1/12/2018
No. 42
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
3,055,769.68
1.10%
0.24%
1
3,055,769.68
0.24%
1.10%
12/12/2017
No. 41
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
3,061,109.04
1.10%
0.24%
1
3,061,109.04
0.24%
1.10%
11/10/2017
No. 40
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
3,066,924.69
1.10%
0.25%
1
3,066,924.69
0.25%
1.10%
10/13/2017
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%
1
3,072,207.28
1.10%
0.25%
1
3,072,207.28
0.25%
1.10%
9/12/2017
No. 38
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
3,077,968.27
1.10%
0.25%
1
3,077,968.27
0.25%
1.10%
8/11/2017
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%
1
3,083,194.66
1.10%
0.25%
1
3,083,194.66
0.25%
1.10%
7/12/2017
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%
1
3,088,394.45
1.10%
0.25%
1
3,088,394.45
0.25%
1.10%
6/12/2017
No. 35
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
3,094,075.71
1.10%
0.25%
1
3,094,075.71
0.25%
1.10%
5/12/2017
No. 34
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
3,099,220.13
1.10%
0.25%
1
3,099,220.13
0.25%
1.10%
(1) Total Delinquency is 30+ Days
Page 14 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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)
4/12/2017
No. 33
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
3,104,848.06
1.10%
0.25%
1
3,104,848.06
0.25%
1.10%
3/10/2017
No. 32
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
3,109,937.66
1.10%
0.25%
1
3,109,937.66
0.25%
1.10%
2/10/2017
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
6,314,960.25
2.20%
0.50%
2
6,314,960.25
0.50%
2.20%
1/12/2017
No. 30
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
6,339,908.80
2.20%
0.50%
2
6,339,908.80
0.50%
2.20%
12/12/2016
No. 29
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
6,364,739.37
2.20%
0.50%
2
6,364,739.37
0.50%
2.20%
11/14/2016
No. 28
0
0.00 0
0.00 1
3,132,064.04
0.00%
0.00%
0.00%
0.00%
1.10%
0.25%
1
3,132,064.04
109.89%
24.75%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
3,258,390.13
1.10%
0.26%
2
6,390,454.17
0.51%
2.20%
10/13/2016
No. 27
0
0.00 1
3,137,015.14 0
0.00
0.00%
0.00%
1.10%
0.25%
0.00%
0.00%
1
3,137,015.14
109.89%
24.77%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
3,278,030.45
1.10%
0.26%
2
6,415,045.59
0.51%
2.20%
9/12/2016
No. 26
1
3,142,456.91
0
0.00 1
3,298,073.10
1.10%
0.25%
0.00%
0.00%
1.10%
0.26%
1
3,142,456.91
109.89%
24.79%
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
6,440,530.01
0.51%
2.20%
8/12/2016
No. 25
1
3,147,355.12
1
3,317,529.37 0
0.00
1.10%
0.25%
1.10%
0.26%
0.00%
0.00%
1
3,147,355.12
109.89%
24.81%
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
6,464,884.49
0.51%
2.20%
7/12/2016
No. 24
0
0.00 0
0.00 1
3,336,895.41
0.00%
0.00%
0.00%
0.00%
1.10%
0.26%
1
3,152,228.40
109.89%
24.83%
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%
1
3,336,895.41
0.26%
1.10%
6/10/2016
No. 23
0
0.00 1
3,356,673.82 0
0.00
0.00%
0.00%
1.10%
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
3,356,673.82
0.26%
1.10%
5/12/2016
No. 22
0
0.00 2
6,538,274.71 0
0.00
0.00%
0.00%
2.20%
0.51%
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
6,538,274.71
0.51%
2.20%
4/12/2016
No. 21
1
3,395,461.82
1
3,167,733.05 0
0.00
1.10%
0.27%
1.10%
0.25%
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
6,563,194.87
0.52%
2.20%
3/11/2016
No. 20
1
3,172,502.63
0
0.00 0
0.00
1.10%
0.25%
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
3,172,502.63
0.25%
1.10%
2/12/2016
No. 19
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%
1/12/2016
No. 18
0
0.00 1
3,183,007.29 0
0.00
0.00%
0.00%
1.10%
0.25%
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
3,183,007.29
0.25%
1.10%
12/11/2015
No. 17
0
0.00 1
3,187,699.14 0
0.00
0.00%
0.00%
1.10%
0.25%
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
3,187,699.14
0.25%
1.10%
(1) Total Delinquency is 30+ Days
Page 15 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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)
11/13/2015
No. 16
1
3,192,891.26
0
0.00 0
0.00
1.10%
0.25%
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
3,192,891.26
0.25%
1.10%
10/13/2015
No. 15
1
3,197,532.81
0
0.00 0
0.00
1.10%
0.25%
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
3,197,532.81
0.25%
1.10%
9/14/2015
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%
8/12/2015
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%
7/10/2015
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%
6/12/2015
No. 11
1
3,216,909.86
0
0.00 0
0.00
1.10%
0.25%
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
3,216,909.86
0.25%
1.10%
5/12/2015
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%
4/10/2015
No. 9
1
3,226,455.16
0
0.00 0
0.00
1.10%
0.25%
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
3,226,455.16
0.25%
1.10%
3/12/2015
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%
2/12/2015
No. 7
1
3,236,968.04
0
0.00 0
0.00
1.10%
0.25%
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
3,236,968.04
0.25%
1.10%
1/12/2015
No. 6
1
3,241,385.28
0
0.00 0
0.00
1.10%
0.25%
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
3,241,385.28
0.25%
1.10%
12/12/2014
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%
11/13/2014
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%
10/10/2014
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%
9/12/2014
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%
8/12/2014
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 16 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
12/12/2022
No. 101
0
0.00
0
0.00
0.00
0.00
0.00
0
0
18.12 230.15
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
11/14/2022
No. 100
0
0.00
0
0.00
0.00
0.00
0.00
0
0
19.12 231.14
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
10/13/2022
No. 99
0
0.00
0
0.00
0.00
0.00
0.00
0
0
20.12 232.13
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
9/12/2022
No. 98
0
0.00
0
0.00
0.00
0.00
0.00
0
0
21.13 233.13
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
8/12/2022
No. 97
0
0.00
0
0.00
0.00
0.00
0.00
0
0
22.13 234.12
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
7/12/2022
No. 96
0
0.00
0
0.00
0.00
0.00
0.00
0
0
23.13 235.11
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
6/10/2022
No. 95
0
0.00
0
0.00
0.00
0.00
0.00
0
0
24.13 236.10
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
5/12/2022
No. 94
0
0.00
0
0.00
0.00
0.00
0.00
0
0
25.13 237.10
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
4/12/2022
No. 93
0
0.00
0
0.00
0.00
0.00
0.00
0
0
26.13 237.53
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
3/11/2022
No. 92
0
0.00
0
0.00
0.00
0.00
0.00
0
0
27.14 238.53
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
2/11/2022
No. 91
0
0.00
0
0.00
0.00
0.00
0.00
0
0
28.14 239.52
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
1/12/2022
No. 90
0
0.00
0
0.00
0.00
0.00
0.00
0
0
29.14 240.52
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
12/10/2021
No. 89
0
0.00
0
0.00
0.00
0.00
0.00
0
0
30.14 241.52
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
11/15/2021
No. 88
0
0.00
0
0.00
0.00
0.00
0.00
0
0
31.14 242.51
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
10/13/2021
No. 87
0
0.00
0
0.00
0.00
0.00
0.00
0
0
32.14 243.51
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 17 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
9/13/2021
No. 86
0
0.00
0
0.00
0.00
0.00
0.00
0
0
33.14 244.51
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
8/12/2021
No. 85
0
0.00
0
0.00
0.00
0.00
0.00
0
0
34.14 245.50
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
7/12/2021
No. 84
0
0.00
0
0.00
0.00
0.00
0.00
0
0
35.14 246.50
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
6/11/2021
No. 83
0
0.00
0
0.00
0.00
0.00
0.00
0
0
36.14 247.50
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
5/12/2021
No. 82
0
0.00
0
0.00
0.00
0.00
0.00
0
0
37.14 248.49
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
4/12/2021
No. 81
0
0.00
0
0.00
0.00
0.00
0.00
0
0
38.15 249.49
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
3/12/2021
No. 80
0
0.00
0
0.00
0.00
0.00
0.00
0
0
39.15 250.49
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
2/12/2021
No. 79
1
21,392,326.81
0
0.00
0.00
0.00
0.00
1
0
40.15 251.49
1.25%
2.04%
0.00%
0.00%
0.00%
0.00%
0.00%
1.25%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2021
No. 78
0
0.00
0
0.00
0.00
0.00
0.00
0
0
40.45 251.99
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
12/11/2020
No. 77
0
0.00
0
0.00
0.00
0.00
0.00
0
0
41.45 252.99
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
11/13/2020
No. 76
0
0.00
0
0.00
0.00
0.00
0.00
0
0
42.45 253.99
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
10/13/2020
No. 75
0
0.00
0
0.00
0.00
0.00
0.00
0
0
43.45 254.99
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
9/14/2020
No. 74
0
0.00
0
0.00
0.00
0.00
0.00
0
0
44.45 255.99
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
8/12/2020
No. 73
0
0.00
0
0.00
0.00
0.00
0.00
0
0
45.45 256.98
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
7/10/2020
No. 72
0
0.00
0
0.00
0.00
0.00
0.00
0
0
46.45 257.98
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
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 18 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
6/12/2020
No. 71
0
0.00
0
0.00
0.00
0.00
0.00
0
0
47.45 258.98
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
5/12/2020
No. 70
0
0.00
0
0.00
0.00
0.00
0.00
0
0
48.45 259.98
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
4/10/2020
No. 69
0
0.00
0
0.00
0.00
0.00
0.00
0
0
49.45 260.97
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
3/12/2020
No. 68
0
0.00
0
0.00
0.00
0.00
0.00
0
0
50.45 261.97
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
2/12/2020
No. 67
0
0.00
0
0.00
0.00
0.00
0.00
0
0
51.45 262.97
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
1/10/2020
No. 66
0
0.00
0
0.00
0.00
0.00
0.00
0
0
52.45 263.97
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
12/12/2019
No. 65
0
0.00
0
0.00
0.00
0.00
0.00
0
0
53.46 264.96
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. 64
0
0.00
0
0.00
0.00
0.00
0.00
0
0
54.46 265.96
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. 63
0
0.00
0
0.00
0.00
0.00
0.00
0
0
55.46 266.96
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. 62
0
0.00
0
0.00
0.00
0.00
0.00
0
0
56.46 267.96
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. 61
0
0.00
0
0.00
0.00
0.00
0.00
0
0
57.46 270.82
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. 60
2
54,317,863.16
0
0.00
0.00
0.00
0.00
2
0
58.46 272.13
2.47%
4.96%
0.00%
0.00%
0.00%
0.00%
0.00%
2.47%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2019
No. 59
0
0.00
0
0.00
0.00
0.00
0.00
0
0
56.75 348.65
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
5/10/2019
No. 58
0
26,015,259.99
1
2,967,156.33
2,168,770.85
0.00
0.00
1
0
57.74 276.33
0.00%
2.26%
1.20%
0.26%
0.19%
0.00%
0.00%
1.20%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2019
No. 57
4
22,012,178.88
0
0.00
0.00
0.00
0.00
4
0
57.19 278.02
4.71%
1.86%
0.00%
0.00%
0.00%
0.00%
0.00%
4.71%
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 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
3/12/2019
No. 56
0
0.00
0
0.00
0.00
0.00
0.00
0
0
57.19 279.08
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
2/12/2019
No. 55
0
0.00
0
0.00
0.00
0.00
0.00
0
0
58.18 280.07
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. 54
1
13,192,768.85
0
0.00
0.00
0.00
0.00
1
0
59.18 281.06
1.12%
1.09%
0.00%
0.00%
0.00%
0.00%
0.00%
1.12%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2018
No. 53
0
0.00
0
0.00
0.00
0.00
0.00
0
0
59.58 281.70
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
11/13/2018
No. 52
0
0.00
0
0.00
0.00
0.00
0.00
0
0
60.57 282.70
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
10/15/2018
No. 51
0
0.00
0
0.00
0.00
0.00
0.00
0
0
61.57 283.70
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
9/12/2018
No. 50
0
0.00
0
0.00
0.00
0.00
0.00
0
0
62.57 284.69
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
8/10/2018
No. 49
1
6,619,528.96
0
0.00
0.00
0.00
0.00
1
0
63.57 285.69
1.11%
0.54%
0.00%
0.00%
0.00%
0.00%
0.00%
1.11%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2018
No. 48
0
0.00
0
0.00
0.00
0.00
0.00
0
0
64.25 287.81
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. 47
0
0.00
0
0.00
0.00
0.00
0.00
0
0
65.24 288.81
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. 46
0
0.00
0
0.00
0.00
0.00
0.00
0
0
66.24 289.80
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. 45
0
0.00
0
0.00
0.00
0.00
0.00
0
0
67.24 290.80
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
3/12/2018
No. 44
0
0.00
0
0.00
0.00
0.00
0.00
0
0
68.24 291.80
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. 43
0
0.00
0
0.00
0.00
0.00
0.00
0
0
69.24 292.79
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
1/12/2018
No. 42
0
0.00
0
0.00
0.00
0.00
0.00
0
0
70.24 294.17
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 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
12/12/2017
No. 41
0
0.00
0
0.00
0.00
0.00
0.00
0
0
71.24 295.16
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
11/10/2017
No. 40
0
0.00
0
0.00
0.00
0.00
0.00
0
0
72.24 296.16
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
10/13/2017
No. 39
0
0.00
0
0.00
0.00
0.00
0.00
0
0
73.24 297.16
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
9/12/2017
No. 38
0
0.00
0
0.00
0.00
0.00
0.00
0
0
74.24 298.15
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. 37
0
0.00
0
0.00
0.00
0.00
0.00
0
0
75.24 299.15
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. 36
0
0.00
0
0.00
0.00
0.00
0.00
0
0
76.24 301.68
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. 35
0
0.00
0
0.00
0.00
0.00
0.00
0
0
77.24 302.67
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
5/12/2017
No. 34
0
0.00
0
0.00
0.00
0.00
0.00
0
0
78.24 304.41
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. 33
0
0.00
0
0.00
0.00
0.00
0.00
0
0
79.24 305.40
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
3/10/2017
No. 32
0
0.00
0
0.00
0.00
0.00
0.00
0
0
80.24 306.40
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
2/10/2017
No. 31
0
0.00
0
0.00
0.00
0.00
0.00
0
0
81.25 307.44
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
1/12/2017
No. 30
0
0.00
0
0.00
0.00
0.00
0.00
0
0
82.24 308.55
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
12/12/2016
No. 29
0
0.00
0
0.00
0.00
0.00
0.00
0
0
83.24 309.54
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
11/14/2016
No. 28
0
0.00
0
0.00
0.00
0.00
0.00
0
0
84.24 310.53
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
10/13/2016
No. 27
0
0.00
0
0.00
0.00
0.00
0.00
0
0
85.24 311.52
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
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 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
9/12/2016
No. 26
0
0.00
0
0.00
0.00
0.00
0.00
0
0
86.24 312.51
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. 25
0
0.00
0
0.00
0.00
0.00
0.00
0
0
87.24 313.51
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. 24
0
0.00
0
0.00
0.00
0.00
0.00
0
0
88.24 320.70
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
6/10/2016
No. 23
0
0.00
0
0.00
0.00
0.00
0.00
0
0
89.23 321.68
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. 22
0
0.00
0
0.00
0.00
0.00
0.00
0
0
90.23 322.67
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
4/12/2016
No. 21
0
0.00
0
0.00
0.00
0.00
0.00
0
0
91.23 323.66
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
3/11/2016
No. 20
0
0.00
0
0.00
0.00
0.00
0.00
0
0
92.23 324.81
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. 19
0
0.00
0
0.00
0.00
0.00
0.00
0
0
93.23 325.79
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
1/12/2016
No. 18
0
0.00
0
0.00
0.00
0.00
0.00
0
0
94.22 326.78
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
12/11/2015
No. 17
0
0.00
0
0.00
0.00
0.00
0.00
0
0
95.22 327.77
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. 16
0
0.00
0
0.00
0.00
0.00
0.00
0
0
96.22 328.76
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. 15
0
0.00
0
0.00
0.00
0.00
0.00
0
0
97.22 329.75
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. 14
0
0.00
0
0.00
0.00
0.00
0.00
0
0
98.22 330.74
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
8/12/2015
No. 13
0
0.00
0
0.00
0.00
0.00
0.00
0
0
99.21 331.51
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. 12
0
0.00
0
0.00
0.00
0.00
0.00
0
0
100.21 332.34
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
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 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
6/12/2015
No. 11
0
0.00
0
0.00
0.00
0.00
0.00
0
0
101.22 333.33
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. 10
0
0.00
0
0.00
0.00
0.00
0.00
0
0
102.22 334.32
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. 9
0
0.00
0
0.00
0.00
0.00
0.00
0
0
103.22 335.31
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
3/12/2015
No. 8
0
0.00
0
0.00
0.00
0.00
0.00
0
0
104.22 336.41
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. 7
0
0.00
0
0.00
0.00
0.00
0.00
0
0
105.22 337.39
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. 6
0
0.00
0
0.00
0.00
0.00
0.00
0
0
106.22 338.38
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. 5
0
0.00
0
0.00
0.00
0.00
0.00
0
0
107.22 339.37
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2014
No. 4
0
0.00
0
0.00
0.00
0.00
0.00
0
0
108.22 340.36
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. 3
0
0.00
0
0.00
0.00
0.00
0.00
0
0
109.22 341.35
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. 2
0
0.00
0
0.00
0.00
0.00
0.00
0
0
110.22 342.33
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. 1
0
0.00
0
0.00
0.00
0.00
469,553.13
0
0
111.22 343.97
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.04%
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0
Total
9.00
143,549,926.65
1.00
2,967,156.33
2,168,770.85
0.00
0.00
0.00
469,553.13
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 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
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 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
10/06/2022
2
MU
0.34
425,781.13
0.00
837,827.38
0.00
2
0
B
10/08/2020
13
58.33%
09/06/2022
28
OF
0.29
98,421.04
42,627.90
146,687.01
64,886.40
18,231.10
3
0
2
10/26/2020
11/07/2022
08/06/2021
2
68.93%
08/06/2019
37
LO
1.96
1,041,238.54
1,360,491.44
1,048,375.63
1,414,937.17
7,122.25
40
0
6
07/08/2019
04/06/2022
02/21/2020
2
73.50%
12/01/2022
46
RT
1.92
28,519.12
10,237.46
27,559.56
11,197.02
1
1
0
8
68.41%
04/05/2022
50
RT
-0.39
167,936.75
76,873.55
191,296.12
88,487.08
11,717.05
8
0
6
08/10/2020
06/06/2022
13
73.86%
09/06/2022
53
OF
-0.85
40,077.10
22,751.88
59,724.10
34,519.37
11,992.20
3
0
2
09/22/2021
11/07/2022
01/26/2022
13
61.92%
11/06/2022
59
RT
-0.42
22,916.10
0.00
22,176.88
0.00
1
1
A
8
49.55%
11/06/2022
75
MF
1.59
30,053.56
0.00
14,780.44
0.00
1
2
5
06/09/2022
98
58.19%
Totals
1,854,943.34
1,512,982.23
2,348,427.12
1,614,027.04
49,062.60
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 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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%
33
109,564,688.20
10.85%
16.89
109.72
1.70
4.83%
7.73%
99,581,599.48
28
4.86%
1.73
91.54%
68.21%
68.07%
5,000,000.00 - 9,999,999.99
91.18%
24
165,658,627.20
16.40%
18.05
111.86
1.77
4.74%
16.91%
217,792,881.97
32
4.75%
1.66
92.29%
72.05%
66.89%
10,000,000.00 - 19,999,999.99
92.20%
12
176,367,569.01
17.46%
18.70
114.44
1.54
4.75%
13.12%
169,072,833.77
13
4.72%
1.50
88.26%
66.54%
68.55%
20,000,000.00 - 29,999,999.99
90.85%
4
102,560,411.33
10.15%
19.00
113.86
1.67
4.70%
10.39%
133,880,000.00
6
4.80%
1.24
87.72%
66.26%
63.29%
30,000,000.00 - 39,999,999.99
95.42%
1
30,859,178.14
3.05%
19.00
107.91
1.45
4.75%
12.51%
161,174,483.10
5
4.60%
1.61
100.00%
61.19%
71.54%
40,000,000.00 - 49,999,999.99
77.43%
2
85,052,660.53
8.42%
19.53
120.50
2.14
4.85%
7.33%
94,400,000.00
2
4.85%
2.51
75.00%
58.09%
65.06%
50,000,000.00 - 59,999,999.99
91.71%
2
107,092,677.30
10.60%
19.00
91.96
1.59
4.63%
8.49%
109,400,000.00
2
4.62%
1.91
75.12%
50.56%
72.31%
60,000,000.00 - 130,000,000.00
80.07%
2
233,000,000.00
23.07%
16.90
118.39
1.80
4.59%
23.52%
303,000,000.00
3
4.66%
1.30
86.93%
65.29%
61.36%
Total
80
1,010,155,811.71
1,288,301,798.32
91
Stratification - Mortgage Balances/Rates
Average
Minimum Maximum
12,626,947.65
18.12
4.73% 1.65
66.43%
88.49%
14,157,162.62
112.22
4.71% 1.70
64.74% 86.76%
128,000,000.00
20.00
4.29%
5.55% 5.42 237.61% 100.00%
128,000,000.00
121.00
52.00
5.94% 2.66
77.22% 100.00%
1,447,499.41
-42.00
0.29
35.59% 33.00%
1,700,000.00
4.20% 1.23
47.90%
51.50%
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
4.0000% - 4.5000%
89.70%
3
68,352,989.65
6.77%
18.88
94.61
1.72
4.34%
12.77%
164,500,000.00
6
4.32%
2.11
64.63%
39.36%
60.59%
4.5000% - 5.0000%
88.28%
67
883,770,813.79
87.49%
18.34
114.96
1.70
4.73%
81.69%
1,052,436,623.69
74
4.73%
1.59
88.93%
64.59%
67.24%
5.0000% - 5.2500%
91.79%
5
29,161,842.77
2.89%
16.91
117.94
1.62
5.14%
2.63%
33,943,652.02
5
5.14%
1.30
92.40%
84.90%
70.99%
5.2500% - 5.5000%
86.45%
4
24,524,179.07
2.43%
9.64
110.86
1.74
5.31%
2.26%
29,153,049.39
4
5.31%
1.14
61.96%
115.67%
63.93%
5.5000% - 5.7500%
95.90%
1
4,345,986.43
0.43%
19.00
120.00
1.67
5.55%
0.39%
5,000,000.00
1
5.55%
1.67
95.90%
71.33%
71.33%
5.7500% - 6.0000%
67.90%
0
0.00
0.00%
0.00
58.00
1.68
5.94%
0.25%
3,268,473.22
1
0.00%
0.00
0.00%
0.00%
68.81%
80
1,010,155,811.71
1,288,301,798.32
91
Page 26 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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%
41
377,759,486.50
99.14%
18.61
0.00
0.00
0.00%
0.00%
0.00
0
4.74%
1.73
81.11%
62.84%
0.00%
30 - 59
82.04%
0
0.00
0.00%
0.00
58.08
1.53
4.86%
9.16%
46,176,355.32
4
0.00%
0.00
0.00%
0.00%
67.20%
60 - 119
94.97%
0
0.00
0.00%
0.00
118.48
1.67
4.96%
22.64%
114,148,943.00
16
0.00%
0.00
0.00%
0.00%
68.18%
120 - 179
87.27%
0
0.00
0.00%
0.00
120.00
1.74
4.66%
68.20%
343,776,500.00
25
0.00%
0.00
0.00%
0.00%
63.78%
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
42
381,037,351.76
504,101,798.32
45
Stratification - Amortization Terms
Average
Minimum Maximum
9,072,317.90
18.09
4.74%
1.80
65.09%
88.53%
11,202,262.18
113.98
4.75% 1.71
64.05% 81.27%
54,634,474.57
19.00
4.32%
5.55%
5.42 237.61% 100.00%
70,000,000.00
120.00
58.00
5.94% 2.66 77.22% 100.00%
1,447,499.41
-42.00
0.29 35.59% 33.00%
1,700,000.00
4.32% 1.31 47.90%
65.20%
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%
31
367,463,459.95 100.00%
18.89
0.00
0.00
0.00%
0.00%
0.00
0
4.76%
1.70
91.32%
64.64%
0.00%
30 - 59
90.80%
0
0.00
0.00%
0.00
55.29
1.48
4.62%
3.91%
20,227,500.00
2
0.00%
0.00
0.00%
0.00%
70.30%
60 - 119
93.34%
0
0.00
0.00%
0.00
92.47
1.59
4.54%
34.73%
179,742,500.00
15
0.00%
0.00
0.00%
0.00%
68.88%
120 - 179
91.89%
0
0.00
0.00%
0.00
120.21
1.70
4.79%
61.36%
317,605,000.00
21
0.00%
0.00
0.00%
0.00%
68.08%
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
31
367,463,459.95
517,575,000.00
38
Average
Minimum Maximum
11,853,660.00
18.89
4.76% 1.70
68.45%
92.35%
13,620,394.74
108.04
4.70% 1.66
64.64% 91.32%
52,458,202.73
20.00
4.29%
5.14% 3.04
84.65% 100.00%
57,400,000.00
121.00
52.00
5.14% 2.60 75.00% 100.00%
2,135,885.02
16.00
0.99
46.00% 63.40%
2,395,000.00
4.29% 1.23 48.91%
63.40%
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%
7
261,655,000.00 100.00%
17.10
0.00
0.00
0.00%
0.00%
0.00
0
4.67%
1.31
88.36%
65.88%
0.00%
30 - 59
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%
60 - 119
79.34%
0
0.00
0.00%
0.00
116.77
1.81
4.65%
92.44%
246,475,000.00
4
0.00%
0.00
0.00%
0.00%
65.11%
120 - 179
100.00%
0
0.00
0.00%
0.00
120.00
1.67
4.77%
7.56%
20,150,000.00
4
0.00%
0.00
0.00%
0.00%
64.38%
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
7
261,655,000.00
266,625,000.00
8
Average
Minimum Maximum
37,379,285.71
17.10
4.67% 1.35
65.05%
80.90%
33,328,125.00
117.02
4.66% 1.80
65.88% 88.36%
128,000,000.00
19.00
4.62%
4.80% 2.14
89.52% 100.00%
128,000,000.00
120.00
60.00
4.80% 2.42 71.01% 100.00%
4,550,000.00
16.00
0.34
58.33% 71.00%
4,550,000.00
4.20% 1.47 49.55%
51.50%
Page 27 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting Change
Distribution Of Property Types- Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
2
28,586,683.83
2.83%
19.00
4.72%
1.45
100.00%
59.90%
Lodging
9
163,233,154.18
16.16%
18.94
4.65%
2.27
68.89%
49.80%
Mixed Use
6
136,555,141.51
13.52%
18.19
4.71%
0.63
75.70%
58.55%
Multifamily
19
108,646,164.60
10.76%
16.60
4.79%
1.80
93.13%
71.37%
Office
12
344,069,455.39
34.06%
17.88
4.73%
1.73
91.52%
70.09%
Retail
27
213,447,821.38
21.13%
18.45
4.78%
1.43
94.93%
68.73%
Self Storage
4
12,865,344.38
1.27%
19.00
4.67%
1.98
82.34%
64.65%
Various
1
2,752,046.44
0.27%
18.00
5.22%
1.39
100.00%
68.15%
Total
80
1,010,155,811.71
Stratification - Property Types
Distribution Of Property Types- Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
2
33,620,000.00
2.61%
120.00
4.72%
1.46
100.00%
63.60%
Lodging
10
209,627,819.69
16.27%
118.98
4.67%
1.93
78.90%
60.04%
Mixed Use
6
141,512,048.94
10.98%
119.21
4.71%
1.46
62.34%
60.74%
Multifamily
26
236,205,604.49
18.33%
91.89
4.63%
1.53
92.45%
71.00%
Office
14
404,355,301.51
31.39%
113.49
4.72%
1.87
94.19%
68.77%
Retail
27
239,934,715.49
18.62%
119.44
4.78%
1.61
97.17%
67.48%
Self Storage
4
15,150,000.00
1.18%
120.00
4.67%
1.54
82.36%
65.60%
Various
2
7,896,308.20
0.61%
83.88
4.83%
1.36
100.00%
63.45%
Total
91 1,288,301,798.32
Stratification - Property Types
Average
Minimum Maximum
12,626,947.65
18.12
4.73%
1.65
66.43%
88.49%
14,157,162.62
112.22
4.71%
1.70
64.74%
86.76%
128,000,000.00
20.00
4.29%
5.55%
5.42 237.61% 100.00%
128,000,000.00
121.00
52.00
5.94%
2.66 77.22% 100.00%
1,447,499.41
-42.00
0.29
35.59%
33.00%
1,700,000.00
4.20%
1.23 47.90%
51.50%
Page 28 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting Change
Distribution by Geographic Location - Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Alabama
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Arizona
3
16,082,059.85
1.59%
19.46
4.69%
2.12
86.85%
60.46%
California
11
116,075,107.76
11.49%
18.61
4.69%
1.67
92.49%
60.12%
Colorado
2
13,648,026.33
1.35%
17.77
4.93%
2.13
80.54%
54.12%
Florida
7
109,383,160.77
10.83%
19.30
4.82%
1.77
84.53%
65.64%
Georgia
4
12,725,864.96
1.26%
19.44
4.61%
1.42
93.03%
62.54%
Idaho
1
2,910,198.74
0.29%
18.00
4.86%
1.76
87.10%
62.12%
Illinois
5
17,900,638.82
1.77%
18.71
4.93%
0.83
98.65%
117.42%
Iowa
1
10,013,510.00
0.99%
19.00
4.74%
1.33
100.00%
60.32%
Kentucky
1
3,043,290.18
0.30%
18.00
4.90%
1.69
90.60%
75.00%
Louisiana
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Maryland
1
40,041,139.40
3.96%
19.00
4.79%
3.01
75.00%
61.60%
Massachusetts
1
1,873,655.60
0.19%
18.00
5.37%
1.93
100.00%
58.55%
Michigan
4
11,409,714.89
1.13%
19.00
4.76%
2.07
91.35%
69.53%
Missouri
1
11,953,391.16
1.18%
18.00
4.95%
1.31
94.50%
59.47%
New Jersey
2
59,013,859.73
5.84%
18.33
4.96%
1.69
94.67%
63.55%
New York
6
209,044,060.96
20.69%
18.45
4.65%
0.85
70.49%
62.01%
North Carolina
1
4,874,960.89
0.48%
19.00
5.10%
2.42
77.00%
50.78%
North Dakota
1
3,277,865.26
0.32%
-42.00
5.41%
1.59
100.00%
202.96%
Ohio
3
14,950,274.32
1.48%
18.26
4.79%
1.70
91.93%
75.35%
Oklahoma
1
4,900,000.00
0.49%
19.00
4.73%
1.66
100.00%
70.02%
Pennsylvania
2
30,967,414.26
3.07%
18.47
4.75%
1.59
96.53%
61.62%
South Carolina
3
12,268,915.12
1.21%
18.28
4.88%
1.73
96.38%
64.67%
Texas
7
66,736,756.52
6.61%
18.14
4.67%
1.77
84.03%
63.29%
Utah
2
32,306,677.55
3.20%
19.00
4.61%
1.78
98.48%
60.63%
Various
3
135,074,785.97
13.37%
16.16
4.63%
2.10
98.11%
69.81%
Virginia
2
25,120,376.17
2.49%
18.85
4.79%
1.28
72.04%
51.25%
Washington
4
25,986,932.67
2.57%
18.69
4.74%
1.48
98.37%
66.62%
West Virginia
1
18,573,173.83
1.84%
19.00
4.71%
1.51
100.00%
59.67%
Total
80
1,010,155,811.71
Stratification - Geographic Distribution
Distribution by Geographic Location - Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Alabama
2
19,227,500.00
1.49%
57.92
4.60%
1.39
92.74%
71.10%
Arizona
3
19,560,000.00
1.52%
120.48
4.70%
1.76
81.13%
67.04%
California
12
136,598,585.01
10.60%
117.44
4.67%
1.66
91.12%
64.20%
Colorado
2
16,717,846.47
1.30%
118.75
4.94%
1.98
82.63%
57.52%
Florida
7
118,380,000.00
9.19%
120.29
4.83%
1.93
91.49%
64.83%
Georgia
5
20,250,000.00
1.57%
104.03
4.62%
1.64
96.18%
67.42%
Idaho
1
3,075,000.00
0.24%
119.00
4.86%
1.76
87.10%
62.12%
Illinois
5
20,741,835.51
1.61%
119.70
4.93%
1.71
98.69%
68.74%
Iowa
1
11,770,000.00
0.91%
120.00
4.74%
1.36
100.00%
70.90%
Kentucky
1
3,337,500.00
0.26%
119.00
4.90%
1.69
90.60%
75.00%
Louisiana
1
3,268,473.22
0.25%
58.00
5.94%
1.68
67.90%
68.81%
Maryland
2
78,424,483.10
6.09%
95.16
4.77%
1.66
73.53%
70.71%
Massachusetts
1
2,167,566.14
0.17%
119.00
5.37%
1.80
100.00%
67.74%
Michigan
4
12,995,000.00
1.01%
120.00
4.76%
2.07
91.45%
69.38%
Missouri
1
13,983,022.20
1.09%
119.00
4.95%
1.31
94.50%
69.57%
New Jersey
2
65,047,343.82
5.05%
119.29
4.97%
1.67
92.06%
70.02%
New York
7
235,135,416.16
18.25%
118.30
4.63%
1.58
73.62%
58.08%
North Carolina
1
6,100,000.00
0.47%
120.00
5.10%
1.94
69.90%
63.54%
North Dakota
1
3,782,220.62
0.29%
59.00
5.41%
1.59
100.00%
58.19%
Ohio
3
16,928,969.10
1.31%
119.27
4.79%
1.71
91.98%
75.36%
Oklahoma
1
4,900,000.00
0.38%
120.00
4.73%
1.66
100.00%
70.02%
Pennsylvania
2
36,000,000.00
2.79%
119.50
4.75%
1.51
98.67%
71.57%
South Carolina
3
14,374,719.92
1.12%
119.28
4.88%
1.68
97.21%
72.62%
Texas
11
163,646,794.06
12.70%
90.18
4.53%
1.59
93.15%
71.17%
Utah
2
38,200,000.00
2.97%
120.00
4.61%
1.54
97.63%
71.70%
Various
3
143,481,500.00
11.14%
117.32
4.64%
2.05
96.17%
70.39%
Virginia
2
29,494,497.37
2.29%
119.85
4.79%
2.00
88.81%
60.17%
Washington
4
28,863,525.62
2.24%
119.68
4.74%
1.58
98.27%
69.97%
West Virginia
1
21,850,000.00
1.70%
120.00
4.71%
1.51
100.00%
59.67%
Total
91
1,288,301,798.32
Stratification - Geographic Distribution
Page 29 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
90 - 119
80
1,010,155,811.71
100.00%
18.12
4.73%
1.61
86.76%
64.74%
120 - plus
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Total
80
1,010,155,811.71
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
8
193,241,539.11
19.13%
18.22
4.73%
77.92%
64.18%
1.2000 - 1.3999
7
83,597,446.28
8.28%
18.82
4.86%
84.39%
66.46%
1.4000 - 1.5999
14
115,691,168.98
11.45%
17.00
4.80%
94.11%
70.50%
1.6000 - 1.7999
20
186,650,381.95
18.48%
18.68
4.79%
95.60%
64.08%
1.8000 - 1.9999
8
45,733,608.40
4.53%
18.33
4.72%
92.57%
60.14%
2.0000 - 2.1999
9
267,095,783.53
26.44%
17.70
4.62%
85.23%
59.81%
2.2000 - plus
11
101,796,152.75
10.08%
18.55
4.71%
80.60%
58.12%
Total
80
1,010,155,811.71
Stratification - Financial Ratios and Other
Average
Minimum Maximum
12,626,947.65
18.12
4.73%
1.65
64.74% 86.76%
128,000,000.00
20.00
4.29%
5.55%
5.42 237.61% 100.00%
1,447,499.41
-42.00
0.29
35.59% 33.00%
Max DSCR
5.42
0.29
Min DSCR
Distribution of Maturity Dates
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Year
2019
1
3,277,865.26
0.32%
(42.00)
5.41%
1.59
100.00%
202.96%
2024
79
1,006,877,946.45
99.68%
18.32
4.73%
1.61
86.72%
64.29%
Total
80
1,010,155,811.71
Distribution of Loan-to-values (LTVs)
Summation
Weighted Average
DSCR
OCC
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 0.4999
8
100,076,633.92
9.91%
18.86
4.45%
67.73%
1.97
0.5000 - 0.5999
20
308,071,305.89
30.50%
18.55
4.77%
81.43%
1.34
0.6000 - 0.6999
27
320,157,064.95
31.69%
18.68
4.74%
91.76%
1.75
0.7000 - 0.7999
18
202,892,186.13
20.09%
16.96
4.71%
97.76%
1.93
0.8000 - 0.8999
3
53,902,491.70
5.34%
19.00
4.92%
89.71%
1.15
0.9000 - 0.9999
0
0.00
0.00%
0.00
0.00%
0.00%
0.00
1.0000 - plus
4
25,056,129.12
2.48%
10.37
5.07%
69.09%
0.07
Total
80
1,010,155,811.71
Max LTV
Min LTV
237.61%
35.59%
Distribution by Amortization Type
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Amortization Type
Amortizing Balloon
42
381,037,351.76
37.72%
18.09
4.74%
1.73
81.27%
64.05%
Interest Only/Balloon
7
261,655,000.00
25.90%
17.10
4.67%
1.31
88.36%
65.88%
Interest Only/Amortizing/Balloon
31
367,463,459.95
36.38%
18.89
4.76%
1.70
91.32%
64.64%
Total
80
1,010,155,811.71
Distribution of Occupancy Percentages
Summation
Weighted Average
DSCR
LTV
Rate
Term
%
Balance
Cnt
Percentages
1% - 50%
1
10,978,533.15
1.09%
18.00
5.27%
1.43
0.29
50% - 60%
2
59,128,267.01
5.85%
18.85
4.37%
0.39
2.02
60% - 70%
4
29,805,228.35
2.95%
19.00
4.76%
0.49
1.74
70% - 80%
8
226,016,044.43
22.37%
18.57
4.79%
0.58
1.43
80% - 90%
14
123,134,683.48
12.19%
18.98
4.72%
0.66
1.70
90% - plus
51
561,093,055.29
55.55%
17.63
4.74%
0.69
1.64
Total
80
1,010,155,811.71
Max Occ
Min Occ
100.00
33.00
Page 30 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
2,967,156.33
2,400,000.00
0.00
80
2,534,079.28
2,534,079.28
1,735,693.80
798,385.48
2,168,770.85
0.00
2,168,770.85
0.00
05/2019
2,967,156.33
2,400,000.00
2,534,079.28
2,534,079.28
1,735,693.80
798,385.48
2,168,770.85
0.00
0.00
0.00
2,168,770.85
Totals
Historical Loss Liquidation
Page 31 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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)
80
201905
2,967,156.33
2,168,770.85
0.00
0.00
0.00
0.00
0.00
2,168,770.85
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 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
128,000,000.00
0.00
128,000,000.00
493,504.00
OF Var
3
2.08
71.0%
2.03
71.0%
4.6266%
Act/360
12/6/2022
4/6/2024
100.0%
100.0%
0
N
2
105,000,000.00
0.00
105,000,000.00
412,046.25
MU
NY
3
0.34
58.3%
1.47
58.3%
4.7091%
Act/360
10/6/2022
6/6/2024
71.0%
51.5%
B
13
N
3
54,819,028.43
184,553.86
54,634,474.57
197,805.33
LO
NY
2
2.12
37.7%
1.89
48.3%
4.3300%
Act/360
12/6/2022
7/6/2024
57.0%
86.5%
0
N
4
52,548,002.69
89,799.96
52,458,202.73
215,884.71
OF
NJ
5
1.69
64.0%
1.67
70.0%
4.9300%
Act/360
12/6/2022
7/6/2024
94.0%
91.0%
0
N
6
45,078,947.61
67,426.48
45,011,521.13
184,354.11
OF
FL
5
2.07
55.0%
2.52
57.9%
4.9075%
Act/360
12/6/2022
8/6/2024
75.0%
84.4%
0
N
7
40,127,273.40
86,134.00
40,041,139.40
160,174.70
LO MD
2
3.01
61.6%
1.76
72.3%
4.7900%
Act/360
12/6/2022
7/6/2024
75.0%
70.4%
0
N
8
30,945,509.85
86,331.71
30,859,178.14
118,624.45
OF
UT
5
1.61
61.2%
1.54
72.4%
4.6000%
Act/360
12/6/2022
7/6/2024
100.0%
99.1%
0
N
9
28,507,396.38
64,822.57
28,442,573.81
118,495.74
RT
FL
5
1.27
84.7%
1.51
72.4%
4.9880%
Act/360
12/6/2022
7/6/2024
84.0%
99.4%
0
8
N
11
27,360,575.86
51,822.14
27,308,753.72
107,048.25
OF
NY
5
0.99
65.0%
1.23
73.0%
4.6950%
Act/360
12/6/2022
7/6/2024
100.0%
100.0%
0
N
12
25,581,393.16
55,252.33
25,526,140.83
101,142.43
RT
PA
2
1.45
60.8%
1.44
71.4%
4.7445%
Act/360
12/6/2022
7/6/2024
96.0%
100.0%
0
N
13
21,328,891.50
45,948.53
21,282,942.97
84,666.81
LO
VA
2
1.25
49.8%
2.05
58.6%
4.7635%
Act/360
12/6/2022
7/6/2024
67.0%
86.8%
0
N
14
19,577,730.16
42,657.22
19,535,072.94
76,353.15
LO
CA
2
2.19
54.0%
2.07
63.5%
4.6800%
Act/360
12/6/2022
7/6/2024
81.0%
80.5%
0
N
15
15,408,339.27
31,431.50
15,376,907.77
59,707.31
MU
CA
5
1.73
56.7%
1.33
65.2%
4.6500%
Act/360
12/6/2022
7/6/2024
96.0%
88.0%
0
N
16
4,471,288.69
9,715.93
4,461,572.76
17,512.55
RT
CA
2
1.54
55.4%
1.33
65.2%
4.7000%
Act/360
12/6/2022
7/6/2024
100.0%
83.0%
0
N
18
18,613,572.13
40,398.30
18,573,173.83
73,039.66
IN WV
2
1.51
59.7%
1.51
59.7%
4.7088%
Act/360
12/6/2022
7/6/2024
100.0%
100.0%
0
F
19
19,909,917.89
0.00
19,909,917.89
80,552.21
RT
CA
5
1.41
83.0%
1.43
69.0%
4.8550%
Act/360
12/6/2022
7/6/2024
95.0%
90.3%
0
8
N
20
18,655,578.39
33,317.70
18,622,260.69
72,756.76
RT
CA
5
0.99
52.8%
1.56
58.2%
4.6800%
Act/360
12/6/2022
6/6/2024
100.0%
100.0%
0
N
21
16,199,543.67
35,921.89
16,163,621.78
61,423.27
OF
TX
2
1.09
63.4%
1.66
74.9%
4.5500%
Act/360
12/6/2022
7/6/2024
86.0%
91.6%
0
N
22
13,164,538.94
28,995.81
13,135,543.13
50,464.07
RT
CA
2
1.67
60.8%
1.48
71.8%
4.6000%
Act/360
12/1/2022
7/1/2024
86.0%
95.8%
0
N
23
5,150,000.00
0.00
5,150,000.00
20,514.17
RT WA
3
1.66
70.0%
1.66
70.0%
4.7800%
Act/360
12/6/2022
7/6/2024
100.0%
100.0%
0
F
24
4,900,000.00
0.00
4,900,000.00
19,314.17
RT OK
3
1.66
70.0%
1.66
70.0%
4.7300%
Act/360
12/6/2022
7/6/2024
100.0%
100.0%
0
F
25
4,550,000.00
0.00
4,550,000.00
18,124.17
RT WA
3
1.66
70.0%
1.66
70.0%
4.7800%
Act/360
12/6/2022
7/6/2024
100.0%
100.0%
0
F
26
11,978,706.79
25,315.63
11,953,391.16
49,412.17
MF MO
2
1.31
59.5%
1.31
69.6%
4.9500%
Act/360
12/6/2022
6/6/2024
94.5%
94.5%
0
N
28
11,000,791.65
22,258.50
10,978,533.15
48,265.97
OF
NY
2
0.29
142.6%
1.64
68.9%
5.2650%
Act/360
9/6/2022
6/6/2024
33.0%
88.3%
2
2
N
29
11,332,280.07
18,283.07
11,313,997.00
42,590.49
OF
TX
5
2.52
60.5%
2.23
64.2%
4.5100%
Act/360
12/6/2022
6/6/2024
73.0%
94.4%
0
N
30
10,035,197.94
21,687.94
10,013,510.00
39,639.03
IN
IA
2
1.33
60.3%
1.36
70.9%
4.7400%
Act/360
12/1/2022
7/1/2024
100.0%
100.0%
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 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
31
10,810,140.61
18,500.94
10,791,639.67
40,538.03
MF
FL
5
1.86
62.7%
1.33
67.7%
4.5000%
Act/360
12/1/2022
7/1/2024
98.0%
90.5%
0
N
32
9,423,781.80
16,902.88
9,406,878.92
40,365.20
MF
TX
5
1.41
75.0%
1.41
75.0%
5.1400%
Act/360
12/6/2022
5/6/2024
92.5%
92.5%
0
F
33
8,420,155.10
26,030.04
8,394,125.06
37,294.27
LO CO
2
1.91
59.1%
1.91
59.1%
5.3150%
Act/360
12/6/2022
5/6/2024
76.5%
76.5%
0
F
34
8,667,815.57
18,952.12
8,648,863.45
33,948.94
MU
TX
2
1.43
56.9%
1.51
67.0%
4.7000%
Act/360
12/6/2022
6/6/2024
78.0%
100.0%
0
N
35
9,608,829.00
15,502.53
9,593,326.47
36,113.18
MF
TX
5
3.04
58.9%
1.71
62.4%
4.5100%
Act/360
12/6/2022
6/6/2024
95.0%
95.3%
0
N
36
8,311,807.95
18,431.12
8,293,376.83
31,515.61
MF WA
2
1.65
65.2%
1.65
65.2%
4.5500%
Act/360
12/1/2022
7/1/2024
94.9%
94.9%
0
F
37
1,780,564.03
54,445.73
1,726,118.30
7,137.09
LO Var
2
1.96
35.6%
1.96
73.5%
4.8100%
Act/360
8/6/2019
7/6/2024
65.2%
65.2%
6
2
N
38
8,010,601.51
17,045.67
7,993,555.84
32,709.96
RT WA
2
1.07
63.9%
1.41
74.9%
4.9000%
Act/360
12/1/2022
6/1/2024
100.0%
100.0%
0
N
39
7,419,321.12
23,668.74
7,395,652.38
29,677.28
LO
AZ
5
2.77
54.8%
1.99
69.0%
4.8000%
Act/360
12/1/2022
8/1/2024
88.0%
75.9%
0
N
40
8,478,787.74
14,173.93
8,464,613.81
30,311.67
RT
CA
5
1.81
46.0%
1.98
48.9%
4.2900%
Act/360
12/5/2022
6/5/2024
100.0%
91.7%
0
N
41
8,505,000.00
0.00
8,505,000.00
32,744.25
OF
FL
3
2.14
59.5%
2.21
59.5%
4.6200%
Act/360
12/6/2022
6/6/2024
100.0%
100.0%
0
N
42
6,718,687.52
14,451.38
6,704,236.14
26,992.33
MF
CA
2
2.36
63.0%
1.41
73.9%
4.8210%
Act/360
12/6/2022
6/6/2024
85.0%
93.3%
0
N
44
6,569,449.50
13,792.50
6,555,657.00
28,631.85
RT
NJ
2
1.70
60.1%
1.70
70.2%
5.2300%
Act/360
12/5/2022
1/5/2024
100.0%
100.0%
0
N
45
7,025,849.05
12,024.35
7,013,824.70
26,346.93
MF
FL
5
1.37
64.2%
1.37
64.2%
4.5000%
Act/360
12/1/2022
7/1/2024
89.3%
89.3%
0
F
46
7,127,473.48
11,197.02
7,116,276.46
27,559.56
RT
TX
5
1.92
71.2%
1.71
68.4%
4.6400%
Act/360
12/1/2022
7/6/2024
98.0%
97.8%
0
8
N
47
6,765,045.91
11,954.00
6,753,091.91
26,778.31
MF OH
5
1.63
75.0%
1.63
75.0%
4.7500%
Act/360
12/6/2022
6/6/2024
90.1%
90.1%
0
F
48
6,679,000.21
11,971.95
6,667,028.26
26,103.76
RT
FL
5
1.67
66.7%
1.38
73.5%
4.6900%
Act/360
12/5/2022
6/5/2024
100.0%
94.7%
0
N
50
5,583,913.05
11,613.53
5,572,299.52
23,359.37
RT
NY
2
-0.39
168.9%
1.67
73.9%
5.0200%
Act/360
4/5/2022
7/5/2024
93.0%
97.5%
6
13
N
51
5,409,275.73
11,573.32
5,397,702.41
21,907.57
RT
SC
2
1.66
63.9%
1.71
74.9%
4.8600%
Act/360
12/6/2022
6/6/2024
98.0%
96.7%
0
N
52
5,265,949.61
12,048.34
5,253,901.27
18,939.87
RT CO
2
2.47
46.1%
2.11
54.8%
4.3160%
Act/360
12/6/2022
7/6/2024
87.0%
92.9%
0
N
53
5,239,198.68
11,767.49
5,227,431.19
19,647.00
OF
IL
2
-0.85
237.6%
2.18
61.9%
4.5000%
Act/360
9/6/2022
6/6/2024
100.0%
100.0%
2
13
N
54
5,223,349.27
11,504.79
5,211,844.48
20,022.84
SS
AZ
2
1.55
64.7%
1.55
64.7%
4.6000%
Act/360
12/1/2022
7/1/2024
87.6%
87.6%
0
F
55
4,890,193.87
15,232.98
4,874,960.89
20,783.32
LO
NC
2
2.42
50.8%
1.94
63.5%
5.1000%
Act/360
12/6/2022
7/6/2024
77.0%
69.9%
0
N
56
5,358,780.24
10,112.57
5,348,667.67
21,077.87
LO Var
5
2.60
52.2%
2.60
52.2%
4.7200%
Act/360
12/6/2022
7/6/2024
63.4%
63.4%
0
F
57
5,450,967.84
9,694.41
5,441,273.43
21,713.02
RT
PA
5
2.27
65.6%
1.87
72.3%
4.7800%
Act/360
12/5/2022
4/5/2024
99.0%
92.0%
0
N
59
5,550,000.00
0.00
5,550,000.00
22,176.88
RT
NY
3
-0.42
89.5%
1.71
49.6%
4.7950%
Act/360
11/6/2022
7/6/2024
100.0%
100.0%
A
8
X
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 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
61
4,503,521.83
9,729.39
4,493,792.44
18,126.68
OF
TX
2
0.77
54.8%
1.86
64.4%
4.8300%
Act/360
12/5/2022
5/5/2024
53.0%
100.0%
0
N
62
4,391,350.50
9,851.81
4,381,498.69
16,650.54
RT
CA
2
2.31
40.5%
2.66
47.9%
4.5500%
Act/360
12/5/2022
5/5/2024
100.0%
100.0%
0
N
63
4,291,289.40
9,019.54
4,282,269.86
17,844.61
MF OH
2
1.69
77.2%
1.69
77.2%
4.9900%
Act/360
12/6/2022
6/6/2024
94.3%
94.3%
0
F
64
4,354,393.86
8,407.43
4,345,986.43
20,139.07
MF
IL
2
1.67
71.3%
1.67
71.3%
5.5500%
Act/360
12/5/2022
7/5/2024
95.9%
95.9%
0
F
65
4,452,001.81
8,587.94
4,443,413.87
16,954.71
MF GA
5
1.42
74.6%
1.42
74.6%
4.5700%
Act/360
12/5/2022
7/5/2024
90.9%
90.9%
0
F
68
3,864,367.39
8,283.64
3,856,083.75
15,457.47
MF
MI
2
2.00
59.5%
2.00
59.5%
4.8000%
Act/360
12/5/2022
7/5/2024
97.8%
97.8%
0
F
69
3,922,914.91
8,002.36
3,914,912.55
15,201.30
MF OH
5
1.85
73.9%
1.85
73.9%
4.6500%
Act/360
12/6/2022
7/6/2024
92.5%
92.5%
0
F
70
3,845,610.65
8,177.45
3,837,433.20
15,718.93
RT
VA
2
1.44
59.0%
1.69
69.2%
4.9050%
Act/360
12/6/2022
6/6/2024
100.0%
100.0%
0
N
71
3,756,440.22
7,016.11
3,749,424.11
14,994.46
OF
IL
5
1.44
70.8%
1.44
70.8%
4.7900%
Act/360
12/1/2022
7/1/2024
100.0%
100.0%
0
F
72
3,482,232.85
7,669.86
3,474,562.99
13,348.56
SS
AZ
2
1.57
66.1%
1.57
66.1%
4.6000%
Act/360
12/1/2022
7/1/2024
83.3%
83.3%
0
F
73
3,459,638.74
7,371.79
3,452,266.95
14,098.03
RT
SC
2
1.98
63.9%
1.72
74.9%
4.8900%
Act/360
12/5/2022
6/5/2024
95.0%
100.0%
0
N
74
3,426,180.36
7,234.60
3,418,945.76
14,018.79
MF
SC
2
1.60
66.7%
1.60
66.7%
4.9100%
Act/360
12/1/2022
7/1/2024
95.2%
95.2%
0
F
75
3,277,865.26
0.00
3,277,865.26
14,780.44
MF ND
2
1.59
203.0%
1.59
58.2%
5.4110%
Act/360
11/6/2022
6/6/2019
100.0%
100.0%
5
98
N
76
3,082,544.60
5,799.99
3,076,744.61
12,176.05
MF
MI
5
2.09
75.0%
2.09
75.0%
4.7400%
Act/360
12/6/2022
7/6/2024
86.0%
86.0%
0
F
77
2,891,936.63
6,351.73
2,885,584.90
11,037.56
RT GA
5
1.63
49.5%
1.62
58.3%
4.5800%
Act/360
12/1/2022
8/1/2024
100.0%
100.0%
0
N
78
3,048,554.91
5,264.73
3,043,290.18
12,448.27
MF
KY
5
1.69
75.0%
1.69
75.0%
4.9000%
Act/360
12/5/2022
6/5/2024
90.6%
90.6%
0
F
79
2,957,058.92
5,485.72
2,951,573.20
11,828.24
MU
FL
5
1.61
75.0%
1.61
75.0%
4.8000%
Act/360
12/6/2022
8/6/2024
94.7%
94.7%
0
F
81
2,737,257.15
5,819.65
2,731,437.50
11,085.89
SS
CA
2
1.51
71.1%
1.51
71.1%
4.8600%
Act/360
12/5/2022
7/5/2024
79.7%
79.7%
0
F
82
2,721,822.80
5,978.10
2,715,844.70
10,388.29
RT GA
5
1.66
55.4%
1.66
55.4%
4.5800%
Act/360
12/1/2022
8/1/2024
100.0%
100.0%
0
F
83
2,757,662.04
5,615.60
2,752,046.44
11,993.53
XX
CA
2
1.39
68.2%
1.39
68.2%
5.2190%
Act/360
12/6/2022
6/6/2024
100.0%
100.0%
0
F
84
2,686,816.37
5,794.88
2,681,021.49
10,646.51
RT GA
2
0.93
63.8%
1.62
75.0%
4.7550%
Act/360
12/6/2022
7/6/2024
82.0%
100.0%
0
N
85
2,914,639.62
4,440.88
2,910,198.74
11,804.29
RT
ID
5
1.76
62.1%
1.76
62.1%
4.8600%
Act/360
12/5/2022
6/5/2024
87.1%
87.1%
0
F
86
2,443,771.77
5,131.88
2,438,639.89
10,080.56
MU
IL
2
1.59
61.3%
1.50
71.7%
4.9500%
Act/360
12/5/2022
7/5/2024
100.0%
100.0%
0
N
87
2,345,414.54
4,413.03
2,341,001.51
9,264.39
MF
MI
5
2.11
75.0%
2.11
75.0%
4.7400%
Act/360
12/6/2022
7/6/2024
93.1%
93.1%
0
F
88
2,143,658.86
4,501.66
2,139,157.20
8,842.59
MU
IL
2
1.30
62.9%
1.33
73.5%
4.9500%
Act/360
12/5/2022
7/5/2024
97.0%
97.3%
0
N
89
2,139,911.39
4,026.37
2,135,885.02
8,452.65
MF
MI
5
2.12
73.7%
2.12
73.7%
4.7400%
Act/360
12/6/2022
7/6/2024
85.5%
85.5%
0
F
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 35 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
90
1,877,398.85
3,743.25
1,873,655.60
8,401.36
RT MA
2
1.93
58.6%
1.80
67.7%
5.3700%
Act/360
12/5/2022
6/5/2024
100.0%
100.0%
0
N
91
1,450,621.70
3,122.29
1,447,499.41
5,766.22
SS
UT
2
5.42
48.6%
1.50
57.1%
4.7700%
Act/360
12/1/2022
7/1/2024
66.1%
66.1%
0
N
1,011,765,320.79
1,609,509.08
1,010,155,811.71
3,989,361.88
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 36 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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 %
2
B
105,000,000.00
105,000,000.00
10/6/2022
4.71%
18
MU
NY
3
06/06/2024
0.3400
51.50%
71.00%
10/8/2020
13
1.4700
0
58.33%
58.33%
28
2
10,978,533.15
11,043,419.55
9/6/2022
5.27%
18
OF
NY
2
06/06/2024
0.2900
88.30%
33.00%
10/26/2020
2
1.6400
258
142.58%
68.93%
37
6
1,726,118.30
3,173,262.23
8/6/2019
4.81%
19
LO
XX
2
07/06/2024
1.9600
65.20%
65.20%
7/8/2019
2
1.9600
139
35.59%
73.50%
50
6
5,572,299.52
5,660,786.60
4/5/2022
5.02%
19
RT
NY
2
07/05/2024
-0.3900
97.50%
93.00%
8/10/2020
13
1.6700
259
168.86%
73.86%
53
2
5,227,431.19
5,261,950.56
9/6/2022
4.50%
18
OF
IL
2
06/06/2024
-0.8500
100.00%
100.00%
9/22/2021
13
2.1800
258
237.61%
61.92%
75
5
3,277,865.26
3,277,865.26
11/6/2022
5.41%
(42)
MF
ND
2
06/06/2019
1.5900
100.00%
100.00%
6/9/2022
98
1.5900
48
202.96%
58.19%
131,782,247.42
133,417,284.20
105,000,000.00
105,000,000.00
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 37 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting Change
Status/Resolutions
Investor
No. Description
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
2
13
10/06/2022
B
10/8/2020
12/6/2022 - The Loan transferred to Special Servicer on 10/08/2020 due to payment default. Servicing transfer to LNR occurred on 10/7/2022. The collateral consists
of two adjacent mixed-use buildings in Manhattan. The largest and most prominent building is 597 Fifth Avenue, a 12-story, mixed use retail/office building, with frontage on Fifth Avenue and the second building is located at 3 East 48th Street, a 6-story commercial building with ground retail. The property is 63.86% occupied as per the 9/2022 rent roll. The loan is under cash management. A Default Letter was sent by Lenders counsel to the Borrower on 10/26/2020. Due to inaction by the Borrower, the Mezzanine Lender assigned a new third party leasing/management firm with the Lender and CCR approval. The Borrower authorized a third party advisor to negotiate a potential DPO on their behalf. Significant DPO proposals were rejected by the Lender. The Lender will continue to dual track foreclosure/receivership proceedings while discussing potential alternatives with Borrower. 28
2
09/06/2022
2
10/26/2020
12/6/2022 - Loan originally transferred to Special Servicer on 10/26/2020 due to the Borrower''s request for a Deed-in-Lieu. Per Borrower the property''s cash flows
were not sufficient to cover debt service and operating expenses . Servicing transferto LNR occurred on 10/7/2022. The collateral consists of two properties: 1) Columbia Associates Portfolio located at 1, 13 & 15 Columbia Circle in Albany, NY and is 32.87% occupied. 1 Columbia Circle is a 68,652 square foot 2- story office building situated on 5.20 acres, 1991 build. 13 Columbia Circle is a 21,577 square foot 1- story office building situated on 1 acre, 1996 build. 15 Columbia Circle is an 81,894 square foot 3-story office building situated on 8.10 acres, 1994 build. 2) Indigo Creek Office Property is located at 115 -125 Indigo Creek Drive, Greece, NY and is reportedly 36% occupied . The property consists of two buildings built in 1994 of a total of 26,700 SF. The first is a single story 7,400 SF building and the second is a2-story building totaling 19,300 SF. The Borrower has consented to a receivership and foreclosure. A receiver has been appointed and is control of the collateral . The Lender will continue to dual track the foreclosure process until the most beneficial resolution is reached. 37
2
08/06/2019
6
7/8/2019
12/6/2022 - Delinquent payments originally transferred to prior SS on 07/08/2019. A notice of default was sent out on 10/8/2019. The collateral is a 96-room Quality
Inn located in Greenfield Indiana originally built in 1986 and renovated in 2013. TheFranchise Agreement is set to expire in August 2028. GF was appointed as Receiver and manager on 8/4/2020. Counsel has been retained. Lender will commence working on foreclosure actions with a tentative FC sale scheduled for February 2023. 50
13
04/05/2022
6
8/10/2020
12/6/2022 - Loan transferred into Special Servicing 08/ 11/2020 for delinquent payments. Servicing transfer to LNR occurred on 10/7/2022. The collateral is a 156,288
SF, Class B community shopping center located in Syracuse, NY. The former anchor, Kmart (90.667 SF, 61% NRA, LXP 12/17/2023) vacated on December 2019 and stopped paying rent in January 2020. The property is currently 31.92% occupied. The Borrower has stipulated to foreclosure and receivership. On 12/1/2021, a receiver was appointed to manage, lease up and market the property for sale. The Lender will continue to dual track the foreclosure process until the most beneficial resolution is reached. 53
13
09/06/2022
2
9/22/2021
12/6/2022 - The Loan originally transferred into Special Servicing on 09/22/2021 for imminent payment default. Servicing transfer to LNR occurred on 10/7/2022. The
Collateral is a 47,000 SF single-tenant office building in Berwyn, Illinois (Chicagoarea). The improvements were constructed in 1930 and are situated on an 11,414 SF corner parcel. The property''s sole Tenant vacated upon their lease expiration in August 2021 and the property remains fully vacant. Foreclosure was filed on 1/26/22. A receiver was appointed on 06/02/2022 and a motion to foreclose was granted on 8/16/22. The Lender will continue to dual track the foreclosure process until the most beneficial resolution is reached. 75
98
11/06/2022
5
6/9/2022
12/6/2022 - Loan transferred to SS for Maturity default on 6/9/2022. It was subsequently transferred to LNR on 10/7/22. Collateral is a 39 Multi-family property in
Stanley, ND. The property is currently 97.4% occupied and has a $184 k T12 NOI ending 9/22. Borrower is evaluating options and has stated to submit a proposal soon. Lender will continue discussing workout options while dual tracking foreclosure. Specially Serviced Loan Comments
Page 38 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
MF
ND
06/06/2022
11/06/2022
75
3,277,865.26
1,640,599.72
98
5
3,277,865.26
-245.22
2
1.59
1.59
100.00%
100.00%
202.96%
58.19%
11/07/2022
OF
NY
06/06/2024
09/06/2022
28
10,978,533.15
4,163,144.80
2
2
11,043,419.55
18,231.10
2
0.29
1.64
33.00%
88.30%
142.58%
68.93%
11/07/2022
OF
IL
06/06/2024
09/06/2022
53
5,227,431.19
3,205,042.54
13
2
5,261,950.56
11,992.20
2
-0.85
2.18
100.00%
100.00%
237.61%
61.92%
11/07/2022
LO
XX
07/06/2024
08/06/2019
37
1,726,118.30
5,567,958.90
2
6
3,173,262.23
7,122.25
2
1.96
1.96
65.20%
65.20%
35.59%
73.50%
04/06/2022
RT
NY
07/05/2024
04/05/2022
50
5,572,299.52
2,806,478.45
13
6
5,660,786.60
11,717.05
2
-0.39
1.67
93.00%
97.50%
168.86%
73.86%
06/06/2022
RT
NY
07/06/2024
11/06/2022
59
5,550,000.00
280,413.32
8
A
5,550,000.00
-1,155.42
3
-0.42
1.71
100.00%
100.00%
89.52%
49.55%
09/06/2022
32,332,247.42
17,663,637.73
47,661.96
33,967,284.20
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 39 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting Change
Status/Resolutions
Investor
No. Description
PTD
Loan
Status
Appraisal
Redn Date
Resoln
Strategy
28
2
09/06/2022
2
11/7/2022
12/6/2022 - Loan originally transferred to Special Servicer on 10/26/2020 due to the Borrower''s request for a Deed-in-Lieu. Per Borrower the property''s cash flows
were not sufficient to cover debt service and operating expenses . Servicing transferto LNR occurred on 10/7/2022. The collateral consists of two properties: 1) Columbia Associates Portfolio located at 1, 13 & 15 Columbia Circle in Albany, NY and is 32.87% occupied. 1 Columbia Circle is a 68,652 square foot 2- story office building situated on 5.20 acres, 1991 build. 13 Columbia Circle is a 21,577 square foot 1- story office building situated on 1 acre, 1996 build. 15 Columbia Circle is an 81,894 square foot 3-story office building situated on 8.10 acres, 1994 build. 2) Indigo Creek Office Property is located at 115 -125 Indigo Creek Drive, Greece, NY and is reportedly 36% occupied . The property consists of two buildings built in 1994 of a total of 26,700 SF. The first is a single story 7,400 SF building and the second is a2-story building totaling 19,300 SF. The Borrower has consented to a receivership and foreclosure. A receiver has been appointed and is control of the collateral . The Lender will continue to dual track the foreclosure process until the most beneficial resolution is reached. 37
2
08/06/2019
6
4/6/2022
12/6/2022 - Delinquent payments originally transferred to prior SS on 07/08/2019. A notice of default was sent out on 10/8/2019. The collateral is a 96-room Quality Inn
located in Greenfield Indiana originally built in 1986 and renovated in 2013. TheFranchise Agreement is set to expire in August 2028. GF was appointed as Receiver and manager on 8/4/2020. Counsel has been retained. Lender will commence working on foreclosure actions with a tentative FC sale scheduled for February 2023. 50
13
04/05/2022
6
6/6/2022
12/6/2022 - Loan transferred into Special Servicing 08/ 11/2020 for delinquent payments. Servicing transfer to LNR occurred on 10/7/2022. The collateral is a 156,288
SF, Class B community shopping center located in Syracuse, NY. The former anchor, Kmart (90.667 SF, 61% NRA, LXP 12/17/2023) vacated on December 2019 and stopped paying rent in January 2020. The property is currently 31.92% occupied. The Borrower has stipulated to foreclosure and receivership. On 12/1/2021, a receiver was appointed to manage, lease up and market the property for sale. The Lender will continue to dual track the foreclosure process until the most beneficial resolution is reached. 53
13
09/06/2022
2
11/7/2022
12/6/2022 - The Loan originally transferred into Special Servicing on 09/22/2021 for imminent payment default. Servicing transfer to LNR occurred on 10/7/2022. The
Collateral is a 47,000 SF single-tenant office building in Berwyn, Illinois (Chicagoarea). The improvements were constructed in 1930 and are situated on an 11,414 SF corner parcel. The property''s sole Tenant vacated upon their lease expiration in August 2021 and the property remains fully vacant. Foreclosure was filed on 1/26/22. A receiver was appointed on 06/02/2022 and a motion to foreclose was granted on 8/16/22. The Lender will continue to dual track the foreclosure process until the most beneficial resolution is reached. 75
98
11/06/2022
5
11/7/2022
12/6/2022 - Loan transferred to SS for Maturity default on 6/9/2022. It was subsequently transferred to LNR on 10/7/22. Collateral is a 39 Multi-family property in
Stanley, ND. The property is currently 97.4% occupied and has a $184 k T12 NOI ending 9/22. Borrower is evaluating options and has stated to submit a proposal soon. Lender will continue discussing workout options while dual tracking foreclosure. Appraisal Reduction Comments
Page 40 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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
2
105,000,000.00
412,046.25
105,000,000.00
417,769.11
12/6/2022 - The Loan transferred to Special Servicer on
10/08/2020 due to payment default. Servicing transfer to LNR occurred on 10/7/2022. The collateral consists of two adjacent mixed-use buildings in Manhattan. The largest and most prominent building is 597 Fifth Avenue, a 12-story, mixed use retail/office building, with frontage on Fifth Avenue and the second building is located at 3 East 48th Street, a 6-story commercial building with ground retail. The property is 63.86% occupied as per the 9/2022 rent roll. The loan is under cash management. A Default Letter was sent by Lender s counsel to the Borrower on 10/26/2020. Due to inaction by the Borrower, the Mezzanine Lender assigned a new third party leasing /management firm with the Lender and CCR approval. The Borrower authorized a third party advisor to negotiate a potential DPO on their behalf . Significant DPO proposals were rejected by the Lender. The Lender will
continue
to
dual
track
foreclosure /receivership
proceedings while discussing potential alternatives with Borrower.
8
4/6/2020
6/6/2024
6/6/2024
4.71%
4.71%
46
7,116,276.46
38,756.58
7,525,000.00
38,756.58
10
7/3/2021
7/6/2024
7/6/2024
4.64%
4.64%
12
25,526,140.83
156,394.76
30,000,000.00
156,394.76
8
5/6/2020
7/6/2024
7/6/2024
4.74%
4.74%
19
19,909,917.89
80,552.21
21,250,000.00
112,198.92
8
6/12/2020
7/6/2029
7/6/2029
4.86%
4.86%
3
54,634,474.57
382,359.19
70,000,000.00
382,359.19
8
9/6/2020
7/6/2024
7/6/2024
4.33%
4.33%
55
4,874,960.89
36,016.30
6,100,000.00
36,016.30
8
5/6/2020
7/6/2024
7/6/2024
5.10%
5.10%
14
19,535,072.94
119,010.37
23,000,000.00
119,010.37
8
3/23/2022
7/6/2024
7/6/2024
4.68%
4.68%
73
3,452,266.95
21,469.82
4,045,033.93
21,469.82
8
10/31/2021
6/5/2024
6/5/2024
4.89%
4.89%
59
5,550,000.00
22,176.88
5,550,000.00
22,484.89
8
4/6/2020
7/6/2024
7/6/2024
4.80%
4.80%
245,599,110.53
272,470,033.93
1,306,459.94
1,268,782.36
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 41 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting 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 42 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting Change
Status/Resolutions
Investor
No. PTD
Loan
Status
Breach or
Defect Date
Resoln
Strategy
Description
Midland Loan Services sent a notice dated April 8, 2016 to The Bancorp Bank ("Original Lender") and other deal parties that a Breach, as defined in the Pooling and
Servicing Agreement (the "PSA), has occurred under Section 6(a) of the Bancorp Bank Mortgage Loan Purchase Agreement (the "MLPA") as a result of the occurrence of a breach of the representation and warranty set forth in paragraph 37 on Exhibit D of the MLPA. In accordance with the PSA and MLPA, Midland has requested that within 90 days of the date of the letter, Original Lender: (A) cure the Breach in all material respects, including reimbursement of any expenses reasonably incurred by Midland, (B) repurchase the affected Mortgage Loan at the applicable Repurchase Price , or (C) substitute a Qualified Substitute Mortgage Loan for the affected Loan and make any required payments under the PSA and MLPA . Counsel for Wilmington Trust, National Association, as trustee, sent a notice dated May 3, 2016 that pursuant to section 2.03 of the Pooling and Servicing Agreement, the
Repurchase Notice was withdrawn. Material Breaches and Document Defects
Page 43 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting Change
NO
NO
NO
NO
NO
Control Termination Event
Information with respect to any declared bankruptcy of any Mortgage Loan Borrower
Special Servicer Termination Event
Servicer Termination Event
Loan Event of Default
Special Servicing Loan Event
Extraordinary Event
Page 44 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting Change
SEC Central Index Key (if applicable)
ABS-15G file Reference
Form ABS-15G - Reference
Pillar Funding LLC
0001625508
January 29, 2019
The Bancorp Bank
0001505494
January 27, 2022
German American Capital Corporation
0001541294
February 15, 2022
Deutsche Mortgage & Asset Receiving Corporation
0001013454
February 15, 2022
Cantor Commercial Real Estate Lending, L.P.
0001558761
May 12, 2022
UBS Real Estate Securities Inc.
0001541886
August 12, 2022
KeyBank National Association
0001089877
November 02, 2022
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 45 of 46
|
|
Commercial Mortgage Pass-Through Certificates
COMM 2014-UBS4 Mortgage Trust
December 12, 2022 Revised - Reporting Change
Page 46 of 46
|