CSAIL 2018-C14 Commercial Mortgage Trust

Tranches, pool and monthly delinquency indicator for CSAIL 2018-C14 Commercial Mortgage Trust.

Data as of loan data through September 2026; ratings as held in the dataset at build

Current pool balance: $633.3M (September 2026)
Original pool balance: $770.2M
Loans at issuance: 48
Closing date: 2018-11-29
Weighted average coupon at issuance: 4.91%
Weighted average LTV at issuance: 45.4%
30+ delinquent (latest): 9.40%
Realized stress score: 69.3
Net rating change since issuance: +0.14 notches

Tranches

Class	Original balance	Credit support (computed)	Coupon	CUSIP	Fitch	KBRA	S&P	Moody's	DBRS
A-1	$14.9M	98.06%	3.275% fixed	12596GAW9	PIF	WR	not yet reported	WR	not yet reported
A-2	$95.5M	85.66%	4.261% fixed	12596GAX7	PIF	WR	not yet reported	WR	not yet reported
A-3	$175.0M	62.94%	4.151% fixed	12596GAY5	AAA	AAA	not yet reported	Aaa	not yet reported
A-4	$230.6M	33.00%	4.422% fixed	12596GAZ2	AAA	AAA	not yet reported	Aaa	not yet reported
A-S	$69.3M	24.00%	4.722% fixed	12596GBD0	AAA	AAA	not yet reported	Aa3	not yet reported
A-SB	$23.1M	21.00%	4.359% fixed	12596GBA6	AAA	AAA	not yet reported	Aaa	not yet reported
B	$35.6M	16.38%	4.894% floating (WAC)	12596GBE8	AA-	AA	not yet reported	not yet reported	not yet reported
C	$34.7M	11.88%	4.894% floating (WAC)	12596GBF5	A-	A	not yet reported	not yet reported	not yet reported
D	$21.2M	9.13%	4.894% floating (WAC)	12596GAG4	BBB	BBB+	not yet reported	not yet reported	not yet reported
E	$16.4M	7.00%	4.894% floating (WAC)	12596GAJ8	BB-	BBB	not yet reported	not yet reported	not yet reported
F	$18.3M	4.63%	3.954% fixed	12596GAL3	CCC	B-	not yet reported	not yet reported	not yet reported
G	$7.7M	3.63%	3.954% fixed	12596GAN9	CC	CCC	not yet reported	not yet reported	not yet reported
NR	$27.9M	0.00%	3.954% fixed	12596GAQ2	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
R	not yet reported	not yet reported	not yet reported	12596GAS8	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
X-A	$608.5M	Interest only	0.571% floating	12596GBB4	AAA	AAA	not yet reported	Aa1	not yet reported
X-B	$70.3M	Interest only	0.000% floating	12596GBC2	not yet reported	AAA	not yet reported	not yet reported	not yet reported
X-F	$18.3M	Interest only	0.940% floating	12596GAA7	CCC	B-	not yet reported	not yet reported	not yet reported
X-G	$7.7M	Interest only	0.940% floating	12596GAC3	CC	CCC	not yet reported	not yet reported	not yet reported
X-NR	$27.9M	Interest only	0.940% floating	12596GAE9	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
Z	not yet reported	not yet reported	not yet reported	12596GAU3	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported

Credit support is computed from the class stack order in the prospectus: the share of the deal's principal balance in classes junior to the class. Interest-only classes carry a notional balance and no principal support figure. Ratings are the latest held in the dataset for each class and agency; NR means the agency shows the class as not rated, WR that the rating was withdrawn, PIF that the class has been paid in full. Any other status value is shown exactly as the agency reports it. A + after a CUSIP marks a class with companion CUSIPs in the dataset.

Pool at issuance

Loans	48
Original loan balance	$834.2M
Weighted average coupon	4.91%
Weighted average LTV	45.4%
Median loan LTV	62.8%
Full-term interest only (share of balance)	48.5%
Balloon loans (share of balance)	100.0%
Largest loan (share of balance)	8.4%
Five largest loans (share of balance)	32.9%
Occupancy at issuance (weighted average)	90.5%

Realized outcomes

Months reported	95
Peak 30+ delinquency	13.29% (April 2026)
Ever severe (share of original balance)	21.62%
Ever modified (share of original balance)	4.27%
Past scheduled maturity (share of original balance)	1.76%
Non-performing matured (share of original balance)	35.39%
Maximum servicer advances (share of balance)	0.55%
Median DSCR, first year	1.90
Median DSCR, latest	1.75
Realized stress score	69.3

Property types

Property type	Original balance	Share of pool
Lodging	$132.8M	15.9%
Multifamily	$123.8M	14.8%
Office	$121.7M	14.6%
Retail	$107.1M	12.8%
Mixed use	$85.8M	10.3%
Other (code 98)	$35.0M	4.2%
Self storage	$19.3M	2.3%

Property type is reported for 75.0% of the pool balance; shares are of the full pool.

Largest loans

Property	Location	Original balance	Share of pool	Coupon	Originated
Prudential - Digital Realty Portfolio	not yet reported	$70.0M	8.4%	4.56%	2018
GEORGETOWN SQUARED & SEATTLE DESIGN CENTER	Seattle, WA	$65.0M	7.8%	5.06%	2018
CONTINENTAL TOWERS	Rolling Meadows, IL	$59.5M	7.1%	4.75%	2018
THE GREYSTONE	New York, NY	$42.0M	5.0%	4.23%	2018
Lafayette Park	MN	$38.0M	4.6%	4.72%	2018

Delinquency and stress indicator

▬ 30+ days delinquent · ▬ Distressed (90+, foreclosure, REO, non-performing matured)

Monthly shares of the deal's reported balance, from the deal indicator series in the dataset. Months in which fewer than half of the reported loans carry a delinquency status code are not plotted.

Ratings

Classes with a CUSIP	20 of 20
Classes with a current rating in the dataset	16 of 20
Net rating change since issuance	+0.14 notches (balance-weighted)
Delinquency threshold crossed	May 2020
First downgrade	October 2021

Sources: SEC Form ABS-EE asset-level reports, Form 10-D distribution reports and the deal prospectus; rating histories published under SEC Rule 17g-7(b) and agency releases. Definitions are in the methods note on the market page.