2018-FL1

Shelter Growth CRE Issuer Ltd (SGCP) 2018-FL1

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	QLB	37.000	5.94	2.74	OU	-	-	-	V-	47.33%	-	Fumfawhq	1zN	200	200	1yW+200	-	657.00000
B	AFH	77.500	5.69	5.10	GP	-	-	-	J-	88.22%	-	-	-	-	-	-	-	Retained
QV	XQD	77.820	-	-	HR	-	-	-	VS	3.00%	-	-	-	-	-	-	-	Retained
L	NPH	823.000	9.59	2.91	Rcc	-	-	-	QQQ	13.20%	-	Pylazyay	1hP	100	100	1dQ+100	-	904.00000
U	QXJ	87.600	1.76	6.52	UM	-	-	-	WW-	27.36%	-	-	-	-	-	-	-	Retained
W	VEX	91.900	7.58	9.24	FI	-	-	-	SS-	15.25%	-	Aelphyju	1fA	150	150	1iG+150	-	274.00000
X	CSE	20.600	3.67	6.54	OL	-	-	-	BBB-	13.31%	-	-	-	-	-	-	-	-

Filings

ABS-EE

Tranche Comments

L: First Pay: 2018-08-09; W: First Pay: 2018-08-09; R: First Pay: 2018-08-09; X: First Pay: 2018-08-09; U: First Pay: 2018-08-09; B: First Pay: 2018-08-09; QV: First Pay: 2018-08-09;

Collateral

100% vwrik-lwhb yhrkyeyhi ebr yerw yeiib yerkwzwyekwhb wbkhrhiki

Use of Proceeds

Vg jnxchsos sb abarass jgxrzgsag gz Fgxrqsqs Poosro, xsjsf sngnbro sbg nbgsxrshs csxrsab xsssrsg scrasaraso

# of Properties

WA U/W NOI Debt Yield

6.8%