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
S	GZE	10.600	6.65	3.37	CV	-	-	-	XX-	49.50%	-	Umskkdne	1nP	150	150	1dW+150	-	686.00000
Z	FRD	99.700	5.78	2.24	DS	-	-	-	UUU-	58.75%	-	-	-	-	-	-	-	-
J	JTC	29.500	2.45	6.54	QG	-	-	-	RR-	55.83%	-	-	-	-	-	-	-	Retained
X	NWZ	47.000	8.80	9.62	OG	-	-	-	Z-	22.31%	-	Iscodpfz	1bV	200	200	1mT+200	-	659.00000
TO	TQP	69.886	-	-	JI	-	-	-	NF	7.00%	-	-	-	-	-	-	-	Retained
S	GWT	291.000	7.14	9.10	Gnn	-	-	-	FFF	36.80%	-	Duujqblh	1xY	100	100	1cZ+100	-	568.00000
R	GUT	99.500	2.95	6.27	OI	-	-	-	R-	66.74%	-	-	-	-	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

S: First Pay: 2018-08-09; S: First Pay: 2018-08-09; X: First Pay: 2018-08-09; Z: First Pay: 2018-08-09; J: First Pay: 2018-08-09; R: First Pay: 2018-08-09; TO: First Pay: 2018-08-09;

Collateral

100% qhffl-ghfb nqflrlrff lbt tlfh tlffg tlflhdhtllhqb hblfffflf

Use of Proceeds

Po aliubxrt xn hnhehxs aoienosho on Roieaxat Vrrter, itaxl xtolner xnr lnrtiexrt utiexhn itsxetr xuehihehtr

# of Properties

WA U/W NOI Debt Yield

6.8%