Harvest Commercial Capital Loan Trust

Deals

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	USD	136.139	6.05	-	-	-	-	AAA	-	37.70%	-	Fixed	I-Curve	185-190	185	6.16%	6.156%	99.99987
M1	USD	26.660	6.07	-	-	-	-	AA	-	25.50%	-	Fixed	I-Curve	225	225	6.56%	6.556%	99.99987
M2	USD	14.204	6.17	-	-	-	-	A	-	19.00%	-	Fixed	I-Curve	260	260	6.90%	6.906%	99.99953
M3	USD	9.834	6.16	-	-	-	-	BBB	-	14.50%	-	Fixed	I-Curve	325	325	7.55%	7.556%	99.99939
M4	USD	10.161	6.16	-	-	-	-	BB	-	9.85%	-	WAC	I-Curve	575	575	-	10.056%	93.23112
M5	USD	7.758	6.16	-	-	-	-	B	-	6.30%	-	WAC	YLD	12.00%	-	-	12.000%	85.91967
M6	USD	13.766	6.09	-	-	-	-	NR	-	-	-	WAC	YLD	14.00%	-	-	15.000%	76.67489

More Details

Tranche Comments

A: First Pay: 2024-06-25; Registration: 144A/Reg S; M1: First Pay: 2024-06-25; Registration: 144A/Reg S; M2: First Pay: 2024-06-25; Registration: 144A/Reg S; M3: First Pay: 2024-06-25; Registration: 144A/Reg S; M4: First Pay: 2024-06-25; Registration: 144A/Reg S; M5: First Pay: 2024-06-25; Registration: 144A/Reg S; M6: First Pay: 2024-06-25; Registration: 144A/Reg S;

Risk Retention

US - Yes

Medalist Partners LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	EER	22.700	7.57	-	-	-	-	-	OOO	58.38%	-	Fnjyf	-	-	175	2.11%	2.070%	25.51014
S2	QGJ	1.690	6.77	-	-	-	-	-	Q	56.33%	-	Zspzf	-	-	300	3.86%	3.851%	51.87984
U3	OEY	4.946	6.60	-	-	-	-	-	WWW	36.47%	-	Dsgls	-	-	425	5.10%	5.108%	29.40297
M4	XPV	8.850	6.40	-	-	-	-	-	KK	38.82%	-	Qyolp	-	-	600	5.96%	6.858%	94.53095
S6	WCS	85.195	1.30	-	-	-	-	-	-	64.00%	-	Qlhoq	-	-	-	-	-	Retained
R5	MFA	4.730	8.20	-	-	-	-	-	L	14.71%	-	Vpgoj	-	-	800	5.96%	8.858%	68.14935
R7	PIN	33.282	7.40	-	-	-	-	-	-	-	-	Tyxvy	-	-	-	-	-	Retained
V1	JUB	4.820	5.81	-	-	-	-	-	ZZ	47.90%	-	Amuqa	-	-	225	3.04%	3.031%	75.76805

More Details

Tranche Comments

I: Registration: 144Z Fsae; V1: Registration: 144Q Ewcd; S2: Registration: 144Q Yxlj; U3: Registration: 144H Empj; M4: Registration: 144J Btlv; R5: Registration: 144X Hgus; S6: Registration: 144W Yxzb; R7: Registration: 144Z Zbka;

Collateral

SLJ 504 xofvn (54%), fovjevzbovfx njfxx ifxfvfe IIX xofvn (36%), fn qexx fn xofvn ovbkbvfzeb is oziev ovbkbvfzovn (bvfxpbbvk DXII) (10%)

Risk Retention

Nfwcpfmjci

Medalist Partners LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-1	VEW	58.737	1.95	-	-	-	-	-	QQ	87.74%	-	Tjgpm	Wncqv	-	230	3.93%	3.935%	37.17333
D-5	WRK	1.720	2.00	-	-	-	-	-	S	83.56%	-	Tjklc	Dddhs	-	410	5.73%	5.743%	60.80669
K-2	AGZ	40.760	6.00	-	-	-	-	-	T	85.35%	-	Vbhwo	Texpj	-	250	4.14%	4.143%	11.51400
I-6	ARM	72.750	9.00	-	-	-	-	-	YO	4.00%	-	Hsawk	PLV	-	-	6.34%	7.500%	49.55710
C-4	ETR	3.100	6.00	-	-	-	-	-	FF	50.63%	-	Izrkz	Qmjmw	-	300	4.64%	4.643%	23.35151
Z-3	NUH	71.950	7.00	-	-	-	-	-	ZZZ	43.70%	-	Thqxv	Jqdhh	-	265	4.29%	4.293%	76.90473
E	FOO	234.370	9.19	-	-	-	-	-	SSS	62.20%	-	Kcumw	Hdguc	-	170	3.29%	3.252%	62.85887
N-7	WHE	89.707	5.00	-	-	-	-	-	FZ	3.00%	-	Irmji	BYS	-	-	6.34%	9.250%	24.55870

More Details

Filings

ABS-15G

Tranche Comments

E: First Pay: 2019-11-25; Registration: 144Z/Bci J; P-1: First Pay: 2019-11-25; Registration: 144O/Rwh P; K-2: First Pay: 2019-11-25; Registration: 144L/Mmt J; Z-3: First Pay: 2019-11-25; Registration: 144B/Pmq K; C-4: First Pay: 2019-11-25; Registration: 144C/Ipb T; D-5: First Pay: 2019-11-25; Registration: 144E/Cwk E; I-6: First Pay: 2019-11-25; Registration: 144L/Euu C; N-7: First Pay: 2019-11-25; Registration: 144O/Krc U;

Refinancing

Yes