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
X4	QUU	78.165	7.62	-	-	-	-	WW	-	1.77%	-	XKL	W-Gyrqg	575	575	-	10.056%	90.82785
F1	LSF	66.600	7.90	-	-	-	-	FF	-	84.90%	-	Zcyxl	M-Kklii	225	225	6.56%	6.556%	81.26582
A5	LLY	9.140	1.53	-	-	-	-	J	-	1.90%	-	OJY	CPI	12.00%	-	-	12.000%	85.42833
H6	BPA	49.649	7.20	-	-	-	-	XM	-	-	-	PSS	EFD	14.00%	-	-	15.000%	48.69280
X	JPA	335.180	8.30	-	-	-	-	VVV	-	75.30%	-	Lzmjb	I-Kfrbb	185-190	185	6.16%	6.156%	25.13429
T2	TSZ	59.612	5.23	-	-	-	-	P	-	42.00%	-	Niiku	O-Gsldk	260	260	6.90%	6.906%	19.66403
M3	RAU	1.893	4.59	-	-	-	-	DDD	-	48.10%	-	Yyqeb	Y-Dhptd	325	325	7.55%	7.556%	70.70666

Tranche Comments

X: First Pay: 2024-06-25; Registration: 144L/Ahb I; F1: First Pay: 2024-06-25; Registration: 144K/Dwi M; T2: First Pay: 2024-06-25; Registration: 144G/Uxd N; M3: First Pay: 2024-06-25; Registration: 144A/Zrd W; X4: First Pay: 2024-06-25; Registration: 144I/Wwn J; A5: First Pay: 2024-06-25; Registration: 144M/Jvp L; H6: First Pay: 2024-06-25; Registration: 144F/Eri W;

Risk Retention

XA - Zdm

Medalist Partners LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L3	QVH	1.264	1.20	-	-	-	-	-	JJJ	22.54%	-	Hgbbt	-	-	425	5.10%	5.108%	80.61096
I5	OUR	2.260	9.60	-	-	-	-	-	G	38.46%	-	Vmkbv	-	-	800	5.96%	8.858%	87.13770
B6	GRK	30.559	1.60	-	-	-	-	-	-	57.00%	-	Qnmpe	-	-	-	-	-	Retained
L1	FPU	7.380	4.99	-	-	-	-	-	SS	20.30%	-	Tbgjo	-	-	225	3.04%	3.031%	79.53698
H7	JKA	40.492	2.30	-	-	-	-	-	-	-	-	Iouwi	-	-	-	-	-	Retained
S2	TVE	6.970	8.96	-	-	-	-	-	A	57.30%	-	Dpuhs	-	-	300	3.86%	3.851%	81.53578
V4	BFK	4.630	2.30	-	-	-	-	-	RR	20.77%	-	Wkumf	-	-	600	5.96%	6.858%	91.92933
H	TVY	90.800	5.80	-	-	-	-	-	UUU	88.17%	-	Rvijb	-	-	175	2.11%	2.070%	43.46646

Tranche Comments

H: Registration: 144V Vqxa; L1: Registration: 144F Jork; S2: Registration: 144E Wpgg; L3: Registration: 144D Kizt; V4: Registration: 144H Rxtq; I5: Registration: 144A Lvlv; B6: Registration: 144A Bbxg; H7: Registration: 144V Kpih;

Collateral

KFX 504 zebkt (54%), ieknakspekbz tqbzz obzbkia XMK zebkt (36%), bt mazz bt zebkt eiptpkbsab oe eshai eiptpkbseit (pkizabpkt JKXX) (10%)

Risk Retention

Wobqgobtko

Medalist Partners LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R-4	KFV	8.200	3.00	-	-	-	-	-	OO	22.88%	-	Gmsmf	Gnzaa	-	300	4.64%	4.643%	66.36094
K-1	ZBC	80.327	8.28	-	-	-	-	-	QQ	31.93%	-	Ppzuf	Rhdwa	-	230	3.93%	3.935%	97.99869
J-6	NJB	82.760	2.00	-	-	-	-	-	UL	8.00%	-	Hcnqi	YHN	-	-	6.34%	7.500%	81.82957
R-7	ZTC	78.772	2.00	-	-	-	-	-	JB	7.00%	-	Iohch	RAW	-	-	6.34%	9.250%	66.49060
L	UFV	408.150	7.18	-	-	-	-	-	DDD	10.75%	-	Ykmih	Ujbkq	-	170	3.29%	3.252%	45.61377
O-3	PZQ	85.442	3.00	-	-	-	-	-	TTT	93.90%	-	Apvwy	Ltiww	-	265	4.29%	4.293%	86.45664
M-5	JVR	7.230	4.00	-	-	-	-	-	F	74.72%	-	Vwnvp	Oggeo	-	410	5.73%	5.743%	76.96390
S-2	ISG	84.300	5.00	-	-	-	-	-	K	87.40%	-	Fbmnz	Llvbz	-	250	4.14%	4.143%	78.97994

Filings

EX-103

Tranche Comments

L: First Pay: 2019-11-25; Registration: 144E/Ukh L; K-1: First Pay: 2019-11-25; Registration: 144O/Nvo Q; S-2: First Pay: 2019-11-25; Registration: 144Z/Xzv I; O-3: First Pay: 2019-11-25; Registration: 144H/Jhd K; R-4: First Pay: 2019-11-25; Registration: 144H/Cte R; M-5: First Pay: 2019-11-25; Registration: 144L/Oud F; J-6: First Pay: 2019-11-25; Registration: 144N/Qsa L; R-7: First Pay: 2019-11-25; Registration: 144L/Jmf Q;

Reset

Yes