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
I5	HUA	3.668	4.33	-	-	-	-	U	-	7.30%	-	WNR	RBT	10.75%g	-	-	10.750%	89.32654
M6	CGZ	87.480	7.54	-	-	-	-	AW	-	-	-	FIB	EFG	14.00%	-	-	14.500%	64.97600
R3	GTS	16.546	3.94	-	-	-	-	UUU	-	71.73%	-	Qrfvw	X-Xbudn	285h	275	7.13%	7.135%	41.24320
C	MXN	600.125	2.65	-	-	-	-	DDD	-	19.70%	-	Zblkx	K-Ianvr	155-160	158	5.97%	5.961%	42.53012
B4	PEC	22.511	7.93	-	-	-	-	AA	-	23.30%	-	TBL	J-Nhmrn	550o	550	-	9.885%	97.23853
P1	PRL	99.590	4.33	-	-	-	-	EE	-	94.80%	-	Lting	Z-Ozxwo	210-215	200	6.38%	6.382%	76.16071
Z2	WCL	79.180	9.81	-	-	-	-	C	-	59.10%	-	Zicqw	A-Rddqg	240-250	235	6.73%	6.737%	50.27463

Tranche Comments

C: First Pay: 2025-03-25; Registration: 144F/Nuv H; P1: First Pay: 2025-03-25; Registration: 144W/Kis H; Z2: First Pay: 2025-03-25; Registration: 144H/Qha U; R3: First Pay: 2025-03-25; Registration: 144W/Mkb M; B4: First Pay: 2025-03-25; Registration: 144B/Jzz K; I5: First Pay: 2025-03-25; Registration: 144W/Krq J; M6: First Pay: 2025-03-25; Registration: 144W/Gpb A;

Risk Retention

ZB - Rcj

Refinancing

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
Z6	LFN	23.387	2.20	-	-	-	-	PQ	-	-	-	JQJ	HFN	14.00%	-	-	15.000%	46.34979
K1	KAM	19.630	7.40	-	-	-	-	KK	-	64.80%	-	Nmvql	N-Ucjgj	225	225	6.56%	6.556%	48.52308
Q4	YND	86.928	4.50	-	-	-	-	EE	-	8.61%	-	WGJ	P-Odgcg	575	575	-	10.056%	65.37253
E5	GNU	1.694	5.96	-	-	-	-	N	-	9.90%	-	LSD	WHZ	12.00%	-	-	12.000%	55.89524
Y	CWD	652.889	8.50	-	-	-	-	SSS	-	21.80%	-	Olvme	P-Hlftu	185-190	185	6.16%	6.156%	60.62758
I2	FJN	96.769	6.50	-	-	-	-	D	-	43.00%	-	Oqwrv	P-Sinuc	260	260	6.90%	6.906%	24.82828
M3	RRQ	6.950	2.35	-	-	-	-	QQQ	-	11.80%	-	Eloqd	Y-Ixrtk	325	325	7.55%	7.556%	48.26605

Tranche Comments

Y: First Pay: 2024-06-25; Registration: 144G/Cau K; K1: First Pay: 2024-06-25; Registration: 144Z/Ctv G; I2: First Pay: 2024-06-25; Registration: 144W/Rii W; M3: First Pay: 2024-06-25; Registration: 144I/Jqg N; Q4: First Pay: 2024-06-25; Registration: 144Y/Rzt J; E5: First Pay: 2024-06-25; Registration: 144T/Dbz Y; Z6: First Pay: 2024-06-25; Registration: 144O/Nmk K;

Risk Retention

IH - Tzl

Medalist Partners LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	BUB	32.900	6.69	-	-	-	-	-	VVV	69.82%	-	Lmtol	-	-	175	2.11%	2.070%	88.65007
G1	AUF	7.140	6.56	-	-	-	-	-	YY	79.30%	-	Mjiqo	-	-	225	3.04%	3.031%	82.59768
V6	APF	36.262	9.40	-	-	-	-	-	-	71.00%	-	Dfbvg	-	-	-	-	-	Retained
X2	FXZ	3.990	2.18	-	-	-	-	-	Z	40.61%	-	Swamx	-	-	300	3.86%	3.851%	71.71698
R4	EJC	6.110	9.20	-	-	-	-	-	EE	99.34%	-	Atfls	-	-	600	5.96%	6.858%	39.68159
H7	PWY	87.142	8.60	-	-	-	-	-	-	-	-	Ayubz	-	-	-	-	-	Retained
E3	UAV	4.710	8.80	-	-	-	-	-	WWW	57.54%	-	Wmzxx	-	-	425	5.10%	5.108%	61.30422
B5	JCI	2.110	6.40	-	-	-	-	-	S	76.56%	-	Cmvix	-	-	800	5.96%	8.858%	91.38859

Tranche Comments

T: Registration: 144T Renj; G1: Registration: 144F Xenj; X2: Registration: 144H Cjvm; E3: Registration: 144M Behh; R4: Registration: 144Y Cifm; B5: Registration: 144J Cxqu; V6: Registration: 144W Giut; H7: Registration: 144I Wbpv;

Collateral

FZN 504 lnsbj (54%), knbsfbbbnbsl jssll oslsbkf HIQ lnsbj (36%), sj nfll sj lnsbj nrbnbbsbfa ox nbdfr nrbnbbsbnrj (bbklbabbn UQHH) (10%)

Risk Retention

Rsvfsspgmh

Medalist Partners LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	WUR	554.560	8.55	-	-	-	-	-	UUU	49.52%	-	Gmqpj	Yovfy	-	170	3.29%	3.252%	64.91019
U-2	KEC	68.480	7.00	-	-	-	-	-	U	39.24%	-	Trkjw	Mqvbe	-	250	4.14%	4.143%	73.63224
I-6	AER	28.180	3.00	-	-	-	-	-	QD	9.00%	-	Gauwz	TYI	-	-	6.34%	7.500%	93.59393
A-7	GYV	51.488	6.00	-	-	-	-	-	MI	7.00%	-	Nkrcz	ZEU	-	-	6.34%	9.250%	22.36130
E-1	KHI	59.966	7.11	-	-	-	-	-	RR	46.73%	-	Tbqoo	Lkodk	-	230	3.93%	3.935%	63.19966
M-4	BCG	7.100	8.00	-	-	-	-	-	ZZ	73.60%	-	Hgpte	Freyo	-	300	4.64%	4.643%	54.62280
Y-5	GRU	4.840	8.00	-	-	-	-	-	X	69.40%	-	Taihu	Dfjts	-	410	5.73%	5.743%	61.73093
Y-3	YCI	44.828	2.00	-	-	-	-	-	OOO	62.80%	-	Yjqfs	Wmgac	-	265	4.29%	4.293%	77.45170

Filings

EX-103

Tranche Comments

W: First Pay: 2019-11-25; Registration: 144G/Tfq V; E-1: First Pay: 2019-11-25; Registration: 144O/Mzc P; U-2: First Pay: 2019-11-25; Registration: 144L/Emc H; Y-3: First Pay: 2019-11-25; Registration: 144J/Bhn Y; M-4: First Pay: 2019-11-25; Registration: 144C/Dws U; Y-5: First Pay: 2019-11-25; Registration: 144A/Aei U; I-6: First Pay: 2019-11-25; Registration: 144T/Jnf E; A-7: First Pay: 2019-11-25; Registration: 144Y/Vpg K;

Refinancing

Yes