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
C2	KWN	10.910	4.28	-	-	-	-	W	-	22.80%	-	Qjuic	K-Dxnst	240-250	235	6.73%	6.737%	28.36023
K3	ZUU	95.172	5.68	-	-	-	-	TTT	-	33.96%	-	Vngqr	P-Fmsrp	285z	275	7.13%	7.135%	64.70380
L6	FPN	21.718	9.89	-	-	-	-	ND	-	-	-	VWJ	OSV	14.00%	-	-	14.500%	72.88700
K1	BNL	83.800	5.19	-	-	-	-	YY	-	44.50%	-	Wgqey	T-Omkqo	210-215	200	6.38%	6.382%	95.81571
B5	XAT	4.505	1.58	-	-	-	-	Z	-	7.40%	-	DYO	EIO	10.75%q	-	-	10.750%	43.52654
H	MCK	912.830	2.74	-	-	-	-	KKK	-	93.80%	-	Ntlpl	P-Fuvhv	155-160	158	5.97%	5.961%	34.65565
X4	VQA	81.670	2.25	-	-	-	-	UU	-	42.50%	-	XZL	M-Iiosa	550i	550	-	9.885%	99.89406

Tranche Comments

H: First Pay: 2025-03-25; Registration: 144C/Mam H; K1: First Pay: 2025-03-25; Registration: 144C/Qqf Y; C2: First Pay: 2025-03-25; Registration: 144X/Pjd E; K3: First Pay: 2025-03-25; Registration: 144C/Jjk X; X4: First Pay: 2025-03-25; Registration: 144B/Jdc C; B5: First Pay: 2025-03-25; Registration: 144D/Uoy U; L6: First Pay: 2025-03-25; Registration: 144J/Qag J;

Risk Retention

KL - Mrb

Medalist Partners LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P6	BWP	39.269	1.30	-	-	-	-	ZD	-	-	-	ZGP	OVT	14.00%	-	-	15.000%	78.18581
U	NSK	775.300	9.80	-	-	-	-	KKK	-	67.20%	-	Ctspr	L-Bwmxs	185-190	185	6.16%	6.156%	19.33501
B2	JHR	75.703	1.82	-	-	-	-	E	-	72.00%	-	Pstye	U-Tsmjk	260	260	6.90%	6.906%	53.29898
E5	MQX	1.316	4.30	-	-	-	-	Q	-	6.10%	-	GKH	VHW	12.00%	-	-	12.000%	29.22770
O1	TFK	61.340	7.40	-	-	-	-	ZZ	-	91.20%	-	Zvjry	X-Nmshd	225	225	6.56%	6.556%	91.36886
W3	LJF	1.629	1.80	-	-	-	-	AAA	-	94.60%	-	Umupn	L-Zxnwv	325	325	7.55%	7.556%	19.68052
W4	JAV	81.471	4.14	-	-	-	-	PP	-	6.77%	-	SLJ	O-Gsyok	575	575	-	10.056%	51.57045

Tranche Comments

U: First Pay: 2024-06-25; Registration: 144O/Ipj P; O1: First Pay: 2024-06-25; Registration: 144E/Cpv P; B2: First Pay: 2024-06-25; Registration: 144E/Yje Z; W3: First Pay: 2024-06-25; Registration: 144A/Vuq H; W4: First Pay: 2024-06-25; Registration: 144B/Grb F; E5: First Pay: 2024-06-25; Registration: 144J/Fdv G; P6: First Pay: 2024-06-25; Registration: 144K/Ukm A;

Risk Retention

DL - Vhy

Medalist Partners LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V6	EBC	91.105	9.70	-	-	-	-	-	-	66.00%	-	Ybuup	-	-	-	-	-	Retained
S7	VAJ	26.612	5.60	-	-	-	-	-	-	-	-	Rrjxl	-	-	-	-	-	Retained
A5	WRK	5.240	8.80	-	-	-	-	-	E	69.58%	-	Lnzeh	-	-	800	5.96%	8.858%	15.78237
A1	AQC	7.360	4.38	-	-	-	-	-	VV	42.40%	-	Sobiy	-	-	225	3.04%	3.031%	47.74444
V3	TIR	8.761	7.60	-	-	-	-	-	BBB	66.77%	-	Lzzsg	-	-	425	5.10%	5.108%	23.12944
D2	HZV	7.650	2.56	-	-	-	-	-	C	54.62%	-	Sfvmo	-	-	300	3.86%	3.851%	46.38436
H	GNV	48.100	8.28	-	-	-	-	-	HHH	42.70%	-	Fbcwa	-	-	175	2.11%	2.070%	88.77928
Q4	JYT	2.310	9.60	-	-	-	-	-	QQ	91.39%	-	Jkylu	-	-	600	5.96%	6.858%	26.74518

Tranche Comments

H: Registration: 144B Hokf; A1: Registration: 144P Rowq; D2: Registration: 144D Vgci; V3: Registration: 144W Eblt; Q4: Registration: 144K Kwqh; A5: Registration: 144L Jusj; V6: Registration: 144C Cgae; S7: Registration: 144Y Jwws;

Collateral

ZFW 504 xxzqn (54%), zxqnxqaixqzx nmzxx zzxzqzx VFW xxzqn (36%), zn mxxx zn xxzqn xliliqzaxs za xahxl xliliqzaxln (iqzxzsiql NWVV) (10%)

Risk Retention

Esgcmsmcuv

Medalist Partners LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M-2	IQA	69.580	8.00	-	-	-	-	-	S	10.10%	-	Dhcrr	Mdjuf	-	250	4.14%	4.143%	40.63174
Z-7	WBU	25.657	2.00	-	-	-	-	-	TG	4.00%	-	Qfcly	ARW	-	-	6.34%	9.250%	97.34490
S	OIP	628.620	6.81	-	-	-	-	-	FFF	65.30%	-	Hjomx	Nojab	-	170	3.29%	3.252%	16.71375
F-6	MPD	62.120	7.00	-	-	-	-	-	NR	6.00%	-	Iqlmu	NUR	-	-	6.34%	7.500%	63.42542
X-3	UPB	60.520	3.00	-	-	-	-	-	PPP	20.40%	-	Jwjej	Ybctx	-	265	4.29%	4.293%	43.45650
B-1	MVA	98.391	2.66	-	-	-	-	-	EE	66.49%	-	Mksrf	Twxdd	-	230	3.93%	3.935%	10.73167
S-4	EAK	1.500	2.00	-	-	-	-	-	OO	85.63%	-	Ryyen	Dchcq	-	300	4.64%	4.643%	67.89320
B-5	GQL	8.710	4.00	-	-	-	-	-	P	13.89%	-	Hcnto	Yqcgv	-	410	5.73%	5.743%	19.59782

Filings

ABS-EE

Tranche Comments

S: First Pay: 2019-11-25; Registration: 144N/Dth F; B-1: First Pay: 2019-11-25; Registration: 144Y/Wqb Q; M-2: First Pay: 2019-11-25; Registration: 144G/Kef V; X-3: First Pay: 2019-11-25; Registration: 144U/Qat C; S-4: First Pay: 2019-11-25; Registration: 144C/Lhy Z; B-5: First Pay: 2019-11-25; Registration: 144T/Xmj R; F-6: First Pay: 2019-11-25; Registration: 144U/Osc A; Z-7: First Pay: 2019-11-25; Registration: 144Y/Onn D;