FINSIGHT

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	60.400	3.77	-	-	-	-	-	AAA	46.38%	-	Fixed	-	-	175	2.11%	2.070%	99.99692
M1	USD	8.870	8.15	-	-	-	-	-	AA	38.50%	-	Fixed	-	-	225	3.04%	3.031%	99.99611
M2	USD	4.083	8.93	-	-	-	-	-	A	34.88%	-	Fixed	-	-	300	3.86%	3.851%	99.99105
M3	USD	5.632	9.01	-	-	-	-	-	BBB	29.88%	-	Fixed	-	-	425	5.10%	5.108%	99.99108
M4	USD	5.350	9.01	-	-	-	-	-	BB	25.13%	-	Fixed	-	-	600	5.96%	6.858%	94.16506
M5	USD	6.054	9.01	-	-	-	-	-	B	19.75%	-	Fixed	-	-	800	5.96%	8.858%	82.50904
M6	USD	10.982	9.01	-	-	-	-	-	-	10.00%	-	Fixed	-	-	-	-	-	Retained
M7	USD	11.264	9.01	-	-	-	-	-	-	-	-	Fixed	-	-	-	-	-	Retained

More Details

Tranche Comments

A: Registration: 144A Only; M1: Registration: 144A Only; M2: Registration: 144A Only; M3: Registration: 144A Only; M4: Registration: 144A Only; M5: Registration: 144A Only; M6: Registration: 144A Only; M7: Registration: 144A Only;

Collateral

SBA 504 loans (54%), conventional small balance CRE loans (36%), as well as loans originated by other originators (including GECC) (10%)

Risk Retention

Horizontal

Medalist Partners LP