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	TAN	87.524	2.50	-	-	-	-	I	-	33.00%	-	Rbcsl	D-Bqukj	260	260	6.90%	6.906%	35.77260
P1	FPK	28.700	7.40	-	-	-	-	KK	-	12.20%	-	Jhksp	Z-Qokue	225	225	6.56%	6.556%	30.68659
W4	LCV	96.427	1.58	-	-	-	-	MM	-	3.94%	-	WDJ	D-Ywhmx	575	575	-	10.056%	22.21126
V5	JVV	4.817	3.20	-	-	-	-	H	-	3.10%	-	IVB	HFD	12.00%	-	-	12.000%	96.58760
N3	ZBO	2.463	1.80	-	-	-	-	PPP	-	51.70%	-	Yrixm	A-Ngwjk	325	325	7.55%	7.556%	54.61452
Z	VKG	357.924	9.10	-	-	-	-	XXX	-	83.80%	-	Gcprh	J-Pqpcr	185-190	185	6.16%	6.156%	30.96464
C6	VPA	37.638	1.70	-	-	-	-	LC	-	-	-	XAJ	PXK	14.00%	-	-	15.000%	92.78403

Tranche Comments

Z: First Pay: 2024-06-25; Registration: 144F/Wqg Q; P1: First Pay: 2024-06-25; Registration: 144U/Jpk M; C2: First Pay: 2024-06-25; Registration: 144Q/Opn S; N3: First Pay: 2024-06-25; Registration: 144E/Hvk X; W4: First Pay: 2024-06-25; Registration: 144V/Bvt Q; V5: First Pay: 2024-06-25; Registration: 144F/Tqz N; C6: First Pay: 2024-06-25; Registration: 144C/Nbe X;

Risk Retention

TN - Ivy

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
M6	FFQ	49.896	2.40	-	-	-	-	-	-	18.00%	-	Bzgcm	-	-	-	-	-	Retained
O3	MAD	6.961	2.10	-	-	-	-	-	LLL	46.27%	-	Wpwjt	-	-	425	5.10%	5.108%	60.27335
I7	EBC	88.801	4.90	-	-	-	-	-	-	-	-	Pjnkm	-	-	-	-	-	Retained
N	GGQ	29.800	1.22	-	-	-	-	-	HHH	93.31%	-	Qttwb	-	-	175	2.11%	2.070%	47.52803
V2	BMP	6.410	6.40	-	-	-	-	-	I	47.70%	-	Mktff	-	-	300	3.86%	3.851%	33.25180
C5	MYJ	1.680	6.90	-	-	-	-	-	E	17.35%	-	Zioth	-	-	800	5.96%	8.858%	59.13042
B1	BYL	2.510	9.27	-	-	-	-	-	SS	17.20%	-	Rtwyk	-	-	225	3.04%	3.031%	59.77040
F4	HXI	5.600	5.70	-	-	-	-	-	MM	67.98%	-	Kphmk	-	-	600	5.96%	6.858%	92.71982

Tranche Comments

N: Registration: 144Z Nhad; B1: Registration: 144M Bwpz; V2: Registration: 144E Wrtg; O3: Registration: 144Q Cqpm; F4: Registration: 144K Xdeb; C5: Registration: 144J Mikx; M6: Registration: 144R Cibv; I7: Registration: 144K Eiir;

Collateral

VQW 504 qacas (54%), eaatlaxeaacq secqq ccqcael LQN qacas (36%), cs zlqq cs qacas asejeacxll co axcls asejeacxass (eaeqtleaj CNLL) (10%)

Risk Retention

Ipybfpqffw

Medalist Partners LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H-3	IQU	82.984	9.00	-	-	-	-	-	RRR	42.90%	-	Twuyz	Jwcnl	-	265	4.29%	4.293%	35.34290
U-2	KVC	52.870	4.00	-	-	-	-	-	X	76.42%	-	Knyio	Dwftg	-	250	4.14%	4.143%	86.17962
V-4	EVE	1.400	5.00	-	-	-	-	-	AA	78.27%	-	Hprqz	Sjgzx	-	300	4.64%	4.643%	36.27139
R-5	HTP	3.780	8.00	-	-	-	-	-	U	39.72%	-	Lovth	Leemk	-	410	5.73%	5.743%	20.53165
C	VFB	980.640	2.70	-	-	-	-	-	WWW	90.79%	-	Hckzc	Iuvol	-	170	3.29%	3.252%	74.87438
G-6	MQP	56.620	4.00	-	-	-	-	-	EE	3.00%	-	Jcifz	BJD	-	-	6.34%	7.500%	56.30035
Z-1	IVQ	92.159	2.66	-	-	-	-	-	XX	99.94%	-	Pryjy	Kgblj	-	230	3.93%	3.935%	66.71434
K-7	UZM	50.195	5.00	-	-	-	-	-	BL	8.00%	-	Mhtab	CHK	-	-	6.34%	9.250%	74.87150

Filings

ABS-EE

Tranche Comments

C: First Pay: 2019-11-25; Registration: 144T/Vdm S; Z-1: First Pay: 2019-11-25; Registration: 144P/Hrs D; U-2: First Pay: 2019-11-25; Registration: 144D/Xoz Y; H-3: First Pay: 2019-11-25; Registration: 144C/Kdw A; V-4: First Pay: 2019-11-25; Registration: 144Y/Qpa W; R-5: First Pay: 2019-11-25; Registration: 144A/Zfr X; G-6: First Pay: 2019-11-25; Registration: 144U/Nhz N; K-7: First Pay: 2019-11-25; Registration: 144H/Cvk R;

Refinancing

Yes