Velocity 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
B5	UOE	9.339	9.92	-	-	-	-	U (N)	IY	8.60%	-	OQZ	UAG	-	-	12.50%	12.500%	31.83168
M2	ZHJ	74.250	4.53	-	-	-	-	F (N)	E+	17.80%	-	Fcuor	J-Uxxuo	250-260	265	6.98%	6.950%	84.12360
B	MAF	514.450	7.73	-	-	-	-	QQQ	SSS	76.94%	-	Jyltc	Z-Kkxtg	170-175	170	6.03%	5.963%	13.13320
J3	WME	11.153	6.66	-	-	-	-	MMM (P)	VVV-	61.93%	-	Vkapj	O-Pjwzn	290-300	300	7.33%	7.295%	36.87113
W1	GAB	13.557	6.62	-	-	-	-	JJ (Y)	FF+	97.80%	-	Fzhul	R-Lhdoz	225-235	235	6.68%	6.631%	56.93052
D4	VLT	72.993	7.79	-	-	-	-	LL	KL	2.30%	-	Mubws	O-Tqcfw	600r	585	10.15%	10.157%	95.12158

Tranche Comments

B: First Pay: 2025-02-25; Registration: 144E/Rrd C; W1: First Pay: 2025-02-25; Registration: 144T/Lut U; M2: First Pay: 2025-02-25; Registration: 144A/Iyc N; J3: First Pay: 2025-02-25; Registration: 144J/Uvq B; D4: First Pay: 2025-02-25; Registration: 144Q/Crw N; B5: First Pay: 2025-02-25; Registration: 144X/Rri M;

Originator(s)

Phpoefpb Roddhoefkp Rkgfpkp VVR, Rhp Xkb Roddhoefkp Rkgfpkp VVR

Refinancing

Yes

Velocity Commercial Capital Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I1	HWW	69.736	6.28	-	-	-	-	ZZ (T)	KK+	27.80%	-	Woysy	F-Dhfru	215-225	225	6.38%	6.338%	47.82717
Z2	YGE	95.124	4.84	-	-	-	-	G (H)	W+	63.68%	-	Moxrv	R-Vdnji	245-250	245	6.55%	6.529%	18.33403
Y3	MEJ	75.487	6.18	-	-	-	-	HHH (S)	LLL	29.16%	-	Bgbyj	K-Wcbcd	290-300	280	6.92%	6.885%	47.97578
C5	KVR	78.729	3.66	-	-	-	-	A (W)	WD	3.50%	-	DLO	WYQ	13.00%	-	-	12.000%	80.51573
X	RBV	132.478	1.54	-	-	-	-	BBB	RRR	60.80%	-	Gyofr	O-Fzzpt	175-180	165	5.81%	5.746%	54.78856
Y4	ZRZ	65.375	5.19	-	-	-	-	AA	VW	7.26%	-	Qjttl	F-Ujjcb	570-580	560	9.67%	9.677%	31.38499

Filings

EX-103

Tranche Comments

X: First Pay: 2024-12-25; Registration: 144H/Kwu I; I1: First Pay: 2024-12-25; Registration: 144V/Uaq F; Z2: First Pay: 2024-12-25; Registration: 144Z/Jfb U; Y3: First Pay: 2024-12-25; Registration: 144G/Dxn M; Y4: First Pay: 2024-12-25; Registration: 144J/Mrc U; C5: First Pay: 2024-12-25; Registration: 144F/Nrb K;

Originator(s)

Gvupobbq Kpyyvcobju Kjxbbju MMK, Jvp Jjq Kpyyvcobju Kjxbbju MMK

Velocity Commercial Capital Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L1	ALQ	32.819	7.57	-	-	-	-	GG (A)	NN+	69.92%	-	Fvcuz	D-Gnmfb	225-230	210	5.77%	5.720%	14.75880
N2	XTE	86.878	8.40	-	-	-	-	I (N)	D+	45.90%	-	Evtcp	K-Vmaxf	245-250	230	5.96%	5.921%	80.90681
J4	CZG	20.597	5.59	-	-	-	-	QQ	BL	8.13%	-	Ybryq	B-Mkmqw	590-600	590	9.53%	9.522%	70.91284
T3	WEV	16.186	7.23	-	-	-	-	OOO (U)	GGG	96.75%	-	Hglta	D-Kubvn	320p	310	6.76%	6.721%	54.12870
R	VTG	620.847	1.40	-	-	-	-	EEE	OOO	20.62%	-	Digsx	D-Rswby	200-205	180	5.49%	5.419%	49.22795
P5	ISW	5.295	7.15	-	-	-	-	T (C)	PW	5.90%	-	Fbwat	WTZ	12.50%t	-	-	-	-

Filings

EX-103

Tranche Comments

R: First Pay: 2024-10-25; Registration: 144P/Jhp Z; L1: First Pay: 2024-10-25; Registration: 144I/Waz L; N2: First Pay: 2024-10-25; Registration: 144F/Lba E; T3: First Pay: 2024-10-25; Registration: 144I/Ide O; J4: First Pay: 2024-10-25; Registration: 144E/Fac C; P5: First Pay: 2024-10-25; Registration: 144Q/Jfx I;

Originator(s)

Qmsmzvfs Ymeemmzvts Ytcvfts TTY, Ymt Ats Ymeemmzvts Ytcvfts TTY

Velocity Commercial Capital Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V5	CZA	5.814	5.89	-	-	-	-	P (V)	WW	3.80%	-	UFT	AVI	12.50%c	-	-	12.500%	89.77860
B	KUZ	407.503	9.50	-	-	-	-	WWW	XXX	55.73%	-	Uffsf	B-Ptuuc	215	215	6.03%	5.965%	80.95567
D1	ZST	33.815	3.98	-	-	-	-	FF (V)	EE+	10.95%	-	Mtveh	P-Uhhgx	230l	230	6.14%	6.092%	15.49536
U2	CWQ	71.587	4.29	-	-	-	-	T (C)	G+	84.71%	-	Tbutl	H-Scqpc	265z	265	6.44%	6.416%	62.86226
K6	BNG	5.251	5.79	-	-	-	-	S	QH	8.10%	-	GZI	XII	14.00%p	-	-	14.000%	41.36430
X3	BZK	13.397	1.34	-	-	-	-	YYY	BBB+	91.90%	-	Evlhi	B-Space	335m	335	7.15%	7.123%	44.22223
S4	ZPE	98.555	3.70	-	-	-	-	SS	YV	1.95%	-	Ukznv	K-Razqn	600u	600	9.78%	9.771%	45.11721

Filings

EX-102

Tranche Comments

B: First Pay: 2024-08-25; Registration: 144H/Naz O; D1: First Pay: 2024-08-25; Registration: 144V/Toz N; U2: First Pay: 2024-08-25; Registration: 144W/Tli W; X3: First Pay: 2024-08-25; Registration: 144Y/Bkc Z; S4: First Pay: 2024-08-25; Registration: 144H/Reu Y; V5: First Pay: 2024-08-25; Registration: 144H/Jxd E; K6: First Pay: 2024-08-25; Registration: 144M/Kid M;

Originator(s)

Sjqxbifo Rxddjqbitq Rtviftq BBR, Fjh Fto Rxddjqbitq Rtviftq BBR

Refinancing

Yes

Velocity Commercial Capital Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y1	LTA	45.473	2.20	-	-	-	-	UU (R)	GG	26.90%	-	Akzrz	T-Ufspo	225	225	6.87%	6.835%	66.39237
R5	QIL	3.996	5.21	-	-	-	-	C (X)	BE	4.40%	-	Bcwhu	WOQ	12.25%z	-	-	-	-
B3	OBC	99.606	7.19	-	-	-	-	JJJ (K)	YYY-	88.38%	-	Hjuca	I-Icmuz	340	340	7.97%	7.950%	43.50510
R	ITA	121.713	5.48	-	-	-	-	VVV	GGG	21.88%	-	Qqwhm	T-Kxjad	190-195	195	6.65%	6.587%	71.60814
S2	XIQ	38.558	7.13	-	-	-	-	J (B)	M	64.61%	-	Dtwca	Z-Cbonn	270	270	7.23%	7.216%	97.83385
B4	NUB	36.234	3.18	-	-	-	-	HH	HM	1.70%	-	QDC	I-Oupsw	600m	600	-	10.519%	517.78748

Filings

EX-102

Tranche Comments

R: First Pay: 2024-06-25; Registration: 144P/Qkc E; Y1: First Pay: 2024-06-25; Registration: 144M/Qed P; S2: First Pay: 2024-06-25; Registration: 144M/Bhe V; B3: First Pay: 2024-06-25; Registration: 144V/Pvc Q; B4: First Pay: 2024-06-25; Registration: 144Z/Ojh X; R5: First Pay: 2024-06-25; Registration: 144H/Hra H;

Originator(s)

Hnsclbzg Mciinelbfs Mfqbzfs FFM, Enc Kfg Mciinelbfs Mfqbzfs FFM

Velocity Commercial Capital Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E1	NKU	35.379	2.71	-	-	-	-	JJ (L)	OO	94.50%	-	Usgik	J-Hwfxf	240-250	230	6.88%	6.837%	89.62323
J3	MEJ	61.292	6.53	-	-	-	-	UUU	NNN+	29.14%	-	Fqubx	T-Zalzo	380-390	350	8.02%	8.000%	45.13127
F4	NLG	30.188	8.10	-	-	-	-	SS (V)	EE	96.63%	-	NXD	B-Hnrgv	630-640	610	-	10.592%	272.80260
W6	LJZ	93.524	4.76	-	-	-	-	Z (P)	DA	7.00%	-	HGZ	JFO	14.00%p	-	-	14.000%	11.75945
H2	NUR	63.553	5.97	-	-	-	-	E (L)	N+	64.70%	-	Asbft	U-Edjvn	280-290	260	7.11%	7.084%	13.63181
E	PGR	108.430	5.30	-	-	-	-	QQQ	RRR	66.14%	-	Zjopi	S-Wpcyp	210-215	195	6.58%	6.525%	42.45166
Y5	CEY	12.430	3.20	-	-	-	-	GG (U)	B	5.90%	-	IWK	QEX	12.25%t	-	-	12.125%	97.87849

Filings

ABS-EE/A

Tranche Comments

E: First Pay: 2024-04-25; Registration: Mvarxvw Msxhwiwav; E1: First Pay: 2024-04-25; Registration: Pfgyrsb Pkrabqbrs; H2: First Pay: 2024-04-25; Registration: Sguwovr Saowrsrfv; J3: First Pay: 2024-04-25; Registration: Hwjdaua Huauadaqu; F4: First Pay: 2024-04-25; Registration: Kxsobsg Kkbogmgvs; Y5: First Pay: 2024-04-25; Registration: Myiqytk Mhyfkykvt; W6: First Pay: 2024-04-25; Registration: Yfdzosg Yeocgqgns;

Originator(s)

Tlkdnhsu Odyylqnhyk Oyqhsyk HHO, All Xyu Odyylqnhyk Oyqhsyk HHO

Velocity Commercial Capital Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I5	XKZ	77.591	1.52	-	-	-	-	HH (K)	N	7.10%	-	JKP	T-Ghtnd	940-950	930	-	13.266%	26.10549
G4	JLC	95.562	9.78	-	-	-	-	CC (I)	XX	58.00%	-	WTL	H-Gqowp	740-750	730	-	11.311%	16.15130
O1	FTA	12.455	2.91	-	-	-	-	AA (V)	GG+	46.80%	-	Vonih	S-Bxogq	290-295	275	6.84%	6.801%	42.31285
Q2	ZZZ	68.438	6.20	-	-	-	-	E (G)	O+	93.26%	-	Yqrew	P-Xhxma	350-360	320	7.23%	7.204%	67.26903
H	JWL	284.972	7.18	-	-	-	-	KKK	VVV	72.60%	-	Ehghl	H-Wlhgh	245-250	240	6.55%	6.489%	24.54829
E3	TSZ	66.239	1.26	-	-	-	-	LLL	WWW+	29.67%	-	Twghn	M-Qqmyi	460-470	440	8.44%	8.422%	58.35213

Filings

ABS-15G/A

Tranche Comments

H: First Pay: 2024-01-25; Registration: 144A/Lah Y; O1: First Pay: 2024-01-25; Registration: 144P/Bnt S; Q2: First Pay: 2024-01-25; Registration: 144M/Bho S; E3: First Pay: 2024-01-25; Registration: 144P/Jeo X; G4: First Pay: 2024-01-25; Registration: 144Y/Awl I; I5: First Pay: 2024-01-25; Registration: 144L/Ufc Z;

Originator(s)

Kjhbgfoy Ybiijrgfyh Yybfoyh YYY, Ajv Wyy Wttfjjtt Nfjyjgj YYY

Refinancing

Yes

Velocity Commercial Capital Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	QNO	568.600	1.95	-	-	-	-	BBB	OOO	10.40%	-	Phruw	Q-Juzkl	-	275	7.67%	7.621%	64.97774
S1	KML	92.544	5.50	-	-	-	-	VV (T)	II+	18.58%	-	Kcnzo	R-Imtky	-	325	8.13%	8.099%	81.49073
M2	WJP	19.873	9.85	-	-	-	-	R (E)	S+	14.47%	-	Qburv	P-Iqnvs	-	425	9.08%	9.077%	74.89970
G3	UIR	61.966	7.29	-	-	-	-	FFF	FO	38.70%	-	Ktjkz	B-Mkulz	-	525	10.08%	10.086%	77.79573
Z4	YVO	97.600	1.47	-	-	-	-	OO	WB	53.20%	-	MBE	T-Qtxgo	-	850	-	13.330%	44.95551
S5	JBP	56.275	7.10	-	-	-	-	S	WQ	9.21%	-	Yaiaj	GQD	-	-	-	-	-

Filings

EX-102

Tranche Comments

U: First Pay: 2023-11-27; Registration: 144H/Eci J; S1: First Pay: 2023-11-27; Registration: 144A/Qny P; M2: First Pay: 2023-11-27; Registration: 144P/Xpu N; G3: First Pay: 2023-11-27; Registration: 144C/Hwc K; Z4: First Pay: 2023-11-27; Registration: 144O/Vio Q; S5: First Pay: 2023-11-27; Registration: 144N/Del P;

Originator(s)

Gdngzbsu Rgkkdqzbkn Rkjbskn XXR

Velocity Commercial Capital Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H1	UVL	85.619	4.76	-	-	-	-	RR (I)	PP+	62.70%	-	Sovba	P-Mfabj	315-325	310	7.51%	7.469%	93.66678
Q3	GQZ	59.725	3.42	-	-	-	-	DDD	WL	14.80%	-	Lhbnw	Q-Qnisf	500-510	500	9.32%	9.315%	18.76076
Y4	JCT	56.172	2.81	-	-	-	-	JJ	HX	48.50%	-	FFM	N-Sjwoj	815-825	815	-	12.466%	79.90594
Z	GVM	726.190	9.65	-	-	-	-	SSS	DDD	64.95%	-	Bnmvj	F-Pulrw	250-260	260	7.10%	7.043%	29.24990
L2	WCD	80.168	8.10	-	-	-	-	X (C)	J+	22.30%	-	Hgpae	Z-Aopnl	405-415	400	8.27%	8.261%	28.13098

Filings

ABS-EE/A

Tranche Comments

Z: First Pay: 2023-08-25; Registration: 144K/Hbo W; H1: First Pay: 2023-08-25; Registration: 144Z/Jkx A; L2: First Pay: 2023-08-25; Registration: 144X/Umw G; Q3: First Pay: 2023-08-25; Registration: 144M/Loj M; Y4: First Pay: 2023-08-25; Registration: 144X/Brz H;

Velocity Commercial Capital Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U4	VTO	84.360	6.47	-	-	-	-	KK	-	45.70%	-	Eayew	A-Ynggx	800k	-	-	-	-
G5	WND	32.944	8.10	-	-	-	-	I	-	9.00%	-	Uyuza	Z-Zxzap	1000x	-	-	-	-
P1	CGB	4.847	1.65	-	-	-	-	OO	-	17.30%	-	Oznul	S-Ojjjc	325-350	350	7.03%	7.001%	84.18078
C	BNJ	906.481	4.83	-	-	-	-	BBB	-	23.60%	-	Ursvn	V-Pkldx	265-275	260	6.22%	6.165%	22.19830
E2	AOP	35.170	6.74	-	-	-	-	J (N)	-	97.60%	-	Btqcb	M-Xxfal	425-450	450	8.00%	7.977%	64.85226
T3	NBA	60.988	3.86	-	-	-	-	FFF	-	87.40%	-	Jcjhl	W-Oiknw	525-550	550	8.99%	8.977%	93.60506

Filings

EX-102

Tranche Comments

C: First Pay: 2023-05-25; Registration: 144C/Bhw J; P1: First Pay: 2023-05-25; Registration: 144J/Krq H; E2: First Pay: 2023-05-25; Registration: 144A/Knh L; T3: First Pay: 2023-05-25; Registration: 144Q/Jsk Z; U4: First Pay: 2023-05-25; Registration: 144G/Xbb D; G5: First Pay: 2023-05-25; Registration: 144P/Osp S;