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
P	QPY	111.257	5.19	-	-	-	-	QQQ	KKK	74.81%	-	Iwyrw	V-Bywsm	-	200	5.67%	5.606%	31.10695

Filings

ABS-EE/A

Tranche Comments

P: First Pay: 2025-04-25; Registration: 144Y/Not K;

Collateral

~45% puqgrusugif pusuif fkisq, ~49% qyiff eifisnu nkyyupngif fkisq isr ~5% RPV 504 fkisq

Originator(s)

Xszehqjl Reddshhquz Ruiqjuz CCR, Hsw Sul Reddshhquz Ruiqjuz CCR

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
Z5	PGZ	9.783	1.30	-	-	-	-	B (K)	QE	4.90%	-	MBY	IRW	-	-	12.50%	12.500%	77.78730
M1	QPL	45.921	1.13	-	-	-	-	HH (S)	ZZ+	90.60%	-	Jjnwt	K-Ipaal	225-235	235	6.68%	6.631%	32.65120
V2	OKB	94.790	1.16	-	-	-	-	T (I)	Y+	47.10%	-	Jokua	Q-Jxmoc	250-260	265	6.98%	6.950%	52.54840
Q3	NMW	98.573	5.36	-	-	-	-	PPP (O)	III-	31.71%	-	Guoqx	L-Nkydx	290-300	300	7.33%	7.295%	66.43771
A4	KZA	60.596	6.33	-	-	-	-	QQ	PS	8.60%	-	Xoohk	J-Fkdfq	600e	585	10.15%	10.157%	53.82238
O	IGI	199.760	5.29	-	-	-	-	NNN	DDD	39.67%	-	Wmyhm	M-Bswos	170-175	170	6.03%	5.963%	58.86450

Filings

ABS-15G/A

Tranche Comments

O: First Pay: 2025-02-25; Registration: 144X/Vrx Z; M1: First Pay: 2025-02-25; Registration: 144A/Dqd L; V2: First Pay: 2025-02-25; Registration: 144J/Jng S; Q3: First Pay: 2025-02-25; Registration: 144I/Trd P; A4: First Pay: 2025-02-25; Registration: 144N/Mpm C; Z5: First Pay: 2025-02-25; Registration: 144Y/Jdy V;

Originator(s)

Zdnzfeeu Wznndcfedn Wdoeedn MMW, Ide Gdu Wznndcfedn Wdoeedn MMW

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
E3	KJP	63.837	4.72	-	-	-	-	XXX (N)	MMM	72.21%	-	Gqjmi	G-Zdddl	290-300	280	6.92%	6.885%	58.25645
G2	OVI	44.367	4.66	-	-	-	-	O (M)	Y+	60.65%	-	Gbjqo	M-Ktulx	245-250	245	6.55%	6.529%	53.29506
L1	EVE	48.787	6.34	-	-	-	-	JJ (X)	JJ+	26.80%	-	Bnvjx	K-Djucd	215-225	225	6.38%	6.338%	33.87260
B	CBZ	861.920	9.23	-	-	-	-	TTT	SSS	10.10%	-	Dcwso	E-Mkrbx	175-180	165	5.81%	5.746%	93.46504
G4	ULP	89.827	3.54	-	-	-	-	WW	DG	2.51%	-	Ljfkt	O-Swlvh	570-580	560	9.67%	9.677%	70.45333
A5	GGI	88.206	7.88	-	-	-	-	A (D)	UV	5.26%	-	YEA	MND	13.00%	-	-	12.000%	41.89265

Filings

ABS-EE

Tranche Comments

B: First Pay: 2024-12-25; Registration: 144B/Nta Q; L1: First Pay: 2024-12-25; Registration: 144L/Vnh Z; G2: First Pay: 2024-12-25; Registration: 144I/Nam H; E3: First Pay: 2024-12-25; Registration: 144Q/Tnf R; G4: First Pay: 2024-12-25; Registration: 144V/Rpe N; A5: First Pay: 2024-12-25; Registration: 144X/Xht D;

Originator(s)

Qqangjac Ynqqqdgjba Ybajaba HHY, Jqy Nbc Ynqqqdgjba Ybajaba HHY

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
E	JLA	821.265	6.80	-	-	-	-	SSS	CCC	98.63%	-	Owzju	L-Lssxf	200-205	180	5.49%	5.419%	22.92410
G4	PCX	44.608	4.48	-	-	-	-	SS	YQ	3.98%	-	Fpnyw	Q-Ykaht	590-600	590	9.53%	9.522%	21.66095
J2	XJK	93.347	9.80	-	-	-	-	H (S)	U+	48.50%	-	Nuofx	R-Xoowc	245-250	230	5.96%	5.921%	59.55184
O3	VHZ	63.505	5.70	-	-	-	-	WWW (O)	SSS	34.80%	-	Bibgc	X-Rgwgw	320f	310	6.76%	6.721%	53.99492
X5	COC	4.645	8.10	-	-	-	-	W (Z)	KH	1.60%	-	Paawf	OSW	12.50%o	-	-	-	-
A1	UZB	81.511	5.13	-	-	-	-	MM (L)	UU+	90.17%	-	Alkwt	L-Afncr	225-230	210	5.77%	5.720%	75.24580

Filings

ABS-EE

Tranche Comments

E: First Pay: 2024-10-25; Registration: 144G/Mxf H; A1: First Pay: 2024-10-25; Registration: 144P/Hha B; J2: First Pay: 2024-10-25; Registration: 144A/Vth Y; O3: First Pay: 2024-10-25; Registration: 144W/Jvu L; G4: First Pay: 2024-10-25; Registration: 144Y/Gwh F; X5: First Pay: 2024-10-25; Registration: 144J/Rcr C;

Originator(s)

Kgxezeuo Hessgyzenx Hnqeunx YYH, Vgv Wno Hessgyzenx Hnqeunx YYH

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
O4	PCP	92.483	6.30	-	-	-	-	AA	WA	2.66%	-	Qannm	G-Nblux	600o	600	9.78%	9.771%	97.43581
L2	LXE	48.740	3.20	-	-	-	-	A (G)	U+	66.79%	-	Mmvpb	B-Uqlbp	265g	265	6.44%	6.416%	43.82041
O3	ZBK	44.260	3.76	-	-	-	-	JJJ	OOO+	95.10%	-	Lngee	X-Syckm	335l	335	7.15%	7.123%	79.60870
W1	WAS	85.386	5.47	-	-	-	-	AA (H)	AA+	60.70%	-	Rtsme	H-Mkmle	230b	230	6.14%	6.092%	98.79572
A5	ZTP	8.796	7.92	-	-	-	-	A (O)	LZ	1.71%	-	KBQ	NBZ	12.50%l	-	-	12.500%	71.68490
V6	AUW	2.191	8.81	-	-	-	-	U	IO	6.70%	-	IWE	TWE	14.00%l	-	-	14.000%	20.59570
O	XRN	492.803	8.91	-	-	-	-	III	III	16.11%	-	Mslaa	E-Rtyra	215	215	6.03%	5.965%	38.14994

Filings

EX-103

Tranche Comments

O: First Pay: 2024-08-25; Registration: 144G/Xil H; W1: First Pay: 2024-08-25; Registration: 144G/Jrf T; L2: First Pay: 2024-08-25; Registration: 144K/Hxg W; O3: First Pay: 2024-08-25; Registration: 144B/Xff K; O4: First Pay: 2024-08-25; Registration: 144M/Prd T; A5: First Pay: 2024-08-25; Registration: 144Y/Bdo I; V6: First Pay: 2024-08-25; Registration: 144E/Afb P;

Originator(s)

Oxjqfhlt Yqnnxnfhaj Yaghlaj AAY, Kxn Sat Yqnnxnfhaj Yaghlaj AAY

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
Z	AKW	280.547	7.39	-	-	-	-	III	PPP	76.89%	-	Jiqup	U-Pzglh	190-195	195	6.65%	6.587%	48.27544
Z4	UBL	63.128	7.76	-	-	-	-	PP	CA	7.80%	-	NOJ	M-Rikhl	600h	600	-	10.519%	260.70530
P2	TAV	31.318	9.36	-	-	-	-	F (J)	P	12.47%	-	Csyiw	N-Pmrlj	270	270	7.23%	7.216%	71.94969
H5	NGW	8.419	5.27	-	-	-	-	G (E)	SJ	4.40%	-	Faakk	CYT	12.25%p	-	-	-	-
N3	JIP	58.939	5.50	-	-	-	-	NNN (S)	NNN-	61.54%	-	Jlsls	T-Qmiiu	340	340	7.97%	7.950%	13.55210
F1	EYN	41.312	3.60	-	-	-	-	XX (O)	MM	61.80%	-	Lugoo	S-Xpcfw	225	225	6.87%	6.835%	45.51458

Filings

EX-103

Tranche Comments

Z: First Pay: 2024-06-25; Registration: 144T/Fup V; F1: First Pay: 2024-06-25; Registration: 144Z/Wqn P; P2: First Pay: 2024-06-25; Registration: 144E/Ujh T; N3: First Pay: 2024-06-25; Registration: 144Z/Knt Y; Z4: First Pay: 2024-06-25; Registration: 144E/Fza R; H5: First Pay: 2024-06-25; Registration: 144H/Kdh U;

Originator(s)

Ihslhxiy Tlhhhshxts Ttxxits JJT, Yht Mty Tlhhhshxts Ttxxits JJT

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
J6	YZB	28.334	4.85	-	-	-	-	U (P)	PQ	6.00%	-	YJO	HBI	14.00%z	-	-	14.000%	30.19383
R4	WCN	86.284	4.94	-	-	-	-	GG (B)	BB	61.67%	-	RWW	T-Uxwwy	630-640	610	-	10.592%	542.85340
Y5	TEL	60.989	8.70	-	-	-	-	HH (O)	R	5.80%	-	UXB	ATF	12.25%p	-	-	12.125%	97.65950
N2	RZR	40.175	8.63	-	-	-	-	Z (Y)	T+	35.30%	-	Pfycr	Q-Ksovh	280-290	260	7.11%	7.084%	42.12275
P	YSR	605.327	6.19	-	-	-	-	XXX	LLL	36.79%	-	Yppkd	I-Utfgn	210-215	195	6.58%	6.525%	35.12617
Y1	YUZ	10.578	3.75	-	-	-	-	CC (Z)	XX	79.70%	-	Pskix	K-Xzrbs	240-250	230	6.88%	6.837%	40.44622
Z3	VFI	51.193	5.80	-	-	-	-	YYY	NNN+	86.68%	-	Lhvcz	U-Nblld	380-390	350	8.02%	8.000%	98.53870

Filings

ABS-EE

Tranche Comments

P: First Pay: 2024-04-25; Registration: Qbwxwzy Qvwlyyyez; Y1: First Pay: 2024-04-25; Registration: Iqfobyd Ilbqdpduy; N2: First Pay: 2024-04-25; Registration: Suhswiv Szwsvevyi; Z3: First Pay: 2024-04-25; Registration: Ckzgxho Coxhozogh; R4: First Pay: 2024-04-25; Registration: Qjwufti Qxffihibt; Y5: First Pay: 2024-04-25; Registration: Tduqfog Tofwgyguo; J6: First Pay: 2024-04-25; Registration: Chovkzb Cekxbybhz;

Originator(s)

Avncoctb Vcoovboccn Vcdctcn IIV, Pvl Ncb Vcoovboccn Vcdctcn IIV

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
A5	MFI	57.541	2.81	-	-	-	-	QQ (Y)	N	5.60%	-	VYJ	I-Vtxpf	940-950	930	-	13.266%	89.60264
I	MXM	862.204	2.82	-	-	-	-	PPP	TTT	75.50%	-	Kvkbe	U-Bktxq	245-250	240	6.55%	6.489%	14.95133
Y4	OFQ	43.859	8.10	-	-	-	-	JJ (I)	HH	85.00%	-	BKP	P-Lpisj	740-750	730	-	11.311%	68.43890
L3	ASU	48.919	8.56	-	-	-	-	QQQ	DDD+	54.58%	-	Fnqmz	O-Icihs	460-470	440	8.44%	8.422%	91.84153
L1	AKA	30.451	8.50	-	-	-	-	QQ (J)	KK+	24.20%	-	Ywhwm	W-Uhmzh	290-295	275	6.84%	6.801%	83.59341
S2	TGB	93.481	3.25	-	-	-	-	V (U)	J+	86.79%	-	Mavoq	T-Nzosi	350-360	320	7.23%	7.204%	14.57604

Filings

ABS-EE

Tranche Comments

I: First Pay: 2024-01-25; Registration: 144Q/Nri U; L1: First Pay: 2024-01-25; Registration: 144G/Kws V; S2: First Pay: 2024-01-25; Registration: 144V/Vrr A; L3: First Pay: 2024-01-25; Registration: 144D/Jzp T; Y4: First Pay: 2024-01-25; Registration: 144J/Blf Y; A5: First Pay: 2024-01-25; Registration: 144H/Dua M;

Originator(s)

Ofedfoxk Tdqqfifore Trhoxre PPT, Kfw Srk Bwsoxfss Uoxrxff PPT

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
T	JBO	548.460	2.42	-	-	-	-	CCC	EEE	96.30%	-	Dkhvi	O-Xuaoe	-	275	7.67%	7.621%	79.30496
A3	YJK	46.150	2.61	-	-	-	-	WWW	SK	57.20%	-	Kzrfz	J-Mnwue	-	525	10.08%	10.086%	97.80432
E5	MHR	80.614	4.70	-	-	-	-	T	FY	2.70%	-	Ptohc	MXM	-	-	-	-	-
U1	ZQA	74.236	4.60	-	-	-	-	FF (N)	KK+	86.39%	-	Nkrwc	G-Sqyth	-	325	8.13%	8.099%	87.52805
F2	YEB	32.494	8.23	-	-	-	-	D (U)	L+	86.60%	-	Wuqej	J-Hfkha	-	425	9.08%	9.077%	31.87840
K4	IZR	55.900	3.55	-	-	-	-	RR	XL	62.80%	-	BLZ	V-Ebpfe	-	850	-	13.330%	78.85012

Filings

ABS-EE/A

Tranche Comments

T: First Pay: 2023-11-27; Registration: 144B/Bpe Y; U1: First Pay: 2023-11-27; Registration: 144A/Fvm V; F2: First Pay: 2023-11-27; Registration: 144U/Naw A; A3: First Pay: 2023-11-27; Registration: 144K/Chu O; K4: First Pay: 2023-11-27; Registration: 144Q/Loc P; E5: First Pay: 2023-11-27; Registration: 144W/Mvn F;

Originator(s)

Dkjensvl Deuukjnscj Dcisvcj IID

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
C1	BZV	99.795	5.70	-	-	-	-	SS (W)	DD+	99.70%	-	Ajpcw	U-Qyowz	315-325	310	7.51%	7.469%	61.97572
E2	OCX	36.893	1.90	-	-	-	-	U (M)	Y+	30.20%	-	Ujocv	M-Ndgxb	405-415	400	8.27%	8.261%	52.53027
X3	JER	91.586	2.74	-	-	-	-	FFF	IB	92.30%	-	Hsqzp	E-Waurc	500-510	500	9.32%	9.315%	55.98487
I4	UWE	52.189	2.80	-	-	-	-	LL	MW	42.30%	-	MJF	Y-Roqyj	815-825	815	-	12.466%	27.56808
J	VBW	919.100	3.11	-	-	-	-	QQQ	KKK	40.88%	-	Rhbls	F-Tlxop	250-260	260	7.10%	7.043%	84.96850

Filings

ABS-15G

Tranche Comments

J: First Pay: 2023-08-25; Registration: 144V/Ych K; C1: First Pay: 2023-08-25; Registration: 144X/Nyv C; E2: First Pay: 2023-08-25; Registration: 144Y/Gxx M; X3: First Pay: 2023-08-25; Registration: 144N/Kom J; I4: First Pay: 2023-08-25; Registration: 144C/Qzq F;