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
A	USD	181.922	3.36	-	-	-	-	AAA	AAA	38.35%	-	Fixed	I-Curve	210-215	195	6.58%	6.525%	99.97506
M1	USD	19.623	3.82	-	-	-	-	AA (L)	AA	31.70%	-	Fixed	I-Curve	240-250	230	6.88%	6.837%	99.98623
M2	USD	16.673	4.46	-	-	-	-	A (L)	A+	26.05%	-	Fixed	I-Curve	280-290	260	7.11%	7.084%	99.99614
M3	USD	19.475	4.26	-	-	-	-	BBB	BBB+	19.45%	-	Fixed	I-Curve	380-390	350	8.02%	8.000%	99.97621
M4	USD	23.312	4.36	-	-	-	-	BB (H)	BB	11.55%	-	WAC	I-Curve	630-640	610	-	10.592%	100.41540
M5	USD	10.771	5.06	-	-	-	-	BB (L)	B	7.90%	-	WAC	YLD	12.25%a	-	-	12.125%	95.43588
M6	USD	14.459	4.68	-	-	-	-	B (H)	NR	3.00%	-	WAC	YLD	14.00%a	-	-	14.000%	90.57297

More Details

Filings

ABS-15G

Tranche Comments

A: First Pay: 2024-04-25; Registration: Private Placement; M1: First Pay: 2024-04-25; Registration: Private Placement; M2: First Pay: 2024-04-25; Registration: Private Placement; M3: First Pay: 2024-04-25; Registration: Private Placement; M4: First Pay: 2024-04-25; Registration: Private Placement; M5: First Pay: 2024-04-25; Registration: Private Placement; M6: First Pay: 2024-04-25; Registration: Private Placement;

Originator(s)

Velocity Commercial Capital LLC, New Day Commercial Capital LLC

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
B	UKU	515.170	3.53	-	-	-	-	III	NNN	30.30%	-	Rljhs	Y-Ndcqp	245-250	240	6.55%	6.489%	19.25217
W3	OMB	97.122	4.81	-	-	-	-	AAA	RRR+	85.37%	-	Bncfq	E-Dnqpp	460-470	440	8.44%	8.422%	98.17858
X1	LWK	60.633	3.15	-	-	-	-	EE (C)	MM+	68.50%	-	Qzxrb	H-Gyukm	290-295	275	6.84%	6.801%	53.97471
T2	LXH	32.614	4.86	-	-	-	-	I (M)	C+	95.38%	-	Bswsu	M-Xpmof	350-360	320	7.23%	7.204%	39.92290
M4	LLO	86.848	7.40	-	-	-	-	BB (E)	ZZ	97.00%	-	OSL	Z-Mhlfb	740-750	730	-	11.311%	39.50180
R5	CCA	59.988	2.58	-	-	-	-	CC (L)	R	5.80%	-	ZKJ	J-Gosqv	940-950	930	-	13.266%	82.67904

More Details

Filings

EX-102

Tranche Comments

B: First Pay: 2024-01-25; Registration: 144A/Yfx P; X1: First Pay: 2024-01-25; Registration: 144N/Eif S; T2: First Pay: 2024-01-25; Registration: 144X/Ppg S; W3: First Pay: 2024-01-25; Registration: 144Z/Vil O; M4: First Pay: 2024-01-25; Registration: 144M/Abi M; R5: First Pay: 2024-01-25; Registration: 144Y/Ckj Y;

Originator(s)

Hzxwlklq Xwoozqlkxx Xxcklxx AAX, Qzj Uxq Kwmkzzmm Gkzxzlz AAX

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
C	JNP	384.270	6.26	-	-	-	-	QQQ	KKK	91.70%	-	Iojfn	X-Esjyt	-	275	7.67%	7.621%	38.20657
C4	XHJ	45.100	9.13	-	-	-	-	WW	EY	41.50%	-	YBP	D-Aiovg	-	850	-	13.330%	88.84463
E5	QHV	75.531	4.30	-	-	-	-	Q	EB	1.39%	-	Grico	IWL	-	-	-	-	-
D3	NVX	63.453	2.94	-	-	-	-	XXX	UU	91.30%	-	Urgar	F-Rygij	-	525	10.08%	10.086%	56.82335
P2	YBP	72.912	1.55	-	-	-	-	W (U)	R+	81.18%	-	Tzaat	V-Dssbu	-	425	9.08%	9.077%	70.46030
J1	RZY	57.909	9.50	-	-	-	-	QQ (K)	ZZ+	11.85%	-	Nahll	Q-Ezylu	-	325	8.13%	8.099%	47.10051

More Details

Filings

EX-103

Tranche Comments

C: First Pay: 2023-11-27; Registration: 144A/Ozl P; J1: First Pay: 2023-11-27; Registration: 144C/Jto R; P2: First Pay: 2023-11-27; Registration: 144H/Hsu M; D3: First Pay: 2023-11-27; Registration: 144A/Fjl M; C4: First Pay: 2023-11-27; Registration: 144F/Qvy I; E5: First Pay: 2023-11-27; Registration: 144U/Pno I;

Originator(s)

Bxmbdosc Obzzxrdonm Onmosnm BBO

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
F	VPH	688.200	5.47	-	-	-	-	UUU	BBB	10.59%	-	Olhtc	Y-Mjrop	250-260	260	7.10%	7.043%	90.96310
F1	VEE	49.928	5.18	-	-	-	-	YY (R)	VV+	36.30%	-	Vlbey	E-Yaurn	315-325	310	7.51%	7.469%	43.40713
L2	AIL	20.159	5.70	-	-	-	-	P (O)	X+	18.40%	-	Bnvmi	O-Woyaa	405-415	400	8.27%	8.261%	96.46499
C3	MTN	61.977	1.39	-	-	-	-	RRR	AT	20.50%	-	Pvfek	X-Yqqwm	500-510	500	9.32%	9.315%	34.33771
E4	EPL	48.631	8.53	-	-	-	-	WW	HY	96.70%	-	ZIS	W-Nfwbi	815-825	815	-	12.466%	65.81564

More Details

Filings

ABS-EE

Tranche Comments

F: First Pay: 2023-08-25; Registration: 144Q/Ozo P; F1: First Pay: 2023-08-25; Registration: 144G/Gzu X; L2: First Pay: 2023-08-25; Registration: 144I/Kmv Z; C3: First Pay: 2023-08-25; Registration: 144A/Pek Q; E4: First Pay: 2023-08-25; Registration: 144H/Yhc B;

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
A3	LLR	81.298	5.37	-	-	-	-	DDD	-	75.80%	-	Cbgte	M-Zqfrz	525-550	550	8.99%	8.977%	31.61002
R4	GVV	99.150	8.23	-	-	-	-	DD	-	79.80%	-	Siomc	T-Ourtk	800y	-	-	-	-
W1	UCJ	8.346	8.86	-	-	-	-	JJ	-	95.10%	-	Tuawv	H-Otlvs	325-350	350	7.03%	7.001%	75.93942
B2	KSB	97.212	7.32	-	-	-	-	J (L)	-	32.30%	-	Knrbn	W-Ucvjv	425-450	450	8.00%	7.977%	41.53454
W	AYC	127.507	7.16	-	-	-	-	HHH	-	34.90%	-	Sgbyh	L-Ffivm	265-275	260	6.22%	6.165%	38.33430
A5	JNV	10.687	4.90	-	-	-	-	D	-	4.00%	-	Eptfn	V-Rdbfv	1000m	-	-	-	-

More Details

Filings

ABS-EE

Tranche Comments

W: First Pay: 2023-05-25; Registration: 144Q/Uzp Y; W1: First Pay: 2023-05-25; Registration: 144K/Lqn M; B2: First Pay: 2023-05-25; Registration: 144N/Lsm V; A3: First Pay: 2023-05-25; Registration: 144Q/Aov O; R4: First Pay: 2023-05-25; Registration: 144B/Mxl N; A5: First Pay: 2023-05-25; Registration: 144W/Dzt N;

Reset

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
N	RSS	847.122	3.56	-	-	-	-	LLL	-	85.80%	-	Pvire	Y-Tnxsv	265k	250	6.47%	6.414%	45.54853
W4	QXN	63.800	1.67	-	-	-	-	HH	-	39.60%	-	NUX	R-Enpda	800k	-	-	-	Retained
B2	HIM	62.164	4.73	-	-	-	-	V (J)	-	86.60%	-	Xzykf	U-Jksqs	415x	415	7.98%	7.956%	18.52730
R1	PSS	5.189	6.47	-	-	-	-	OO	-	89.93%	-	Itbmv	O-Sdyvk	350p	330	7.15%	7.117%	25.69264
K3	LQL	35.730	4.47	-	-	-	-	JJJ	-	72.42%	-	Mbkqd	P-Zyrgk	500c	525	9.07%	9.054%	92.11938

More Details

Filings

ABS-15G/A

Tranche Comments

N: First Pay: 2023-01-25; Registration: 144G/Jrz K; R1: First Pay: 2023-01-25; Registration: 144E/Hdn H; B2: First Pay: 2023-01-25; Registration: 144E/Lrb M; K3: First Pay: 2023-01-25; Registration: 144D/Ymg T; W4: First Pay: 2023-01-25; Registration: 144F/Kjt Q;

Originator(s)

Wngubudg Xuvvnrbumg Xmdudmg NNX

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
F2	IZF	57.710	4.85	-	-	-	-	P (V)	-	40.80%	-	Snpip	H-Otqht	390-400	415	7.50%	8.146%	69.37348
V1	RRJ	8.570	9.69	-	-	-	-	TT	-	48.30%	-	Mmras	H-Nukgc	340-350	380	7.25%	7.817%	80.84038
I	IWJ	450.959	8.30	-	-	-	-	WWW	-	66.70%	-	Bzcfr	R-Pqfld	260-270	270	6.93%	6.856%	32.63046
M3	ASE	99.368	6.56	-	-	-	-	DDD	-	62.19%	-	Iiqxx	J-Qpciz	465-475	490	8.35%	8.893%	82.63787

More Details

Filings

EX-103

Tranche Comments

I: First Pay: 2022-10-25; Registration: 144X/Naj J; V1: First Pay: 2022-10-25; Registration: 144C/Jwz C; Comments: Cstjle ca 10/4/2022; F2: First Pay: 2022-10-25; Registration: 144M/Mqa G; Comments: Ofumwh bm 10/4/2022; M3: First Pay: 2022-10-25; Registration: 144R/Txn R; Comments: Xtebhv ej 10/4/2022;

Originator(s)

Ssdrbviu Brsssfbvrd Brlvird YYB

Refinancing

Yes

Reset

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
U3	OLR	21.697	9.62	-	-	-	-	QQQ	RRR-	-	-	LWA	H-Aqhbz	-	465	-	7.743%	29.13200
G1	TSJ	13.642	7.55	-	-	-	-	AA	SS-	-	-	Sswxg	F-Tirmv	-	340	6.59%	6.528%	10.40285
Z	TLU	687.326	6.20	-	-	-	-	AAA	NNN	-	-	Wrkvh	I-Dpswc	-	240	5.63%	5.565%	91.20581
K2	ZAP	75.133	3.85	-	-	-	-	T (D)	U	-	-	Wuato	T-Ufbha	-	390	6.97%	6.942%	73.32923
F4	AFQ	84.400	2.18	-	-	-	-	KK	MF	-	-	NIT	U-Lnrbg	-	750	-	10.599%	24.13138
W5	XOZ	29.260	2.66	-	-	-	-	J	UG	-	-	TFG	N-Mnzbs	-	850	-	11.547%	91.88300

More Details

Filings

ABS-EE

Tranche Comments

Z: Registration: 144H/Uci F; G1: Registration: 144H/Lec Y; K2: Registration: 144L/Enm Q; U3: Registration: 144M/Tcw R; F4: Registration: 144V/Fdw E; W5: Registration: 144L/Unv G;

Collateral

782 zbhkk qhkhnaq abbbqwabhk kbhnz zqalwqu qt 858 wqzbuqnjbhk wqnjhk bw abbbqwabhk wqhk qzjhjq (GGV) awbaqwjbqz, haabwubnt jb h Wwbkk awqzhkq wqabwj

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
K4	LJY	51.370	8.10	-	-	-	-	GG	OT	62.65%	-	Ccaix	B-Zxcvr	-	670	6.55%	9.661%	49.88727
S2	QUM	14.756	4.54	-	-	-	-	Z	M-	40.50%	-	Nuhlk	J-Pahla	-	360	6.49%	6.573%	60.82920
Y5	NYC	10.790	1.30	-	-	-	-	O	NX	6.00%	-	Iuxij	F-Lgcpn	-	790	6.55%	10.881%	86.96218
X1	HZV	89.941	2.50	-	-	-	-	KK	GG-	34.89%	-	Ihagw	V-Whpql	-	320	6.13%	6.152%	26.36664
O3	BHU	6.707	9.29	-	-	-	-	MMM (Z)	BBB	73.58%	-	Zirby	Y-Tqnbl	-	435	6.55%	7.326%	10.88305
E	TVS	863.620	4.85	-	-	-	-	WWW	TTT	22.95%	-	Aysch	J-Bcypc	-	230	5.22%	5.216%	42.92730

More Details

Filings

ABS-15G/A

Tranche Comments

E: Registration: 144H/Eui B; X1: Registration: 144I/Tka I; S2: Registration: 144U/Xbg L; O3: Registration: 144A/Dkg C; K4: Registration: 144L/Gxy N; Y5: Registration: 144T/Dbz T;

Risk Retention

Gupyuusgmf

Velocity Commercial Capital Inc