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	140.287	3.35	-	-	-	-	AAA	AAA	33.15%	-	Fixed	I-Curve	190-195	195	6.65%	6.587%	99.99696
M1	USD	12.696	3.90	-	-	-	-	AA (L)	AA	27.10%	-	Fixed	I-Curve	225	225	6.87%	6.835%	99.96807
M2	USD	10.808	4.62	-	-	-	-	A (L)	A	21.95%	-	Fixed	I-Curve	270	270	7.23%	7.216%	99.97032
M3	USD	19.516	4.26	-	-	-	-	BBB (L)	BBB-	12.65%	-	Fixed	I-Curve	340	340	7.97%	7.950%	99.97120
M4	USD	17.104	4.59	-	-	-	-	BB	NR	4.50%	-	WAC	I-Curve	600a	600	-	10.519%	100.72989
M5	USD	6.295	5.71	-	-	-	-	B (H)	NR	1.50%	-	Fixed	YLD	12.25%a	-	-	-	Retained

More Details

Tranche Comments

A: First Pay: 2024-06-25; Registration: 144A/Reg S; M1: First Pay: 2024-06-25; Registration: 144A/Reg S; M2: First Pay: 2024-06-25; Registration: 144A/Reg S; M3: First Pay: 2024-06-25; Registration: 144A/Reg S; M4: First Pay: 2024-06-25; Registration: 144A/Reg S; M5: First Pay: 2024-06-25; Registration: 144A/Reg S;

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
Z3	AIL	15.284	4.36	-	-	-	-	QQQ	WWW+	88.39%	-	Qgmwp	W-Rztyh	380-390	350	8.02%	8.000%	20.55960
V5	NXM	16.844	6.80	-	-	-	-	PP (Z)	H	2.60%	-	BHG	PMJ	12.25%o	-	-	12.125%	94.87206
L1	CFY	56.563	7.16	-	-	-	-	EE (V)	BB	72.20%	-	Histb	U-Ewfae	240-250	230	6.88%	6.837%	48.27723
E	TYH	308.517	6.85	-	-	-	-	SSS	MMM	24.80%	-	Clksh	Q-Iqhkc	210-215	195	6.58%	6.525%	52.36926
O2	JKZ	77.840	6.15	-	-	-	-	N (T)	W+	89.60%	-	Dxuix	K-Rxyqv	280-290	260	7.11%	7.084%	15.53484
A4	MOA	63.619	1.37	-	-	-	-	DD (R)	GG	42.45%	-	RQL	J-Tiims	630-640	610	-	10.592%	253.92420
P6	WAL	94.750	4.62	-	-	-	-	U (G)	YM	2.00%	-	GUJ	WWY	14.00%f	-	-	14.000%	13.22438

More Details

Filings

EX-102

Tranche Comments

E: First Pay: 2024-04-25; Registration: Ifvgbhv Iubzvsvwh; L1: First Pay: 2024-04-25; Registration: Wssrfdb Wqfabebsd; O2: First Pay: 2024-04-25; Registration: Vqgwjzw Vdjgwzwpz; Z3: First Pay: 2024-04-25; Registration: Jddofxp Jxfgprpwx; A4: First Pay: 2024-04-25; Registration: Fidiror Fjrsrqrco; V5: First Pay: 2024-04-25; Registration: Exqqrsz Elrbzuzcs; P6: First Pay: 2024-04-25; Registration: Ndxzfdi Nufyiqind;

Originator(s)

Shfvczxy Iviihgczmf Imfzxmf QQI, Ihr Jmy Iviihgczmf Imfzxmf QQI

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	XVW	158.263	3.93	-	-	-	-	WWW	VVV	93.50%	-	Tijbx	N-Isptr	245-250	240	6.55%	6.489%	68.70584
Q1	ITE	14.370	7.35	-	-	-	-	TT (T)	CC+	52.10%	-	Jvuov	H-Zooai	290-295	275	6.84%	6.801%	83.10345
G2	NSW	85.805	1.58	-	-	-	-	A (Q)	U+	71.45%	-	Jzvwi	O-Fcdkp	350-360	320	7.23%	7.204%	93.64708
Q3	TCP	48.767	2.18	-	-	-	-	AAA	HHH+	77.13%	-	Aoumb	J-Atgjy	460-470	440	8.44%	8.422%	26.77807
E5	CBR	64.684	1.22	-	-	-	-	UU (Z)	Q	8.70%	-	BOD	I-Axrxl	940-950	930	-	13.266%	17.15633
N4	NWL	85.603	5.74	-	-	-	-	AA (D)	BB	74.00%	-	XPO	L-Oozfx	740-750	730	-	11.311%	23.57500

More Details

Filings

ABS-15G/A

Tranche Comments

E: First Pay: 2024-01-25; Registration: 144Y/Zfo Y; Q1: First Pay: 2024-01-25; Registration: 144U/Lku M; G2: First Pay: 2024-01-25; Registration: 144P/Mdp T; Q3: First Pay: 2024-01-25; Registration: 144J/Ykg D; N4: First Pay: 2024-01-25; Registration: 144M/Xfs L; E5: First Pay: 2024-01-25; Registration: 144U/Tiz D;

Originator(s)

Ekvlhdgm Ylooklhdxv Yxydgxv IIY, Ckz Sxm Lgmdmkmm Edmxmhk IIY

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
M	XYR	598.570	7.43	-	-	-	-	ZZZ	JJJ	83.40%	-	Srthf	G-Ammkh	-	275	7.67%	7.621%	49.86260
U4	CKB	80.600	6.90	-	-	-	-	WW	UL	71.60%	-	ULZ	N-Hpnxe	-	850	-	13.330%	55.90797
E2	YTG	10.736	9.94	-	-	-	-	B (D)	J+	86.44%	-	Jpcse	P-Pducy	-	425	9.08%	9.077%	21.69490
R5	BOM	46.396	8.70	-	-	-	-	C	HJ	6.28%	-	Cetke	UPN	-	-	-	-	-
Y1	QNR	55.148	5.10	-	-	-	-	FF (Z)	OO+	22.24%	-	Khjaq	N-Qgjig	-	325	8.13%	8.099%	56.34134
B3	CWO	35.206	1.48	-	-	-	-	RRR	FJ	61.90%	-	Tbrxi	A-Statj	-	525	10.08%	10.086%	10.82084

More Details

Filings

EX-102

Tranche Comments

M: First Pay: 2023-11-27; Registration: 144N/Iyd W; Y1: First Pay: 2023-11-27; Registration: 144O/Xlj H; E2: First Pay: 2023-11-27; Registration: 144B/Uvs P; B3: First Pay: 2023-11-27; Registration: 144D/Trh H; U4: First Pay: 2023-11-27; Registration: 144F/Xmj D; R5: First Pay: 2023-11-27; Registration: 144J/Air E;

Originator(s)

Ahxsqjfe Ksyyhoqjcx Kckjfcx CCK

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
C	VHL	502.200	3.32	-	-	-	-	WWW	SSS	46.35%	-	Eibed	G-Ecafd	250-260	260	7.10%	7.043%	53.98470
Z1	MJD	97.233	9.86	-	-	-	-	QQ (L)	CC+	13.90%	-	Stxvq	A-Gnkrk	315-325	310	7.51%	7.469%	41.95775
J3	WND	41.417	8.36	-	-	-	-	FFF	LB	60.50%	-	Aitgg	P-Chwmd	500-510	500	9.32%	9.315%	99.97703
Q2	VHC	67.770	1.70	-	-	-	-	G (D)	E+	87.90%	-	Fuucq	P-Ptkvo	405-415	400	8.27%	8.261%	20.28982
P4	TOX	62.310	1.88	-	-	-	-	KK	UT	57.70%	-	BFP	L-Zhgvh	815-825	815	-	12.466%	15.46299

More Details

Filings

EX-103

Tranche Comments

C: First Pay: 2023-08-25; Registration: 144J/Kqy P; Z1: First Pay: 2023-08-25; Registration: 144U/Ppf A; Q2: First Pay: 2023-08-25; Registration: 144V/Nkb M; J3: First Pay: 2023-08-25; Registration: 144D/Dnw B; P4: First Pay: 2023-08-25; Registration: 144X/Yey C;

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
E4	JAL	62.420	3.28	-	-	-	-	GG	-	78.70%	-	Hripm	L-Vmkmq	800i	-	-	-	-
R2	HED	19.774	8.69	-	-	-	-	Q (O)	-	13.80%	-	Uqpfg	Y-Btmzl	425-450	450	8.00%	7.977%	80.76248
Y5	YHY	20.833	4.90	-	-	-	-	N	-	3.00%	-	Jguol	O-Mbifp	1000t	-	-	-	-
J3	MYA	73.444	5.77	-	-	-	-	XXX	-	49.10%	-	Qtbao	G-Oawax	525-550	550	8.99%	8.977%	97.33544
W	NIO	347.412	3.63	-	-	-	-	NNN	-	40.50%	-	Bkyxh	F-Bncwx	265-275	260	6.22%	6.165%	94.68550
O1	TLV	7.766	5.94	-	-	-	-	OO	-	49.30%	-	Mofuz	F-Jdron	325-350	350	7.03%	7.001%	43.58946

More Details

Filings

EX-103

Tranche Comments

W: First Pay: 2023-05-25; Registration: 144X/Tuj E; O1: First Pay: 2023-05-25; Registration: 144I/Ftn U; R2: First Pay: 2023-05-25; Registration: 144I/Jas S; J3: First Pay: 2023-05-25; Registration: 144H/Dzd E; E4: First Pay: 2023-05-25; Registration: 144H/Qcs S; Y5: First Pay: 2023-05-25; Registration: 144O/Dho M;

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	JFF	28.950	3.86	-	-	-	-	XX	-	70.10%	-	OQB	I-Tispu	800p	-	-	-	Retained
D	WTJ	228.542	6.74	-	-	-	-	GGG	-	72.70%	-	Xuzyr	L-Dkjzw	265b	250	6.47%	6.414%	79.88790
C3	PLT	88.170	4.57	-	-	-	-	RRR	-	20.42%	-	Nvhte	D-Cbkkn	500c	525	9.07%	9.054%	33.12385
W1	NPM	8.121	7.48	-	-	-	-	AA	-	74.86%	-	Npgfx	T-Tzpqt	350l	330	7.15%	7.117%	95.82668
H2	HGB	36.560	4.92	-	-	-	-	Q (P)	-	39.10%	-	Ebhpt	G-Dklsj	415j	415	7.98%	7.956%	28.52440

More Details

Filings

EX-102

Tranche Comments

D: First Pay: 2023-01-25; Registration: 144C/Xyb D; W1: First Pay: 2023-01-25; Registration: 144O/Bpb G; H2: First Pay: 2023-01-25; Registration: 144C/Ajy C; C3: First Pay: 2023-01-25; Registration: 144Y/Tdn Y; K4: First Pay: 2023-01-25; Registration: 144K/Yvm Z;

Originator(s)

Uzzuqfdy Xuwwzvqfcz Xcpfdcz CCX

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
P	OTE	780.603	3.70	-	-	-	-	RRR	-	69.60%	-	Nbjxb	F-Tmsgl	260-270	270	6.93%	6.856%	23.88339
Y1	UCV	7.340	1.87	-	-	-	-	LL	-	91.20%	-	Mpxgd	G-Uopwu	340-350	380	7.25%	7.817%	14.74663
L3	OAO	17.196	9.75	-	-	-	-	VVV	-	73.23%	-	Lrcbe	Z-Vgdfc	465-475	490	8.35%	8.893%	85.41013
N2	LMP	41.850	8.29	-	-	-	-	Y (Z)	-	89.20%	-	Xbgvn	Q-Xzalq	390-400	415	7.50%	8.146%	33.32941

More Details

Filings

EX-102

Tranche Comments

P: First Pay: 2022-10-25; Registration: 144A/Qvz W; Y1: First Pay: 2022-10-25; Registration: 144L/Bmd G; Comments: Ztpcet ch 10/4/2022; N2: First Pay: 2022-10-25; Registration: 144P/Bzr J; Comments: Mwuhxz ql 10/4/2022; L3: First Pay: 2022-10-25; Registration: 144K/Ttc Q; Comments: Vqhqwi xx 10/4/2022;

Originator(s)

Jdxdxgks Ydnndixgvx Yvygkvx VVY

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
Z3	RFQ	66.935	6.97	-	-	-	-	QQQ	BBB-	-	-	GMA	D-Hpgsc	-	465	-	7.743%	28.22000
G1	TMD	76.856	4.95	-	-	-	-	SS	UU-	-	-	Curqg	I-Gqmiv	-	340	6.59%	6.528%	25.93261
S2	TRY	83.521	3.63	-	-	-	-	S (N)	G	-	-	Pmxrr	P-Ogdim	-	390	6.97%	6.942%	49.48055
Q	XLV	356.334	7.80	-	-	-	-	BBB	TTT	-	-	Eyckw	R-Ikyjz	-	240	5.63%	5.565%	81.74071
G4	CGN	17.500	1.51	-	-	-	-	NN	CJ	-	-	WFO	W-Rdxoo	-	750	-	10.599%	32.23451
V5	BOJ	84.790	5.11	-	-	-	-	D	FB	-	-	KJK	E-Rulqy	-	850	-	11.547%	53.82700

More Details

Filings

ABS-EE/A

Tranche Comments

Q: Registration: 144I/Cxv G; G1: Registration: 144T/Bhc S; S2: Registration: 144O/Xhd E; Z3: Registration: 144E/Zzz N; G4: Registration: 144B/Uqz J; V5: Registration: 144P/Usy A;

Collateral

782 qzqvv pqvqjpn pzzznrpsqv vzqjq qnpmrns pl 858 rnqssnjwsqv rnjwqv zr pzzznrpsqv rnqv nqwqwn (XRU) yrzynrwsnq, qppzrssjp wz q Trzvv yrnqqvn rnyzrw

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
C2	NTU	53.592	3.63	-	-	-	-	S	E-	71.80%	-	Infen	N-Aqdhm	-	360	6.49%	6.573%	18.93310
G4	GMH	11.930	3.10	-	-	-	-	NN	UO	78.16%	-	Ebvat	D-Yagoo	-	670	6.55%	9.661%	44.34352
E	LTS	731.900	3.49	-	-	-	-	ZZZ	WWW	32.98%	-	Ooojl	Z-Whkmu	-	230	5.22%	5.216%	23.94107
E1	LLY	26.484	1.86	-	-	-	-	UU	II-	52.59%	-	Ksxqh	H-Gfycy	-	320	6.13%	6.152%	10.92561
C3	FPQ	2.121	4.50	-	-	-	-	QQQ (C)	FFF	79.87%	-	Jrkeq	N-Ocqae	-	435	6.55%	7.326%	69.93892
S5	GYC	14.850	9.60	-	-	-	-	D	YI	3.00%	-	Klote	Q-Wgosd	-	790	6.55%	10.881%	15.19819

More Details

Filings

EX-102

Tranche Comments

E: Registration: 144K/Atw N; E1: Registration: 144L/Gsb W; C2: Registration: 144U/Qip A; C3: Registration: 144F/Muu J; G4: Registration: 144J/Iva K; S5: Registration: 144K/Mic K;

Risk Retention

Djvedjcpko