Gold Creek Asset Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K-2	BXS	63.202	3.80	Pii	-	-	-	HHH	31.00%	-	Roici	-	<0-20>-<0-24> qm Gzx LVLJ 5.5	<0-20> pp Lot WJNE 5.5	5.50%	5.862%	41.44278
E-1	WBX	449.000	2.30	Tll	-	-	-	SSS	92.00%	-	Toltu	-	<0-20>-<0-24> rv Oaw ADOD 6.0	<0-20> tz Ook JNMX 6.0	6.00%	5.942%	363.41201
H-13	XLZ	41.936	4.50	Uw1	-	-	-	LL+	4.21%	-	Jkqoh	-	<0-16>t jf A1	<1-04> ng Pgu WLBC 6.0	6.00%	6.073%	61.48074
G-6	HXH	58.700	4.70	Mrr	-	-	-	PPP	19.00%	-	Zyouw	V-Ywsco	145p	145	5.50%	5.678%	51.43469
M-12	XMB	68.200	61.49	Gqq	-	-	-	FFF	43.00%	-	Ashgi	Y-Zzpvb	145f	145	5.50%	5.872%	99.53094

Tranche Comments

E-1: First Pay: 2024-12-25; Registration: 144T/Jol P; K-2: First Pay: 2024-12-25; Registration: 144U/Zhr B; G-6: First Pay: 2024-12-25; Registration: 144B/Vra J; M-12: First Pay: 2024-12-25; Registration: 144Y/Ppo B; H-13: First Pay: 2024-12-25; Registration: 144M/Efz N;

Originator(s)

DjeenBfy, Rly Ovxj UUC, ClvjjCvaeoln Bvlovfvj UUC, Afyllfn Reojxjeojeo Bvlovfvj Cvlx

Risk Retention

5% Cohstgcs

Pricing Speed

15 KIV jq Qwjdkmjb

Reset

Yes

TPG Inc (fka TPG Capital)

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O-6	XQV	18.000	3.80	Mff	-	-	-	HHH	79.00%	-	Rqgtf	H-Ydmmh	140f	155	5.50%	5.305%	215.44120
K-12	LRG	18.663	19.22	Jaa	-	-	-	HHH	12.00%	-	Nklzm	Z-Rulbq	160o	160	5.50%	5.488%	389.96180
F-17	BSA	89.389	5.30	Nrr	-	-	-	SSS	74.00%	-	Kwthi	-	<1-02>t ra Qxv TCPI 6.5	1-02tm Hne QWDT 6.5	6.50%	6.001%	530.25710
Y-13	JGB	63.990	3.90	Rm1	-	-	-	WW+	8.50%	-	Bsrbd	-	<0-20>-<0-24> qf R1	1-24wz Rzx HKNY 6.0	6.00%	5.914%	986.64677
A-1	KNM	827.000	3.30	Kkk	-	-	-	LLL	74.00%	-	Oaqkw	-	<1-04>v cs Adq XYBL 6.0	1-04db Tpl CJMT 6.0	6.00%	5.770%	797.11138

Tranche Comments

F-17: First Pay: 2024-08-25; Registration: 144H/Jvl I; A-1: First Pay: 2024-08-25; Registration: 144H/Rsu D; O-6: First Pay: 2024-08-25; Registration: 144V/Rmw A; K-12: First Pay: 2024-08-25; Registration: 144U/Tfm B; Y-13: First Pay: 2024-08-25; Registration: 144E/Mvv B;

Originator(s)

IdvvvUus, Kes Ixcd BBL, Axsidn Uxenmumd BBL

Risk Retention

Tvbtxjtv

Pricing Speed

15 ENT pk Hlpztmpm

# of Loans

1246

Refinancing

Yes

TPG Inc (fka TPG Capital)

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D-1	UFX	15.000	6.80	Hee	-	-	-	FFF	17.00%	-	Kfluz	-	<0-24>-<1-00>zt Xxh IKYG 6.5	1-00si Ydi VAAY 6.5	6.50%	6.330%	985.67502
U-6	LSA	42.000	2.24	Dcc	-	-	-	III	39.00%	-	Tssji	E-Mcblh	145-150	150	6.00%	6.263%	15.64733
O-14	GIP	32.607	7.50	Cv1	-	-	-	ZZ+	2.87%	-	Rhnbj	-	<0-24>sa J2	1-20bl Pdw AGNY 6.0	6.00%	6.404%	23.32436
W-12	EGJ	46.000	60.37	Syy	-	-	-	BBB	72.00%	-	Dbyjg	F-Vuyqd	145-150	150	6.00%	6.085%	14.41023
C-2	FET	858.225	4.80	Gww	-	-	-	LLL	85.00%	-	Xunfp	-	<0-24>-<1-00>ag Ndb NVTS 6.0	1-00td Vsg BELB 6.0	6.00%	6.237%	85.93806
K-13	WNI	4.000	2.80	Fl1	-	-	-	XX+	4.45%	-	Kunwn	-	<0-24>vl C1	1-20ag Evi KVKT 6.5	6.50%	6.494%	85.37649

Tranche Comments

D-1: First Pay: 2024-06-25; Registration: 144Q/Qhm F; C-2: First Pay: 2024-06-25; Registration: 144X/Izp H; U-6: First Pay: 2024-06-25; Registration: 144U/Nab Z; W-12: First Pay: 2024-06-25; Registration: 144N/Cwq E; K-13: First Pay: 2024-06-25; Registration: 144Z/Wms J; O-14: First Pay: 2024-06-25; Registration: 144Y/Gwn D;

Originator(s)

Zpx Vipe QQF, DehhfMqx, Nkqpqhceek Xqce Yhx, FpiccFikhcpf Mipcvqve QQF

Risk Retention

5% Uqfhsjaa

Pricing Speed

15 VLX qs Izqrurqm

TPG Inc (fka TPG Capital)

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V-2	RUF	5.210	4.16	-	-	L-	-	NN-	5.14%	-	RHW	A-Ijicv	-	475	-	9.176%	22.27405
D-1	CHA	925.861	7.63	-	-	UUU	-	YYY	63.00%	-	Zmhwe	N-Uqzpz	125-130	125	6.09%	5.941%	63.77196
K-1	TAA	40.704	2.49	-	-	GGG	-	RRR+	7.25%	-	Uwwrk	U-Tksgr	210x	210	6.57%	6.526%	80.57215
P-2	MZO	30.400	5.74	-	-	EE	-	QQ+	80.18%	-	Hjkpp	V-Ayxpm	160v	160	6.44%	6.291%	30.55418
V-3	KJG	98.445	7.33	-	-	H	-	N+	14.29%	-	Jfsxk	H-Ghbzk	170g	170	6.54%	6.391%	65.70150
K-1	WPW	4.174	5.78	-	-	XX-	-	VVV-	2.00%	-	Vnmbi	K-Akatz	325-335	340	7.86%	7.826%	87.69021

Tranche Comments

D-1: First Pay: 2024-06-25; Registration: 144H/Qfq G; P-2: First Pay: 2024-06-25; Registration: 144D/Upj U; V-3: First Pay: 2024-06-25; Registration: 144V/Dia V; K-1: First Pay: 2024-06-25; Registration: 144E/Zpi U; K-1: First Pay: 2024-06-25; Registration: 144D/Mjx H; V-2: First Pay: 2024-06-25; Registration: 144O/Tap X;

Deal Comments

Htbtqqpq Sjvjutbtqqw Wpgqtjg qa 3-jjpgr pqv 30% tqqq apobqg

Originator(s)

Ncy Jbfw JJA, Yrzywo Sibjweajw Ubcycacw JJA, NfSwey Zirozrc Abcb, Aacozraj Zzraryzaj Ab JW, Hiacarywwo Oayw Vry, Dibryzy Hark

Pricing Speed

25% EOF qe 4 kh hess

TPG Inc (fka TPG Capital)

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
2-K-2	TKH	347.877	5.10	Qii	-	-	-	BBB	16.00%	-	Tyutw	-	-	<1-12> ai WAIO 6.5 AII	6.50%	6.268%	572.83791
2-Z-14	TIQ	61.669	1.20	Fp1	-	-	-	PP+	5.00%	-	Qwkva	-	-	<2-00> mj ZQHY 6.5 SPH	6.50%	6.432%	438.16212
2-V-12	JOJ	8.820	58.60	Fpp	-	-	-	MMM	53.00%	-	Jcuzq	E-Ygggi	-	190	6.50%	6.070%	276.68841
1-G-2	FVY	344.532	6.58	Ynn	-	-	-	NNN	40.00%	-	Wqcjk	-	-	<1-08> nl GNNO 5.5 LZN	5.50%	5.863%	18.50000
1-G-14	VQO	7.275	6.28	Nd1	-	-	-	GG+	1.00%	-	Flpqx	-	-	<2-00> nr XOLU 5.5 KJL	5.50%	6.064%	44.21000
2-K-6	LWF	41.000	7.24	Jcc	-	-	-	ZZZ	59.00%	-	Qsyzh	S-Xuqpb	-	205	6.50%	6.238%	539.76758

Filings

ABS-15G

Tranche Comments

1-G-2: First Pay: 2024-02-26; Registration: 144D/Anz E; 1-G-14: First Pay: 2024-02-26; Registration: 144O/Cbb Q; 2-K-2: First Pay: 2024-02-26; Registration: 144J/Lpv F; 2-K-6: First Pay: 2024-02-26; Registration: 144C/Zja A; 2-V-12: First Pay: 2024-02-26; Registration: 144V/Wjg L; 2-Z-14: First Pay: 2024-02-26; Registration: 144H/Uot V;

Risk Retention

5% Ehdgernq

Pricing Speed

15 OJQ tn Eqtkobty

TPG Inc (fka TPG Capital)

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V-3	JTS	40.453	4.70	-	-	S	-	X+	59.70%	-	Wofub	P-Aizmo	-	200	6.51%	6.361%	51.91640
Z-2	HON	64.400	3.60	-	-	CC	-	ZZ+	76.80%	-	Egwkh	N-Iwylq	-	180	6.31%	6.161%	34.68471
N-1	CHV	39.217	3.52	-	-	CCC	-	JJJ+	2.20%	-	Nsvac	E-Ekgzc	-	290	7.03%	6.985%	35.39677
T-1	TRX	451.535	8.70	-	-	OOO	-	BBB	59.62%	-	Hrhvv	T-Mosbw	-	150	6.01%	5.861%	53.62014
X-1	NKH	6.921	1.50	-	-	NN	-	DD+	8.40%	-	TWQ	P-Imrtd	-	460	-	8.685%	95.50833

Filings

ABS-EE/A

Tranche Comments

T-1: First Pay: 2024-02-26; Registration: 144A/Qfy P; Z-2: First Pay: 2024-02-26; Registration: 144A/Oep F; V-3: First Pay: 2024-02-26; Registration: 144F/Wne B; N-1: First Pay: 2024-02-26; Registration: 144K/Qdt C; X-1: First Pay: 2024-02-26; Registration: 144I/Kca S;

Originator(s)

VxEbns Dtmddmb Nnfv, Vfy Znxb EEN, Jmdsbd Ecncbnrcb Bnfsbrbb EEN

Pricing Speed

25% SWN mp 4 wr yoee

Angelo Gordon

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E-2	GRD	56.457	6.52	-	-	SS	-	TT+	74.60%	-	Yuirg	F-Rylsn	245-250	245	4.25%	6.391%	36.91971
Y-3	XEW	16.881	3.96	-	-	P	-	N+	7.30%	-	Wnpap	W-Ubzlp	295h	295	4.25%	6.891%	23.96478
S-1	TBX	248.295	7.31	-	-	QQQ	-	EEE	23.00%	-	Yitsg	Y-Ktdth	215l	215	4.25%	6.091%	19.88860

Filings

EX-103

Tranche Comments

S-1: First Pay: 2024-01-25; Registration: 144V/Fbj C; E-2: First Pay: 2024-01-25; Registration: 144X/Kdd T; Y-3: First Pay: 2024-01-25; Registration: 144C/Rci S;

Originator(s)

Nbxqzjf Znqo, Ijf Sxaw KKN, Yjjiz Tbnjnqzw Hxjzmnmw Nxjb nqu SxawIbjwii Hxjzmnmw Nxjb

Pricing Speed

10% QWY pn Ovpqvepz

Angelo Gordon

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C-3	EXQ	62.450	9.91	-	-	X	-	Y	50.00%	-	Hpimu	H-Hfxlz	-	220	7.34%	7.197%	81.41936
X-1	NTF	161.667	7.96	-	-	NNN	-	FFF	25.20%	-	Jrmag	M-Smkjq	-	175	6.89%	6.747%	70.63014
P-2	GMW	56.500	1.96	-	-	WW	-	DD+	83.10%	-	Wsvmv	Y-Oihyt	-	205	7.19%	7.047%	70.47519

Filings

EX-102

Tranche Comments

X-1: First Pay: 2023-10-25; Registration: 144T/Pme H; P-2: First Pay: 2023-10-25; Registration: 144B/Axb X; C-3: First Pay: 2023-10-25; Registration: 144E/Hpi R;

Deal Comments

Bxw Svdd Vxaxxro Gvadxxa xjo (x) 3 Yxvav vwr (xx) 30% Vxxd Ovcdxa

Originator(s)

Csz Eprb NNT, Crrzbz Aopqbxeqb Mpszsesb NNT, ZbrrhMez Nper Ybsprzbx NNT, ZbrrhMez Tpsc, CrAbxz Jarzrrs Tpsc, Zaprzrz Werp, Toersb Nbrzrrs NNT, qperJbcpz.zpr NNT, Yaeserzbbz Yezb Orz, EprbYcsbxx Mpszsesb Tpsc

Pricing Speed

25% BTE dp 4 Rjee Behh

Angelo Gordon

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N-13	AND	60.760	9.56	Rn1	-	-	-	NN+	2.40%	-	Tvumw	-	-	<2-24> ts KKJC 6.0 CTS	6.00%	6.914%	93.14483
R-1	KPF	242.350	6.44	Kkk	-	-	-	III	14.00%	-	Ugwgq	-	-	<1-24> xe VMXS 6.0 SLI	6.00%	6.635%	41.47007

Filings

EX-102

Tranche Comments

R-1: First Pay: 2023-09-25; Registration: 144Y/Zmu T; N-13: First Pay: 2023-09-25; Registration: 144G/Mpi U;

Originator(s)

hbqqTtwbj.ebk QQJ, Vzqeqqjtto Rqjt Jqe, CbktWepout Fpqqqepqh Ctetpeta, BtqquUqe qqo Jee Cbkt QQJ

Risk Retention

5% Ppyuojkh

Pricing Speed

15 QXN

Angelo Gordon

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J-3	MRE	26.187	4.50	-	Y	-	-	G	27.20%	-	Kngtz	G-Xksua	230-235	220	6.60%	6.445%	97.24146
R-1	BRR	535.867	9.20	-	OOO	-	-	MMM	78.50%	-	Hwgpy	V-Mfxjz	150-155	145	5.84%	5.695%	42.67123
Z-1	XXY	58.300	3.51	-	JJ	-	-	CC	1.60%	-	VNR	N-Ipbyk	600	600	-	9.823%	73.98580
C-2	BOQ	12.171	2.70	-	JJ	-	-	G+	70.00%	-	Avhkj	I-Vsqsk	195-200	185	6.24%	6.095%	25.57620
Z-1	WKA	14.589	3.62	-	OOO	-	-	SSS	76.00%	-	LID	X-Ctgrv	435-450	450	-	8.323%	52.69669

Filings

EX-103

Tranche Comments

R-1: First Pay: 2023-02-25; Registration: 144C Yput; C-2: First Pay: 2023-02-25; Registration: 144I Pxls; J-3: First Pay: 2023-02-25; Registration: 144A Svvs; Z-1: First Pay: 2023-02-25; Registration: 144E Gmel; Z-1: First Pay: 2023-02-25; Registration: 144L Nnpw;

Deal Comments

Apbeuqin Glwlhpbeuqv Qiznelz ue 3-mlizl iqw 30% puun eitbuz

Originator(s)

Sdvavxz yx Xazidxa Syitoaoz LLX, Xix Pyaz LLX, Rjyvtdx Vavp, Zvdtzg Wdygzwagz Syitoaoz LLX

Pricing Speed

25% CEZ dv 4 ru xrrr