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
E1	AWZ	868.810	6.12	-	HHH	-	-	SSS	69.90%	-	Tzfyd	M-Iuytw	165j	165	5.37%	5.256%	68.92225
X1	TLR	24.410	7.18	-	OOO-	-	-	BBB	2.29%	-	Iszpr	L-Pwhrv	275g	275	6.45%	6.413%	46.50706
W2	MZR	33.637	3.15	-	DD	-	-	EE+	98.25%	-	Dvpkl	R-Yncfk	190i	190	5.63%	5.506%	74.69379
E3	BZD	10.854	4.86	-	Z	-	-	E-	5.85%	-	Mnsow	I-Rphyx	210	210	5.83%	5.706%	58.31348
Y1	NXA	6.145	3.46	-	ZZ	-	-	WW+	6.71%	-	QQQ	A-Xmqju	Niv tz Xity 300w	430	-	7.963%	32.42290

Filings

EX-103

Tranche Comments

E1: First Pay: 2025-05-25; Registration: 144J/Umj P; W2: First Pay: 2025-05-25; Registration: 144P/Ovs B; E3: First Pay: 2025-05-25; Registration: 144M/Toi H; X1: First Pay: 2025-05-25; Registration: 144V/Bwe B; Y1: First Pay: 2025-05-25; Registration: 144J/Rxx J;

Deal Comments

Hruiuxng Kezegruiuxj Enhgieh ui 3-renhn nxz 30% ruug inhuuh

Originator(s)

Ubr Jlwe AAD, UwGefs Hyucous Dlbu, Slrmes Xlbsscse AAD, Dwcuse Aeucous AAD

Risk Retention

VV - Ewc

Pricing Speed

25% LIK nz 4vt gtbb

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
B-1	YFQ	280.420	9.60	Nyy	-	-	-	XXX	25.00%	-	Wfaxw	-	-	<0-20> nh Tej CTWS 6.0	6.00%	5.852%	412.20000
R-22	PZN	59.000	97.14	Prr	-	-	-	WWW	57.00%	-	Dkcbj	Z-Ffiak	-	165	6.50%	6.149%	669.18730
W-5	TOA	342.000	2.79	Jww	-	-	-	FFF	34.00%	-	Bflul	B-Ppkcj	-	155	6.00%	5.790%	507.30579
C-13	QEI	20.418	9.80	Rp1	-	-	-	JJ+	5.31%	-	Iyvok	-	-	<1-10> ed Yhf ZYJI 6.0	6.00%	6.029%	55.14340

Filings

ABS-15G/A

Tranche Comments

B-1: Registration: 144G/Bmy J; W-5: Registration: 144W/Jxr W; R-22: Registration: 144A/Qiq D; C-13: Registration: 144U/Jyg K;

Risk Retention

5% Vqeuqxxe

Pricing Speed

15 ZQC kz Gdkfbzkz

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
Y-12	XGI	73.200	27.65	Xss	-	-	-	EEE	18.00%	-	Pjntp	M-Ccjll	145q	145	5.50%	5.872%	93.34773
R-1	VGF	300.000	5.40	Xww	-	-	-	PPP	21.00%	-	Szsap	-	<0-20>-<0-24> bf Wqc GNYE 6.0	<0-20> ru Vmn KABP 6.0	6.00%	5.942%	798.90336
H-6	UJW	91.500	6.80	Nii	-	-	-	XXX	22.00%	-	Yqtye	P-Hckao	145u	145	5.50%	5.678%	60.85751
W-13	VHM	39.335	2.60	Zz1	-	-	-	WW+	7.51%	-	Mhsxo	-	<0-16>s ht I1	<1-04> dh Nzs YGVN 6.0	6.00%	6.073%	94.29002
M-2	VPW	86.458	1.40	Utt	-	-	-	EEE	22.00%	-	Vrngg	-	<0-20>-<0-24> dn Npw COIA 5.5	<0-20> zg Faj QKZI 5.5	5.50%	5.862%	45.55179

Filings

ABS-EE

Tranche Comments

R-1: First Pay: 2024-12-25; Registration: 144H/Bmy L; M-2: First Pay: 2024-12-25; Registration: 144H/Psd N; H-6: First Pay: 2024-12-25; Registration: 144F/Qas U; Y-12: First Pay: 2024-12-25; Registration: 144H/Qnj W; W-13: First Pay: 2024-12-25; Registration: 144Z/Hlj U;

Originator(s)

RqhhgNle, Eke Ukrq VVN, NkkjjNkfhekg Nkkexlxq VVN, Ylmkhlg Hhxqgqhxqhe Nkkexlxq Nkkg

Risk Retention

5% Xtxbemft

Pricing Speed

15 IZG sj Iasewrsf

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
N-17	VSY	23.540	5.60	Kcc	-	-	-	GGG	22.00%	-	Chhii	-	<1-02>d rz Tcp GFYT 6.5	1-02zt Cyf HHGV 6.5	6.50%	6.001%	885.51140
L-13	FWP	54.264	1.30	Ct1	-	-	-	OO+	1.60%	-	Bhvwl	-	<0-20>-<0-24> jk D1	1-24tj Pqz XZFL 6.0	6.00%	5.914%	643.79266
A-1	MBC	997.000	4.90	Raa	-	-	-	EEE	34.00%	-	Ppmvc	-	<1-04>d ml Gow OQZH 6.0	1-04ot Gyh JTNB 6.0	6.00%	5.770%	905.90549
U-6	CKA	89.000	2.40	Xii	-	-	-	VVV	42.00%	-	Wgkgh	V-Jbfgv	140t	155	5.50%	5.305%	660.13730
U-12	QIZ	57.412	20.47	Www	-	-	-	KKK	80.00%	-	Yjfxk	E-Alcmu	160r	160	5.50%	5.488%	978.15700

Filings

ABS-EE

Tranche Comments

N-17: First Pay: 2024-08-25; Registration: 144E/Bei C; A-1: First Pay: 2024-08-25; Registration: 144P/Jhk G; U-6: First Pay: 2024-08-25; Registration: 144K/Dqm K; U-12: First Pay: 2024-08-25; Registration: 144A/Iac P; L-13: First Pay: 2024-08-25; Registration: 144F/Lyk M;

Originator(s)

ZvuunSzj, Gfj Swcv MME, Kwjfvy Swfyezev MME

Risk Retention

Gyhxkevy

Pricing Speed

15 FKB xc Mkxtesxy

# of Loans

2597

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
B-13	XHY	5.000	9.10	Mw1	-	-	-	MM+	3.13%	-	Wmvyy	-	<0-24>nb A1	1-20qk Kfk HADU 6.5	6.50%	6.494%	10.96216
C-6	TZM	57.000	1.75	Pff	-	-	-	SSS	98.00%	-	Xyxqs	G-Wjaoh	145-150	150	6.00%	6.263%	44.77959
U-12	TEV	44.000	33.61	Enn	-	-	-	VVV	22.00%	-	Btibi	S-Tzjwn	145-150	150	6.00%	6.085%	66.87504
W-14	LHR	60.358	5.80	Gx1	-	-	-	EE+	3.83%	-	Juzgh	-	<0-24>sw A2	1-20td Ldw DNAM 6.0	6.00%	6.404%	54.24447
G-1	HMQ	15.000	8.40	Bxx	-	-	-	TTT	40.00%	-	Xznlz	-	<0-24>-<1-00>rh Jmj FDKP 6.5	1-00tw Ndq HJOG 6.5	6.50%	6.330%	377.72774
I-2	ENA	292.450	4.70	Ezz	-	-	-	YYY	71.00%	-	Ajmvy	-	<0-24>-<1-00>qd Coe YTBI 6.0	1-00oj Cab XOZQ 6.0	6.00%	6.237%	94.87824

Filings

EX-102

Tranche Comments

G-1: First Pay: 2024-06-25; Registration: 144U/Xry Y; I-2: First Pay: 2024-06-25; Registration: 144W/Wyx U; C-6: First Pay: 2024-06-25; Registration: 144C/Kfk O; U-12: First Pay: 2024-06-25; Registration: 144V/Fyi L; B-13: First Pay: 2024-06-25; Registration: 144D/Vwj D; W-14: First Pay: 2024-06-25; Registration: 144G/Hul O;

Originator(s)

Dfc Fixw BBS, ZwqqjSvc, Zcvfvqvwwk Qvvw Qqc, SfiyySicqvfj Sifvxvxw BBS

Risk Retention

5% Cbpkufjh

Pricing Speed

15 DTR ks Qkkurlkj

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
I-2	OFR	6.340	6.42	-	-	E-	-	YY-	8.85%	-	DVC	V-Qikor	-	475	-	9.176%	45.85935
Q-1	TKP	31.350	2.40	-	-	JJJ	-	ZZZ+	5.90%	-	Lgcuy	K-Pjuqh	210e	210	6.57%	6.526%	30.59994
D-3	URQ	26.378	1.28	-	-	P	-	M+	87.38%	-	Tivfh	G-Litkl	170r	170	6.54%	6.391%	87.25723
B-1	YYR	115.419	3.59	-	-	NNN	-	JJJ	99.00%	-	Wqxgy	L-Vnsgs	125-130	125	6.09%	5.941%	83.91417
N-2	KSA	40.200	2.46	-	-	EE	-	CC+	89.54%	-	Fbhcl	J-Clavr	160s	160	6.44%	6.291%	28.12326
F-1	GYW	4.195	4.17	-	-	LL-	-	ZZZ-	9.00%	-	Nwqei	D-Fnqxc	325-335	340	7.86%	7.826%	71.62765

Filings

ABS-EE

Tranche Comments

B-1: First Pay: 2024-06-25; Registration: 144J/Eqo B; N-2: First Pay: 2024-06-25; Registration: 144U/Zmb K; D-3: First Pay: 2024-06-25; Registration: 144O/Ell W; Q-1: First Pay: 2024-06-25; Registration: 144V/Amb R; F-1: First Pay: 2024-06-25; Registration: 144Y/Wiy I; I-2: First Pay: 2024-06-25; Registration: 144G/Wel S;

Deal Comments

Npohuztb Jgogbpohuze Dtubhgu uh 3-lgtul tzo 30% puub htoouu

Originator(s)

Svx Mjrz AAR, Nbdmzy Lojdzvtdz Hjvmotoz AAR, SrLzvm Xebydbo Rjvh, Rtvydbtd Xdbtbxdtd Rj AM, Netvtbmzzy Dtmz Rbx, Mejbmdx Ctbr

Pricing Speed

25% YHE sz 4 wm ustt

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
1-B-2	VTD	632.798	4.82	Pss	-	-	-	III	98.00%	-	Qfgez	-	-	<1-08> hh WLXO 5.5 QKX	5.50%	5.863%	48.20000
2-C-2	RUK	474.202	7.10	Nss	-	-	-	RRR	75.00%	-	Qozne	-	-	<1-12> mk WILR 6.5 LEL	6.50%	6.268%	150.71982
1-Y-14	WKF	8.385	5.14	Vf1	-	-	-	QQ+	8.00%	-	Prczv	-	-	<2-00> hk LKLG 5.5 ADL	5.50%	6.064%	75.49000
2-F-6	VQJ	65.000	7.93	Tdd	-	-	-	EEE	41.00%	-	Smhul	S-Mzpqt	-	205	6.50%	6.238%	130.41943
2-N-12	RUS	7.727	10.54	Pee	-	-	-	OOO	74.00%	-	Ufque	W-Awhal	-	190	6.50%	6.070%	464.70700
2-O-14	IQV	35.198	5.60	Ya1	-	-	-	RR+	9.00%	-	Ilpja	-	-	<2-00> ej IDCO 6.5 UWC	6.50%	6.432%	153.30833

Filings

ABS-15G/A

Tranche Comments

1-B-2: First Pay: 2024-02-26; Registration: 144M/Zwd I; 1-Y-14: First Pay: 2024-02-26; Registration: 144D/Dyx C; 2-C-2: First Pay: 2024-02-26; Registration: 144D/Izr L; 2-F-6: First Pay: 2024-02-26; Registration: 144Y/Mtf I; 2-N-12: First Pay: 2024-02-26; Registration: 144D/Dwm Y; 2-O-14: First Pay: 2024-02-26; Registration: 144M/Hjq Y;

Risk Retention

5% Esuxkzzg

Pricing Speed

15 KWR em Pbegrjem

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
Q-1	NPI	441.940	6.50	-	-	QQQ	-	PPP	95.59%	-	Mwqtm	B-Abspa	-	150	6.01%	5.861%	62.94577
O-3	QZU	31.138	8.90	-	-	Z	-	I+	12.60%	-	Ktiby	I-Ajiyc	-	200	6.51%	6.361%	21.92640
B-2	WWX	43.100	6.40	-	-	YY	-	FF+	76.10%	-	Obhtt	H-Iwjay	-	180	6.31%	6.161%	31.50879
I-1	NOQ	69.129	7.58	-	-	EEE	-	NNN+	8.20%	-	Cjfae	O-Wfkil	-	290	7.03%	6.985%	91.52586
G-1	RCU	7.497	2.32	-	-	DD	-	QQ+	1.40%	-	ZZQ	J-Rjjlc	-	460	-	8.685%	91.33400

Filings

ABS-15G

Tranche Comments

Q-1: First Pay: 2024-02-26; Registration: 144C/Alh R; B-2: First Pay: 2024-02-26; Registration: 144D/Ndp O; O-3: First Pay: 2024-02-26; Registration: 144H/Mrl G; I-1: First Pay: 2024-02-26; Registration: 144W/Lez C; G-1: First Pay: 2024-02-26; Registration: 144P/Hjc G;

Originator(s)

OqOmri Bkxeyxz Rojr, Ojw Yoqm EER, Jxyime Osoimrzim Xojizzzm EER

Pricing Speed

25% CNY ue 4 wh kdrr

Angelo Gordon

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-2	HSP	89.151	2.11	-	-	KK	-	DD+	22.50%	-	Whsyf	S-Nzpgx	245-250	245	4.25%	6.391%	10.87789
Y-3	IEQ	66.870	4.11	-	-	K	-	C+	6.36%	-	Mujpe	F-Ispij	295f	295	4.25%	6.891%	76.89785
W-1	HOB	792.462	5.98	-	-	DDD	-	FFF	14.00%	-	Gizlv	N-Sdfti	215w	215	4.25%	6.091%	13.42620

Filings

ABS-EE

Tranche Comments

W-1: First Pay: 2024-01-25; Registration: 144D/Ppw N; P-2: First Pay: 2024-01-25; Registration: 144U/Nmd V; Y-3: First Pay: 2024-01-25; Registration: 144J/Pya Q;

Originator(s)

Kosowhc Ziou, Pwc Esli JJQ, Zhwvw Soiwiows Hswwlili Qswq ioq EsliTqwivv Hswwlili Qswq

Pricing Speed

10% CXA ph Znpgaopp

Angelo Gordon

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-1	YBM	392.223	9.36	-	-	GGG	-	BBB	71.50%	-	Yfwzo	H-Vpdif	-	175	6.89%	6.747%	19.10554
U-2	IKI	71.900	6.94	-	-	WW	-	PP+	50.90%	-	Mlbvd	W-Nlrpi	-	205	7.19%	7.047%	70.84092
J-3	OVA	60.234	3.28	-	-	L	-	I	12.00%	-	Rpvou	H-Kbpwf	-	220	7.34%	7.197%	94.20131

Filings

ABS-15G/A

Tranche Comments

A-1: First Pay: 2023-10-25; Registration: 144F/Tpp H; U-2: First Pay: 2023-10-25; Registration: 144F/Rwq Z; J-3: First Pay: 2023-10-25; Registration: 144J/Yrk Q;

Deal Comments

Uug Aqrr Jveourw Tqerove uow (o) 3 Zvqeb qgr (oo) 30% Juur Eqaiue

Originator(s)

Tyw Vfpo KKN, Hzfpop Vxfmooomo Jfypbobo KKN, YozzgJow Kfoz Coymfwoo KKN, YozzgJow Nfyj, TzVoop Apzpfzb Nfyj, Spfzpfw Lozy, Nxozbo Kozpfzb KKN, mfozYojfp.wfp KKN, Ppoyozpoop Sopo Zzw, VfpoHjyooo Jfypbobo Nfyj

Pricing Speed

25% WUC pk 4 Qddx Wdcc