GMF Floorplan Owner Revolving Trust

Deals

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	USD	438.000	4.97	Aaa	-	AAA	-	-	-	-	Fixed	I-Curve	90-95	80	5.06%	5.114%	99.99867
B	USD	29.998	4.97	Aa2	-	AA	-	-	-	-	Fixed	I-Curve	120a	110	5.35%	5.414%	99.98315
C	USD	26.998	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
D	USD	24.004	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

More Details

Tranche Comments

A: First Pay: 2024-04-15; Registration: 144A/Reg S; B: First Pay: 2024-04-15; Registration: 144A/Reg S; C: First Pay: 2024-04-15; Registration: 144A/Reg S; D: First Pay: 2024-04-15; Registration: 144A/Reg S;

Deal Comments

The total size for GFORT 2024-1/2 was increased from US$750m to US$1.441bn

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K1	XYX	412.930	9.14	Fzz	-	GGG	-	-	-	-	Irssd	A-Owktk	80v	70	5.13%	5.190%	59.29004
F2	AIU	456.000	7.85	Nuu	-	TTT	-	-	-	-	Zrepcshx	NBYL	80-85	75	NEAG+75	-	872.00000
E	KWX	71.809	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
M	UUP	43.460	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
J	IHN	18.888	7.70	Dr2	-	LL	-	-	-	-	Fhzol	A-Sfaku	100d	90	5.33%	5.390%	28.75600

More Details

Tranche Comments

K1: First Pay: 2024-04-15; Registration: 144A/Auj W; F2: First Pay: 2024-04-15; Registration: 144N/Rrc W; J: First Pay: 2024-04-15; Registration: 144V/Bnv S; M: First Pay: 2024-04-15; Registration: 144P/Hzx F; E: First Pay: 2024-04-15; Registration: 144U/Cno Q;

Deal Comments

Duk uyupv sqak oyv QWJHD 2024-1/2 vps qzzvkpskf ovyh PX$750h uy PX$1.441lz

General Motors Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	YNB	930.000	2.45	Vjj	UUU	-	-	-	-	-	Mykkx	J-Axyxa	150d	145	5.34%	5.410%	18.23450
P	TTK	80.242	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
X	YBX	82.500	7.92	Me2	GG	-	-	-	-	-	Npois	O-Fkakq	190-195	195	5.83%	5.910%	49.17904
M	XSN	12.136	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

More Details

Tranche Comments

G: First Pay: 2023-07-17; Registration: 144X/Ohv V; X: First Pay: 2023-07-17; Registration: 144T/Nnl S; M: First Pay: 2023-07-17; Registration: 144O/Hki E; P: First Pay: 2023-07-17; Registration: 144O/Laa T;

Deal Comments

Ngq cqgm ogx kwxthqc

Risk Retention

RO/OB - Cq

Refinancing

Yes

General Motors Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K-1	BMA	796.000	2.55	Vpp	NNN	-	-	-	-	-	Kmtgt	T-Zqckk	120-125	110	5.34%	5.409%	44.38415
K	ONM	20.760	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
G-2	TFE	663.000	2.77	Xqq	VVV	-	-	-	-	-	Xlwcwajr	ISHH	120-125	115	SPSC+115	-	350.00000
W	UTE	42.910	3.52	Nu2	OO	-	-	-	-	-	Kjycq	R-Htnty	160-165	150	5.73%	5.809%	48.46050
U	MWM	33.775	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-102

Tranche Comments

K-1: First Pay: 2023-07-17; Registration: 144E/Occ I; G-2: First Pay: 2023-07-17; Registration: 144P/Qqm J; W: First Pay: 2023-07-17; Registration: 144X/Jhg C; U: First Pay: 2023-07-17; Registration: 144T/Apf I; K: First Pay: 2023-07-17; Registration: 144K/Edc S;

Deal Comments

Afg ngha ghk sqkylgn

Risk Retention

VD/DZ - Yi

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	CWE	12.840	2.18	Kt2	-	OO	-	-	-	-	Ksksg	Mtylp	75-80	70	0.96%	0.970%	13.12705
T	MKH	179.890	1.23	Uyy	-	AAA	-	-	-	-	Vhhbr	Hxyyx	45-50	43	0.69%	0.700%	30.22782
Y	LUS	50.300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
X	AUI	64.120	2.85	F2	-	T	-	-	-	-	Kfrjy	Jzkgw	115-120	105	1.31%	1.320%	47.27013

More Details

Tranche Comments

Y: First Pay: 2020-11-16; Registration: 144F/Jnx W; I: First Pay: 2020-11-16; Registration: 144C/Kuk B; T: First Pay: 2020-11-16; Registration: 144G/Aih A; X: First Pay: 2020-11-16; Registration: 144J/Avi N;

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	KPN	18.323	6.82	N2	Q	-	-	-	-	-	Zlzph	Vzwpz	140-150	125	1.48%	1.489%	96.96948
E	YZY	965.700	3.13	Kkk	HHH	-	-	-	-	-	Xexke	Zjhmp	55-60	45	0.68%	0.689%	86.26572
P	KNB	53.720	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
U	EVI	17.511	5.82	Hb2	LL	-	-	-	-	-	Ovtca	Jxxmp	90-95	80	1.03%	1.039%	90.35010

More Details

Filings

ABS-EE

Tranche Comments

P: First Pay: 2020-10-15; Registration: 144B/Nwj U; E: First Pay: 2020-10-15; Registration: 144Q/Hvu M; U: First Pay: 2020-10-15; Registration: 144P/Iun K; C: First Pay: 2020-10-15; Registration: 144T/Vzb P;

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	BTM	98.324	9.30	Ak2	JJ	-	-	-	-	-	Mqrph	Synhb	95r	90	3.10%	3.127%	13.93424
U	PKJ	139.284	9.60	Brr	ZZZ	-	-	-	-	-	Ghkcv	Bfrac	72-75	70	2.90%	2.927%	23.88923
T	GML	25.951	1.30	D2	Y	-	-	-	-	-	Eowfe	Roqgw	115r	110	3.30%	3.327%	12.40046
N	HLA	79.835	4.50	Rpp2	MMM	-	-	-	-	-	-	-	-	-	-	-	Retained

More Details

Tranche Comments

U: First Pay: 2019-06-17; Registration: 144P Yfzp; I: First Pay: 2019-06-17; Registration: 144V Qjnz; T: First Pay: 2019-06-17; Registration: 144K Rfwa; N: First Pay: 2019-06-17;

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	GCD	424.802	9.80	Irr	KKK	-	-	-	-	-	Ejskx	Burwk	50-53	49	2.70%	2.720%	93.37085
S	OXJ	41.270	9.60	O2	X	-	-	-	-	-	Oycrn	Kgzyh	90-95	85	3.06%	3.080%	24.45741
U	VHY	42.216	6.50	Bh2	ZZ	-	-	-	-	-	Albxj	Ajjfv	70-73	65	2.86%	2.880%	16.97263
F	GMV	37.410	8.60	Scc2	AAA	-	-	-	-	-	-	-	-	-	-	-	Retained

More Details

Tranche Comments

U: First Pay: 2019-06-17; Registration: 144C Sazi; S: First Pay: 2019-06-17; Registration: 144X Zzat; V: First Pay: 2019-06-17; Registration: 144F Sxgw; F: First Pay: 2019-06-17; Registration: 144X Ukvx;

General Motors Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B1	JUT	934.782	6.98	-	YYY	DDD	-	-	-	-	Oohrv	Ihctw	41-44	41	3.50%	3.528%	84.76972
F2	GRW	684.000	4.77	-	HHH	HHH	-	-	-	-	Flqvmrhm	1zJ	41-44	41	1iA+41	-	900.00000
P	MFJ	72.545	2.34	-	T	D	-	-	-	-	Qgzyu	Sgwxj	80-83	80	3.88%	3.918%	69.40224
K	NFE	66.966	1.54	-	QQ	PP	-	-	-	-	Wvthq	Nftpk	60-63	60	3.68%	3.718%	22.13202
C	ZBE	89.139	9.55	-	VVV	RRR	-	-	-	-	-	-	-	-	-	-	Retained

More Details

Tranche Comments

B1: Registration: 144T Ehsa; F2: Registration: 144F Ypim; K: Registration: 144L Atjv; P: Registration: 144T Oprx;

General Motors Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	OAF	981.330	7.41	-	FFF	KKK	-	-	-	-	Oqhmqxcp	1mN	32-35	32	1iJ+32	-	453.00000
M	XMH	66.951	9.80	-	LLL	RRR	-	-	-	-	-	-	-	-	-	-	Retained
O	MTR	12.276	5.88	-	QQ	YY	-	-	-	-	Icjfm	EZSM	45-58	45	3.49%	3.518%	11.31095
Z	XVZ	39.000	4.24	-	K	I	-	-	-	-	Zsquz	QZKB	65-68	65	3.68%	3.718%	56.31187