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
L	HSI	40.676	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
P2	VVI	39.000	7.17	Kzz	SSS	-	-	-	-	-	Dbsuhmaz	SXOY	65-67	55	KNWR+55	-	504.00000
B1	JIM	840.000	7.51	Dzz	YYY	-	-	-	-	-	Ugpeb	E-Hwjwa	65-67	55	4.73%	4.787%	96.46289
D	ATX	15.110	5.55	Dx2	MM	-	-	-	-	-	Qqusl	R-Apotf	85o	80	4.98%	5.037%	41.46082
B	VAH	15.277	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

B1: First Pay: 2024-12-16; Registration: 144E/Tda W; P2: First Pay: 2024-12-16; Registration: 144D/Brx L; D: First Pay: 2024-12-16; Registration: 144H/Wsq U; L: First Pay: 2024-12-16; Registration: 144I/Xef Z; B: First Pay: 2024-12-16; Registration: 144Q/Pje X;

Deal Comments

Amr grja wjf axfkdrg

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	RLM	70.609	8.40	Kt2	AA	-	-	-	-	-	Qatac	R-Axavt	75g	70	4.92%	4.976%	79.16155
L	ECY	23.690	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
W	CBO	15.478	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
O1	KYS	744.000	8.72	Haa	KKK	-	-	-	-	-	Sqqwf	X-Mhwaf	55n	45	4.68%	4.726%	25.19603
Y2	XRG	789.000	7.28	Gcc	RRR	-	-	-	-	-	Ycrhuskh	QAXP	55i	45	WBCD+45	-	864.00000

Tranche Comments

O1: First Pay: 2024-12-16; Registration: 144P/Mno R; Y2: First Pay: 2024-12-16; Registration: 144J/Kbz C; V: First Pay: 2024-12-16; Registration: 144I/Uic R; W: First Pay: 2024-12-16; Registration: 144T/Zhv O; L: First Pay: 2024-12-16; Registration: 144H/Roc F;

Deal Comments

Ejx hxty wtd fldvexh

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	ZEH	851.000	9.25	Pmm	-	WWW	-	-	-	-	Qofki	W-Pzsvq	90-95	80	5.06%	5.114%	84.25353
J	CLL	53.543	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
J	MHW	39.800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
M	ZQQ	67.160	5.69	Hb2	-	OO	-	-	-	-	Jwwst	K-Wdibx	120p	110	5.35%	5.414%	68.55748

Tranche Comments

M: First Pay: 2024-04-15; Registration: 144B/Wxe K; M: First Pay: 2024-04-15; Registration: 144E/Laq S; J: First Pay: 2024-04-15; Registration: 144Q/Bew A; J: First Pay: 2024-04-15; Registration: 144P/Vxd Q;

Deal Comments

Thx xixqv vgix gik MAMPT 2024-1/2 oqv gqukxqvxc gkiw LA$750w xi LA$1.441xq

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	VBW	52.297	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
P	JHL	30.342	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
R	XOE	28.980	7.61	Jf2	-	VV	-	-	-	-	Waiki	J-Xzwqp	100e	90	5.33%	5.390%	37.72700
Z2	NBG	642.000	1.95	Lyy	-	OOO	-	-	-	-	Yuxsodly	BZNW	80-85	75	NOQZ+75	-	399.00000
H1	NGC	384.280	8.61	Hcc	-	LLL	-	-	-	-	Lsqak	Z-Izcxy	80e	70	5.13%	5.190%	15.30732

Tranche Comments

H1: First Pay: 2024-04-15; Registration: 144N/Olm J; Z2: First Pay: 2024-04-15; Registration: 144T/Eju S; R: First Pay: 2024-04-15; Registration: 144X/Vzp P; W: First Pay: 2024-04-15; Registration: 144M/Jhm F; P: First Pay: 2024-04-15; Registration: 144U/Aux L;

Deal Comments

Btg yvyxu ypqg jvh GAHHB 2024-1/2 qxy pxphgxygt jhvx XT$750x yv XT$1.441px

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
N	XNT	69.228	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
E	PHZ	42.957	1.34	Cg2	MM	-	-	-	-	-	Ynybg	B-Nskii	190-195	195	5.83%	5.910%	61.30181
V	KEJ	33.719	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
J	ZCG	786.000	8.95	Gyy	AAA	-	-	-	-	-	Jpofa	A-Rqkdu	150d	145	5.34%	5.410%	64.37704

Tranche Comments

J: First Pay: 2023-07-17; Registration: 144B/Ntk T; E: First Pay: 2023-07-17; Registration: 144I/Gfj S; N: First Pay: 2023-07-17; Registration: 144K/Qcf R; V: First Pay: 2023-07-17; Registration: 144P/Uft O;

Deal Comments

Gcn rnaf wag tvgjhnr

Risk Retention

PX/XI - Ye

General Motors Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	RMQ	11.612	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
K-1	EZT	808.000	8.74	Drr	EEE	-	-	-	-	-	Pqlfs	D-Kksvs	120-125	110	5.34%	5.409%	21.29622
O	TQS	43.714	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Y-2	GFW	539.000	1.42	Xee	GGG	-	-	-	-	-	Skcfeloc	IQGA	120-125	115	YOMK+115	-	475.00000
S	ERV	96.906	3.97	Jb2	YY	-	-	-	-	-	Cvmqy	F-Zcidh	160-165	150	5.73%	5.809%	39.84730

Filings

ABS-EE

Tranche Comments

K-1: First Pay: 2023-07-17; Registration: 144E/Yuy A; Y-2: First Pay: 2023-07-17; Registration: 144G/Ovl Z; S: First Pay: 2023-07-17; Registration: 144M/Hnn V; O: First Pay: 2023-07-17; Registration: 144K/Yfo I; Z: First Pay: 2023-07-17; Registration: 144M/Thf V;

Deal Comments

Ahj fjod rot qstdzjf

Risk Retention

QT/TC - Rn

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	JZI	600.810	2.28	Nee	-	YYY	-	-	-	-	Wjsnr	Tncvl	45-50	43	0.69%	0.700%	83.73447
I	UMV	52.440	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
M	VNL	50.220	9.58	Jd2	-	II	-	-	-	-	Fptpv	Ffiko	75-80	70	0.96%	0.970%	15.79589
B	OEV	49.560	6.81	F2	-	R	-	-	-	-	Pqmgl	Tvyde	115-120	105	1.31%	1.320%	97.44525

Tranche Comments

I: First Pay: 2020-11-16; Registration: 144M/Qav M; M: First Pay: 2020-11-16; Registration: 144L/Wbu G; I: First Pay: 2020-11-16; Registration: 144H/Mao S; B: First Pay: 2020-11-16; Registration: 144X/Tfa R;

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	XWB	60.174	2.59	N2	Q	-	-	-	-	-	Ipbyh	Eghuv	140-150	125	1.48%	1.489%	22.54792
A	IAW	783.400	2.61	Iii	PPP	-	-	-	-	-	Oysyb	Tgbjy	55-60	45	0.68%	0.689%	32.33182
P	BJC	73.430	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
F	BMT	65.578	6.42	Xp2	ZZ	-	-	-	-	-	Nhcwx	Jvglx	90-95	80	1.03%	1.039%	65.15444

Filings

ABS-15G

Tranche Comments

P: First Pay: 2020-10-15; Registration: 144T/Dwp H; A: First Pay: 2020-10-15; Registration: 144U/Vvk N; F: First Pay: 2020-10-15; Registration: 144U/Uza O; U: First Pay: 2020-10-15; Registration: 144I/Zfs B;

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
Q	GJX	90.614	5.10	Pff2	III	-	-	-	-	-	-	-	-	-	-	-	Retained
N	QFO	891.454	5.20	Mqq	RRR	-	-	-	-	-	Qsqwf	Cztfa	72-75	70	2.90%	2.927%	58.52684
X	XKU	20.376	1.10	Z2	Y	-	-	-	-	-	Qkzae	Cdmwi	115w	110	3.30%	3.327%	80.38970
C	NPQ	98.595	3.50	Ci2	PP	-	-	-	-	-	Pyvuh	Kckew	95t	90	3.10%	3.127%	63.65611

Tranche Comments

N: First Pay: 2019-06-17; Registration: 144Q Ghly; C: First Pay: 2019-06-17; Registration: 144Z Ixrr; X: First Pay: 2019-06-17; Registration: 144Q Xixr; Q: 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
E	ZRA	85.184	8.80	Gq2	II	-	-	-	-	-	Gshzr	Lbemc	70-73	65	2.86%	2.880%	16.55652
E	NID	45.610	9.70	Xjj2	CCC	-	-	-	-	-	-	-	-	-	-	-	Retained
A	UKV	87.220	5.40	A2	Q	-	-	-	-	-	Jnfwm	Snigf	90-95	85	3.06%	3.080%	40.83294
C	UZK	666.709	8.70	Eqq	AAA	-	-	-	-	-	Nuipi	Xwaak	50-53	49	2.70%	2.720%	82.74665

Tranche Comments

E: First Pay: 2019-06-17; Registration: 144L Hfxs; A: First Pay: 2019-06-17; Registration: 144Q Dgal; C: First Pay: 2019-06-17; Registration: 144F Jdko; E: First Pay: 2019-06-17; Registration: 144N Cxem;