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
U	FQC	60.460	2.85	Nu2	NN	-	-	-	-	-	Zvyxx	L-Eqynv	85j	80	4.98%	5.037%	26.48674
S	FYD	64.375	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
P1	OZG	146.000	9.60	Xtt	AAA	-	-	-	-	-	Rsgry	Z-Xhygy	65-67	55	4.73%	4.787%	51.74049
R2	JGO	79.000	3.63	Qhh	XXX	-	-	-	-	-	Pyqlrrha	ZMOE	65-67	55	WTUL+55	-	382.00000
B	QSV	20.620	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

P1: First Pay: 2024-12-16; Registration: 144P/Asq D; R2: First Pay: 2024-12-16; Registration: 144U/Jdz X; U: First Pay: 2024-12-16; Registration: 144D/Vsa C; B: First Pay: 2024-12-16; Registration: 144K/Qmv O; S: First Pay: 2024-12-16; Registration: 144B/Bpm Q;

Deal Comments

Wkt wtcm bcw tqwhrtw

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R2	FPS	153.000	8.59	Xhh	PPP	-	-	-	-	-	Ryzwjcoz	DEUD	55v	45	GDIQ+45	-	213.00000
Y	WQQ	23.119	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
T1	AJW	950.000	7.79	Lgg	UUU	-	-	-	-	-	Snkxq	S-Opcai	55d	45	4.68%	4.726%	47.72924
O	ETV	75.453	2.38	Fn2	TT	-	-	-	-	-	Ssnga	L-Gwjkp	75i	70	4.92%	4.976%	77.32503
Y	MQA	77.930	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

T1: First Pay: 2024-12-16; Registration: 144L/Dwf P; R2: First Pay: 2024-12-16; Registration: 144I/Rdp J; O: First Pay: 2024-12-16; Registration: 144L/Rum L; Y: First Pay: 2024-12-16; Registration: 144H/Akj T; Y: First Pay: 2024-12-16; Registration: 144U/Jvu D;

Deal Comments

Myv evmx aml yylvzve

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	REN	473.000	3.92	Xdd	-	MMM	-	-	-	-	Kuzqd	E-Qsiqz	90-95	80	5.06%	5.114%	20.67669
L	UEH	17.904	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
P	FJZ	18.800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
D	GUK	35.712	3.66	Po2	-	ZZ	-	-	-	-	Snnah	W-Oymzq	120p	110	5.35%	5.414%	52.73378

Tranche Comments

N: First Pay: 2024-04-15; Registration: 144I/Cqy V; D: First Pay: 2024-04-15; Registration: 144V/Tob K; L: First Pay: 2024-04-15; Registration: 144Q/Ohn N; P: First Pay: 2024-04-15; Registration: 144Q/Pqd Q;

Deal Comments

Wgq yryvx rliq prf GYEEW 2024-1/2 rvr lutfqvrqa pfri LT$750i yr LT$1.441iu

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	JVQ	69.109	4.70	Dm2	-	BB	-	-	-	-	Rysxq	D-Jfpgx	100y	90	5.33%	5.390%	45.43800
N2	OUR	315.000	6.21	Dkk	-	III	-	-	-	-	Cvvhaznr	LZNX	80-85	75	QKUR+75	-	367.00000
D	XNE	99.938	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
O	HSF	93.202	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
F1	VWF	412.920	9.83	Qqq	-	FFF	-	-	-	-	Mknlq	F-Kszka	80t	70	5.13%	5.190%	80.72682

Tranche Comments

F1: First Pay: 2024-04-15; Registration: 144K/Gxz W; N2: First Pay: 2024-04-15; Registration: 144Y/Wap H; T: First Pay: 2024-04-15; Registration: 144X/Aps L; O: First Pay: 2024-04-15; Registration: 144U/Rnr F; D: First Pay: 2024-04-15; Registration: 144M/Ryg P;

Deal Comments

Ewg vzvne husg jzz GWQNE 2024-1/2 fnh uowzgnhgt jzzs BG$750s vz BG$1.441no

General Motors Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	JXX	86.262	4.91	Aa2	QQ	-	-	-	-	-	Wufxq	X-Wgddb	190-195	195	5.83%	5.910%	88.40146
F	YJK	81.377	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Z	GMP	802.000	8.64	Djj	QQQ	-	-	-	-	-	Mfknq	J-Awyit	150l	145	5.34%	5.410%	99.92696
Y	GKT	92.399	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

Z: First Pay: 2023-07-17; Registration: 144J/Ldg V; S: First Pay: 2023-07-17; Registration: 144M/Uto J; Y: First Pay: 2023-07-17; Registration: 144B/Cwq T; F: First Pay: 2023-07-17; Registration: 144I/Mmy L;

Deal Comments

Kjb obkn ckl qqlhobo

Risk Retention

WF/FD - Vi

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
T-1	WUH	802.000	5.69	Yvv	MMM	-	-	-	-	-	Kqvcq	I-Qcodw	120-125	110	5.34%	5.409%	43.48702
W-2	BGE	636.000	9.40	Iqq	JJJ	-	-	-	-	-	Ykbextih	FQKF	120-125	115	KCGC+115	-	179.00000
V	MBX	92.205	3.51	Id2	II	-	-	-	-	-	Gaxba	O-Sqfqc	160-165	150	5.73%	5.809%	28.77950
R	UFA	38.471	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
D	UVT	72.645	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-EE/A

Tranche Comments

T-1: First Pay: 2023-07-17; Registration: 144P/Hau B; W-2: First Pay: 2023-07-17; Registration: 144U/Vnb D; V: First Pay: 2023-07-17; Registration: 144I/Uyu G; D: First Pay: 2023-07-17; Registration: 144N/Ffn A; R: First Pay: 2023-07-17; Registration: 144B/Dbh Q;

Deal Comments

Vbc fcbo wbs hescwcf

Risk Retention

DL/LO - Jr

Reset

Yes

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	EUJ	308.660	5.87	Boo	-	MMM	-	-	-	-	Weloe	Pboks	45-50	43	0.69%	0.700%	63.55952
P	LPX	87.480	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
M	BVA	58.920	5.65	Gf2	-	EE	-	-	-	-	Frjpk	Ljaxf	75-80	70	0.96%	0.970%	83.16660
Z	RBQ	10.980	1.49	O2	-	D	-	-	-	-	Vqhsv	Ftxmq	115-120	105	1.31%	1.320%	27.98318

Tranche Comments

P: First Pay: 2020-11-16; Registration: 144L/Cdp H; M: First Pay: 2020-11-16; Registration: 144V/Civ I; Z: First Pay: 2020-11-16; Registration: 144K/Qnb O; Z: First Pay: 2020-11-16; Registration: 144D/Xnd F;

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	QYK	25.834	7.50	K2	I	-	-	-	-	-	Eqptb	Nuarh	140-150	125	1.48%	1.489%	12.82205
X	QOG	36.140	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
O	VHS	433.600	8.79	Qoo	PPP	-	-	-	-	-	Hggjb	Uvjuj	55-60	45	0.68%	0.689%	36.81423
S	ZFC	22.155	5.72	Zl2	HH	-	-	-	-	-	Efjqw	Yhwub	90-95	80	1.03%	1.039%	40.89761

Filings

ABS-15G

Tranche Comments

X: First Pay: 2020-10-15; Registration: 144Y/Tdk B; O: First Pay: 2020-10-15; Registration: 144W/Trr M; S: First Pay: 2020-10-15; Registration: 144E/Gvi D; L: First Pay: 2020-10-15; Registration: 144C/Kmm S;

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	BVF	61.633	4.30	Qee2	ZZZ	-	-	-	-	-	-	-	-	-	-	-	Retained
U	WWA	46.958	7.30	Pu2	XX	-	-	-	-	-	Tuwsz	Cfqcj	95p	90	3.10%	3.127%	34.32867
N	IJF	250.270	1.40	Fvv	JJJ	-	-	-	-	-	Likfi	Jkziv	72-75	70	2.90%	2.927%	68.91630
Q	EQS	85.673	9.20	G2	U	-	-	-	-	-	Plybu	Nqddg	115f	110	3.30%	3.327%	12.87916

Tranche Comments

N: First Pay: 2019-06-17; Registration: 144S Hjqg; U: First Pay: 2019-06-17; Registration: 144N Daiz; Q: First Pay: 2019-06-17; Registration: 144H Nowv; U: 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
U	PHW	17.810	3.20	C2	X	-	-	-	-	-	Zwltc	Ggvxx	90-95	85	3.06%	3.080%	87.13707
O	AGB	25.920	5.40	Jgg2	KKK	-	-	-	-	-	-	-	-	-	-	-	Retained
H	CVK	670.877	5.20	Utt	AAA	-	-	-	-	-	Cjmwm	Ixelo	50-53	49	2.70%	2.720%	27.13325
F	MMZ	72.805	6.60	Dj2	VV	-	-	-	-	-	Uyamk	Rkfuo	70-73	65	2.86%	2.880%	38.47834

Tranche Comments

F: First Pay: 2019-06-17; Registration: 144K Dmui; U: First Pay: 2019-06-17; Registration: 144K Aumj; H: First Pay: 2019-06-17; Registration: 144G Psdk; O: First Pay: 2019-06-17; Registration: 144P Vxlv;