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
K	NIM	20.948	8.69	Z2	-	N	-	-	-	-	Zlguz	V-Btnsp	105-110	100	4.96%	5.014%	11.61320
Z	ZBY	31.951	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
B	LGW	46.182	6.35	Tw2	-	OO	-	-	-	-	Iwpcz	F-Fkypj	93-95	95	4.91%	4.964%	92.20938
Q	RFA	926.200	8.45	Cll	-	PPP	-	-	-	-	Swikw	Y-Nouvc	72-74	68	4.64%	4.694%	87.45140

Tranche Comments

Q: First Pay: 2025-04-15; Registration: 144P/Fir C; B: First Pay: 2025-04-15; Registration: 144M/Wxj U; K: First Pay: 2025-04-15; Registration: 144Q/Pjn C; Z: First Pay: 2025-04-15; Registration: 144V/Xfj S;

Deal Comments

Lmh ehen xeq voqifhe

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z2	JSB	184.000	2.39	Gqq	-	UUU	-	-	-	-	Gjmprmaf	GTGW	63-65	60	CVOZ+60	-	656.00000
Y	BKT	98.446	2.50	M2	-	K	-	-	-	-	Ggimn	M-Dgcds	95-100	90	4.88%	4.939%	99.94861
N	TAP	67.262	2.92	Ec2	-	DD	-	-	-	-	Yggzs	Q-Hdadc	82-84	80	4.79%	4.839%	45.95289
S	WWX	91.206	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
S1	WWW	876.000	8.35	Rii	-	QQQ	-	-	-	-	Vgqhd	K-Uksln	63-65	60	4.59%	4.639%	90.15544

Tranche Comments

S1: First Pay: 2025-04-15; Registration: 144Y/Ydo E; Z2: First Pay: 2025-04-15; Registration: 144M/Bib E; N: First Pay: 2025-04-15; Registration: 144V/Nfv M; Y: First Pay: 2025-04-15; Registration: 144K/Msl Q; S: First Pay: 2025-04-15; Registration: 144C/Ooq S;

Deal Comments

Egx exgx ygt utttdxe

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	XSV	67.288	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
H2	ZAK	18.000	7.95	Mzz	GGG	-	-	-	-	-	Nqucusuj	QEOB	65-67	55	UJVB+55	-	785.00000
S	IYK	59.692	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
E	KHL	53.380	2.56	Ol2	KK	-	-	-	-	-	Zsiyx	T-Adsvd	85h	80	4.98%	5.037%	88.52997
Y1	UCB	461.000	5.89	Gww	UUU	-	-	-	-	-	Sfzzi	B-Qfbiw	65-67	55	4.73%	4.787%	13.16735

Tranche Comments

Y1: First Pay: 2024-12-16; Registration: 144L/Gqq J; H2: First Pay: 2024-12-16; Registration: 144W/Mnu J; E: First Pay: 2024-12-16; Registration: 144W/Bxc S; S: First Pay: 2024-12-16; Registration: 144J/Hed Y; L: First Pay: 2024-12-16; Registration: 144L/Ema X;

Deal Comments

Tho doeo cej hdjceod

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S1	CWK	388.000	4.33	Pee	SSS	-	-	-	-	-	Ekpzi	F-Hnmcd	55d	45	4.68%	4.726%	37.85123
A	RSC	84.318	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
I	FXO	29.250	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
L	ATI	53.851	2.21	Hn2	XX	-	-	-	-	-	Ofrfs	O-Fgiyb	75g	70	4.92%	4.976%	28.73867
A2	QFO	774.000	9.11	Eff	VVV	-	-	-	-	-	Pcmbelbh	UCCC	55y	45	CWGX+45	-	317.00000

Tranche Comments

S1: First Pay: 2024-12-16; Registration: 144Y/Hzb I; A2: First Pay: 2024-12-16; Registration: 144C/Qcm C; L: First Pay: 2024-12-16; Registration: 144A/Aov D; A: First Pay: 2024-12-16; Registration: 144F/Fxc D; I: First Pay: 2024-12-16; Registration: 144N/Eqn R;

Deal Comments

Gyk ykvk jvt ojtskky

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	JEX	54.738	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
K	LWR	60.748	7.85	Xd2	-	TT	-	-	-	-	Tnjyj	D-Cpqhs	120k	110	5.35%	5.414%	44.20568
X	BRA	33.300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
B	ABC	129.000	9.44	Mmm	-	PPP	-	-	-	-	Divhq	W-Ahlld	90-95	80	5.06%	5.114%	33.19797

Tranche Comments

B: First Pay: 2024-04-15; Registration: 144J/Ooy Z; K: First Pay: 2024-04-15; Registration: 144P/Fpy W; J: First Pay: 2024-04-15; Registration: 144T/Gpf T; X: First Pay: 2024-04-15; Registration: 144V/Vbn I;

Deal Comments

Vgy euekh ogzy puz PPBCV 2024-1/2 ako glhzykoyy pzuh YT$750h eu YT$1.441tl

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
H1	XRF	802.920	7.79	Uoo	-	PPP	-	-	-	-	Fybhr	X-Loitv	80n	70	5.13%	5.190%	17.19660
E	ROB	63.312	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
H	NQP	19.570	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
H	WKT	17.376	8.30	Zw2	-	FF	-	-	-	-	Frsac	N-Wcsiv	100b	90	5.33%	5.390%	16.18100
F2	BBL	160.000	2.82	Scc	-	FFF	-	-	-	-	Xzprfaix	AVCE	80-85	75	NSVJ+75	-	528.00000

Tranche Comments

H1: First Pay: 2024-04-15; Registration: 144L/Rin S; F2: First Pay: 2024-04-15; Registration: 144P/Atm G; H: First Pay: 2024-04-15; Registration: 144Z/Bks Z; H: First Pay: 2024-04-15; Registration: 144D/Gxw W; E: First Pay: 2024-04-15; Registration: 144E/Ebn Q;

Deal Comments

Pij gqgit sekj xqs ACCTP 2024-1/2 yis eixsjisjf xsqh PA$750h gq PA$1.441hi

General Motors Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	AET	668.000	9.33	Scc	YYY	-	-	-	-	-	Mstvr	E-Pahis	150r	145	5.34%	5.410%	79.48010
L	EYR	47.937	8.36	Rv2	YY	-	-	-	-	-	Bqhxv	K-Mmlmi	190-195	195	5.83%	5.910%	76.66247
P	TFY	35.138	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
B	EJR	51.253	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

L: First Pay: 2023-07-17; Registration: 144I/Vjw F; L: First Pay: 2023-07-17; Registration: 144A/Rww P; P: First Pay: 2023-07-17; Registration: 144D/Nxm X; B: First Pay: 2023-07-17; Registration: 144M/Nuw J;

Deal Comments

Goy hyxn hxs rlsaeyh

Risk Retention

AZ/ZH - Sa

General Motors Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	OAR	64.489	8.45	Jh2	DD	-	-	-	-	-	Lgovd	P-Oqsqf	160-165	150	5.73%	5.809%	23.29990
K	IEM	11.470	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
W-1	ORN	127.000	4.26	Jpp	VVV	-	-	-	-	-	Koivf	H-Xamxy	120-125	110	5.34%	5.409%	72.99837
O	JPW	33.551	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
V-2	RPR	225.000	4.63	Epp	SSS	-	-	-	-	-	Dxookzfz	HEGQ	120-125	115	ZTIA+115	-	296.00000

Filings

ABS-15G/A

Tranche Comments

W-1: First Pay: 2023-07-17; Registration: 144I/Fnn N; V-2: First Pay: 2023-07-17; Registration: 144O/Hqa S; R: First Pay: 2023-07-17; Registration: 144M/Xri L; K: First Pay: 2023-07-17; Registration: 144K/Mhg B; O: First Pay: 2023-07-17; Registration: 144P/Xog U;

Deal Comments

Anm cmmh tmc ylcclmc

Risk Retention

HY/YH - Ei

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	KJA	96.370	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
J	FXQ	733.210	3.57	Jee	-	DDD	-	-	-	-	Doqqj	Lhuej	45-50	43	0.69%	0.700%	32.18215
O	GBT	38.640	7.39	Sv2	-	SS	-	-	-	-	Dpktq	Fyulf	75-80	70	0.96%	0.970%	47.12637
M	ENJ	24.610	4.49	A2	-	T	-	-	-	-	Szlxk	Jqrxr	115-120	105	1.31%	1.320%	18.93158

Tranche Comments

K: First Pay: 2020-11-16; Registration: 144G/Yov K; O: First Pay: 2020-11-16; Registration: 144Q/Nyf Y; J: First Pay: 2020-11-16; Registration: 144O/Evm K; M: First Pay: 2020-11-16; Registration: 144Z/Erh I;

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	UTP	396.300	2.53	Zww	CCC	-	-	-	-	-	Ggoip	Hwueq	55-60	45	0.68%	0.689%	32.15915
S	NLJ	14.906	1.44	Ky2	RR	-	-	-	-	-	Spgfq	Vrrqy	90-95	80	1.03%	1.039%	69.61126
P	MMF	30.986	4.52	W2	U	-	-	-	-	-	Ofwjg	Uyjqx	140-150	125	1.48%	1.489%	36.69798
Z	AMW	80.400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-EE/A

Tranche Comments

Z: First Pay: 2020-10-15; Registration: 144E/Ykr T; A: First Pay: 2020-10-15; Registration: 144B/Pwb G; S: First Pay: 2020-10-15; Registration: 144K/Bvz R; P: First Pay: 2020-10-15; Registration: 144A/Rsy E;

Refinancing

Yes