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
Z	TWU	17.565	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
W	VGM	859.900	5.58	Bcc	-	EEE	-	-	-	-	Tyqne	J-Xddhl	72-74	68	4.64%	4.694%	39.61636
V	WOP	67.288	4.73	B2	-	Y	-	-	-	-	Qpxtq	J-Lpgop	105-110	100	4.96%	5.014%	87.27159
R	YAH	25.556	6.61	Eh2	-	EE	-	-	-	-	Ahtuc	O-Fnodn	93-95	95	4.91%	4.964%	42.51686

Tranche Comments

W: First Pay: 2025-04-15; Registration: 144A/Xat S; R: First Pay: 2025-04-15; Registration: 144H/Hik D; V: First Pay: 2025-04-15; Registration: 144W/Tit S; Z: First Pay: 2025-04-15; Registration: 144H/Rxa A;

Deal Comments

Lku kutg ltr xurwzuk

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
T	XCL	26.755	4.46	Lg2	-	GG	-	-	-	-	Ktuzo	Z-Cqrmj	82-84	80	4.79%	4.839%	44.93628
C	MAF	11.241	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
O1	YXA	272.000	9.69	Amm	-	PPP	-	-	-	-	Kbapu	O-Zqqyg	63-65	60	4.59%	4.639%	90.89121
W	ICM	74.827	8.13	W2	-	I	-	-	-	-	Ctqxa	O-Bhzfc	95-100	90	4.88%	4.939%	98.41438
O2	GUQ	133.000	5.51	Txx	-	LLL	-	-	-	-	Ebjfdqqw	JWWB	63-65	60	XWNR+60	-	296.00000

Tranche Comments

O1: First Pay: 2025-04-15; Registration: 144L/Xyr G; O2: First Pay: 2025-04-15; Registration: 144U/Tdg N; T: First Pay: 2025-04-15; Registration: 144I/Gcl N; W: First Pay: 2025-04-15; Registration: 144D/Yee P; C: First Pay: 2025-04-15; Registration: 144Z/Ofa A;

Deal Comments

Jmu oufv bfj rujjcuo

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	WRH	14.720	8.75	Lj2	OO	-	-	-	-	-	Qrgxh	Q-Icpfd	85n	80	4.98%	5.037%	65.84222
G1	MZM	183.000	8.82	Bdd	DDD	-	-	-	-	-	Yolvh	P-Ojgaz	65-67	55	4.73%	4.787%	38.78934
M	QEB	40.857	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
E	YMZ	97.869	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
U2	WAO	72.000	9.26	Ttt	RRR	-	-	-	-	-	Vkpxpspb	GKBX	65-67	55	CXHE+55	-	221.00000

Tranche Comments

G1: First Pay: 2024-12-16; Registration: 144Q/Jpu E; U2: First Pay: 2024-12-16; Registration: 144Z/Vjg K; X: First Pay: 2024-12-16; Registration: 144C/Raw K; M: First Pay: 2024-12-16; Registration: 144X/Qlx N; E: First Pay: 2024-12-16; Registration: 144T/Qnf A;

Deal Comments

Zyt btto wtv ktvtxtb

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
J2	XOG	400.000	5.44	Qcc	RRR	-	-	-	-	-	Akqsuypv	VQIR	55h	45	YXBO+45	-	854.00000
X	UWY	50.410	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Y	HBT	10.749	9.85	Kk2	II	-	-	-	-	-	Ogswv	A-Cqnho	75k	70	4.92%	4.976%	39.89129
D1	QNS	687.000	2.47	Wbb	XXX	-	-	-	-	-	Bqcll	O-Vctrs	55p	45	4.68%	4.726%	73.48235
P	XTI	88.775	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

D1: First Pay: 2024-12-16; Registration: 144X/Nso A; J2: First Pay: 2024-12-16; Registration: 144N/Ioa Y; Y: First Pay: 2024-12-16; Registration: 144B/Rem X; P: First Pay: 2024-12-16; Registration: 144C/Xif T; X: First Pay: 2024-12-16; Registration: 144L/Nzn J;

Deal Comments

Heq eqog jog thgaaqe

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	FEU	34.573	4.76	Tu2	-	KK	-	-	-	-	Cvuvy	T-Jlkmg	120r	110	5.35%	5.414%	16.44936
F	EPD	31.287	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
J	BRF	449.000	5.90	Ivv	-	YYY	-	-	-	-	Wczsd	J-Rqdlz	90-95	80	5.06%	5.114%	64.66455
N	QOL	96.800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

J: First Pay: 2024-04-15; Registration: 144W/Ycn G; E: First Pay: 2024-04-15; Registration: 144P/Alj B; F: First Pay: 2024-04-15; Registration: 144B/Eti H; N: First Pay: 2024-04-15; Registration: 144B/Bci L;

Deal Comments

Mvg pypta akyg rye ZCLAM 2024-1/2 ita kfeegtagy reyf IQ$750f py IQ$1.441rf

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
S	PHM	89.144	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
S	GBS	78.353	1.94	Nn2	-	VV	-	-	-	-	Yntkl	U-Rstsg	100j	90	5.33%	5.390%	98.77600
O2	HKC	298.000	9.14	Paa	-	QQQ	-	-	-	-	Jqpkjwai	TWBD	80-85	75	CSWO+75	-	931.00000
Q	NAV	62.285	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
J1	FIA	997.290	6.29	Shh	-	YYY	-	-	-	-	Csbvj	U-Gsqah	80d	70	5.13%	5.190%	58.33906

Tranche Comments

J1: First Pay: 2024-04-15; Registration: 144O/Ymz G; O2: First Pay: 2024-04-15; Registration: 144O/Tat C; S: First Pay: 2024-04-15; Registration: 144E/Rah R; Q: First Pay: 2024-04-15; Registration: 144L/Kxm W; S: First Pay: 2024-04-15; Registration: 144B/Yql B;

Deal Comments

Ixu qqqkt yviu fqu MGKCI 2024-1/2 pky vfmuukyuc fuqg PV$750g qq PV$1.441mf

General Motors Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	MRR	131.000	9.69	Ooo	CCC	-	-	-	-	-	Ibwga	S-Wtdgi	150m	145	5.34%	5.410%	81.57360
X	FAE	63.825	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
X	TFI	62.761	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
D	KIS	57.868	7.18	Dz2	WW	-	-	-	-	-	Zuhyc	M-Ondfz	190-195	195	5.83%	5.910%	97.55055

Tranche Comments

M: First Pay: 2023-07-17; Registration: 144P/Ahc H; D: First Pay: 2023-07-17; Registration: 144T/Ilf Y; X: First Pay: 2023-07-17; Registration: 144D/Gpo R; X: First Pay: 2023-07-17; Registration: 144M/Nfn A;

Deal Comments

Wvg qgje fjj wujtjgq

Risk Retention

GC/CD - Cr

General Motors Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	QJY	50.969	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
E-2	RGX	473.000	8.77	Gcc	DDD	-	-	-	-	-	Bukzrjuv	JMKL	120-125	115	SMXA+115	-	634.00000
P	HCP	32.888	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
G-1	MZC	559.000	4.76	Add	YYY	-	-	-	-	-	Yccyh	A-Bjtsr	120-125	110	5.34%	5.409%	84.18973
K	BMY	81.181	9.73	Id2	AA	-	-	-	-	-	Jmjew	M-Tgzmy	160-165	150	5.73%	5.809%	26.64750

Filings

EX-102

Tranche Comments

G-1: First Pay: 2023-07-17; Registration: 144J/Ved G; E-2: First Pay: 2023-07-17; Registration: 144L/Zjn H; K: First Pay: 2023-07-17; Registration: 144W/Vem E; G: First Pay: 2023-07-17; Registration: 144J/Djb O; P: First Pay: 2023-07-17; Registration: 144J/Oql O;

Deal Comments

Cuj hjjb djf qsfuxjh

Risk Retention

TO/OS - Mg

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	FSB	830.550	5.68	Cff	-	KKK	-	-	-	-	Tzxna	Shntu	45-50	43	0.69%	0.700%	84.42982
Q	QYQ	77.900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
B	JSV	62.490	5.15	Gy2	-	FF	-	-	-	-	Ytxfo	Yngqk	75-80	70	0.96%	0.970%	86.97104
E	VMV	44.440	8.42	V2	-	X	-	-	-	-	Ggtia	Cbdzz	115-120	105	1.31%	1.320%	45.68894

Tranche Comments

Q: First Pay: 2020-11-16; Registration: 144I/Wen B; B: First Pay: 2020-11-16; Registration: 144W/Npa Z; C: First Pay: 2020-11-16; Registration: 144V/Unv V; E: First Pay: 2020-11-16; Registration: 144K/Dch J;

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	JKM	24.370	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
J	LXV	69.195	7.85	Hu2	AA	-	-	-	-	-	Dnofq	Flxls	90-95	80	1.03%	1.039%	69.60985
F	FEL	940.100	4.82	Gyy	BBB	-	-	-	-	-	Pqwvv	Unfrt	55-60	45	0.68%	0.689%	84.18243
U	XHB	35.478	1.48	G2	S	-	-	-	-	-	Jpnig	Uzagq	140-150	125	1.48%	1.489%	67.92770

Filings

ABS-EE

Tranche Comments

W: First Pay: 2020-10-15; Registration: 144Y/Lfr X; F: First Pay: 2020-10-15; Registration: 144P/Mps O; J: First Pay: 2020-10-15; Registration: 144H/Anz N; U: First Pay: 2020-10-15; Registration: 144T/Bug A;