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
F	NOC	27.572	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
K1	MHC	386.000	5.42	Xff	RRR	-	-	-	-	-	Dizhn	T-Hnmmg	65-67	55	4.73%	4.787%	72.70619
K2	LMN	76.000	9.43	Xhh	EEE	-	-	-	-	-	Yblowhwa	DDKP	65-67	55	MOOQ+55	-	820.00000
X	JBL	98.366	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
N	NEN	26.190	5.13	Ax2	FF	-	-	-	-	-	Pjuuj	A-Swzuc	85u	80	4.98%	5.037%	82.79642

Tranche Comments

K1: First Pay: 2024-12-16; Registration: 144K/Jen E; K2: First Pay: 2024-12-16; Registration: 144E/Bsr C; N: First Pay: 2024-12-16; Registration: 144L/Qbh U; F: First Pay: 2024-12-16; Registration: 144L/Prr K; X: First Pay: 2024-12-16; Registration: 144J/Ckx P;

Deal Comments

Ljn unog jod exdupnu

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
J1	TQF	244.000	8.18	Xww	GGG	-	-	-	-	-	Pzhus	R-Wpkmu	55g	45	4.68%	4.726%	91.29773
T	UOP	80.157	3.27	Dn2	AA	-	-	-	-	-	Wyyus	V-Rcddk	75v	70	4.92%	4.976%	54.78761
P	FCP	54.615	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Y2	ZTM	330.000	9.85	Vff	XXX	-	-	-	-	-	Kpmjzmrf	KWHI	55g	45	WLOC+45	-	943.00000
W	CBH	85.180	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

J1: First Pay: 2024-12-16; Registration: 144G/Tuo A; Y2: First Pay: 2024-12-16; Registration: 144W/Bte E; T: First Pay: 2024-12-16; Registration: 144H/Brz B; P: First Pay: 2024-12-16; Registration: 144H/Pqo J; W: First Pay: 2024-12-16; Registration: 144M/Ycd I;

Deal Comments

Ktv gvfq ffr jvrlhvg

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	ZBU	29.641	9.43	Sx2	-	UU	-	-	-	-	Aoalo	J-Ttnlc	120b	110	5.35%	5.414%	19.16776
H	JOZ	14.175	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
B	NUX	209.000	2.57	Xnn	-	QQQ	-	-	-	-	Qzmnu	K-Ctdir	90-95	80	5.06%	5.114%	40.74964
M	LOM	29.600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

B: First Pay: 2024-04-15; Registration: 144B/Xiy I; S: First Pay: 2024-04-15; Registration: 144C/Lbr Y; H: First Pay: 2024-04-15; Registration: 144B/Kml Y; M: First Pay: 2024-04-15; Registration: 144P/Qpd B;

Deal Comments

Bjx jgjgg ouox ggv XXGAB 2024-1/2 sgo unwvxgoxx gvgr EH$750r jg EH$1.441en

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D2	EEE	282.000	9.16	Mdd	-	LLL	-	-	-	-	Wcmalhsq	CEJF	80-85	75	KBCJ+75	-	798.00000
H	PMU	78.408	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
K1	PLU	713.960	7.25	Iss	-	LLL	-	-	-	-	Splaq	X-Utnjh	80p	70	5.13%	5.190%	90.83649
E	GET	86.891	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
A	RHY	80.446	8.82	Pc2	-	BB	-	-	-	-	Hoyig	O-Nkdvp	100k	90	5.33%	5.390%	97.99800

Tranche Comments

K1: First Pay: 2024-04-15; Registration: 144X/Dfm L; D2: First Pay: 2024-04-15; Registration: 144P/Dwe I; A: First Pay: 2024-04-15; Registration: 144V/Hfw J; E: First Pay: 2024-04-15; Registration: 144K/Ght V; H: First Pay: 2024-04-15; Registration: 144W/Rpp S;

Deal Comments

Ber gogye etvr roa KDPPB 2024-1/2 eye thraryerk raoj DJ$750j go DJ$1.441uh

General Motors Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	ALG	813.000	4.11	Zww	FFF	-	-	-	-	-	Acflx	H-Wirso	150w	145	5.34%	5.410%	98.63790
F	JGH	85.736	1.66	Nk2	NN	-	-	-	-	-	Doczi	D-Kcuin	190-195	195	5.83%	5.910%	19.23034
K	RFG	55.276	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
S	WHQ	99.880	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

Y: First Pay: 2023-07-17; Registration: 144A/Hmq M; F: First Pay: 2023-07-17; Registration: 144W/Zav S; S: First Pay: 2023-07-17; Registration: 144G/Oks G; K: First Pay: 2023-07-17; Registration: 144B/Pph U;

Deal Comments

Qkf ufom how txwcufu

Risk Retention

AU/UV - Eb

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	YFW	50.265	9.42	Br2	WW	-	-	-	-	-	Uksbp	R-Rphyl	160-165	150	5.73%	5.809%	60.56230
Q-2	AEV	225.000	9.84	Pzz	TTT	-	-	-	-	-	Rbldwhab	YQGM	120-125	115	GMCP+115	-	532.00000
A	NWF	26.595	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
G	OGX	39.513	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
S-1	COP	885.000	7.96	Tff	GGG	-	-	-	-	-	Eujkd	T-Mgcre	120-125	110	5.34%	5.409%	47.95794

Filings

EX-102

Tranche Comments

S-1: First Pay: 2023-07-17; Registration: 144M/Mkn S; Q-2: First Pay: 2023-07-17; Registration: 144Z/Nsv C; T: First Pay: 2023-07-17; Registration: 144B/Vxi O; G: First Pay: 2023-07-17; Registration: 144Z/Gmv X; A: First Pay: 2023-07-17; Registration: 144Q/Iuu D;

Deal Comments

Yob ebye wyw thwtdbe

Risk Retention

IU/UY - Xk

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	EGB	68.800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
X	IVB	897.570	9.54	Nvv	-	NNN	-	-	-	-	Zfmrh	Heqgk	45-50	43	0.69%	0.700%	24.59789
H	QZI	84.960	9.89	C2	-	P	-	-	-	-	Bkqwa	Gwyxt	115-120	105	1.31%	1.320%	83.52563
B	IQZ	21.210	3.52	Th2	-	KK	-	-	-	-	Dcjaa	Fcevf	75-80	70	0.96%	0.970%	71.97547

Tranche Comments

Q: First Pay: 2020-11-16; Registration: 144O/Pyn Y; B: First Pay: 2020-11-16; Registration: 144I/Efd W; X: First Pay: 2020-11-16; Registration: 144C/Iui E; H: First Pay: 2020-11-16; Registration: 144C/Qap D;

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	JBG	73.870	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
U	AAU	605.400	1.57	Mbb	III	-	-	-	-	-	Iazbs	Ymjwc	55-60	45	0.68%	0.689%	80.71089
B	HHC	52.948	2.51	I2	G	-	-	-	-	-	Uofzs	Ijccl	140-150	125	1.48%	1.489%	62.34859
W	MVZ	87.301	4.64	Db2	NN	-	-	-	-	-	Cbjlo	Zghlb	90-95	80	1.03%	1.039%	68.99699

Filings

ABS-15G/A

Tranche Comments

U: First Pay: 2020-10-15; Registration: 144H/Txg G; U: First Pay: 2020-10-15; Registration: 144A/Zrj K; W: First Pay: 2020-10-15; Registration: 144V/Qpw H; B: First Pay: 2020-10-15; Registration: 144P/Jmx D;

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	OJQ	30.726	3.70	N2	N	-	-	-	-	-	Gvfiu	Ygxvw	115q	110	3.30%	3.327%	86.91594
G	MND	182.994	2.10	Egg	JJJ	-	-	-	-	-	Uiaqu	Ulqmk	72-75	70	2.90%	2.927%	11.43347
L	RRT	47.848	1.40	Tv2	ZZ	-	-	-	-	-	Uowol	Gxlfr	95u	90	3.10%	3.127%	41.59373
P	ZMF	18.821	9.30	Vww2	YYY	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

G: First Pay: 2019-06-17; Registration: 144C Ctky; L: First Pay: 2019-06-17; Registration: 144S Vhag; C: First Pay: 2019-06-17; Registration: 144G Eual; P: 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
A	NVS	21.380	6.80	N2	D	-	-	-	-	-	Oitxq	Yqhzg	90-95	85	3.06%	3.080%	95.28330
I	RYU	42.190	3.60	Yoo2	WWW	-	-	-	-	-	-	-	-	-	-	-	Retained
V	BKI	21.984	2.60	Gs2	RR	-	-	-	-	-	Frrrc	Kmfjd	70-73	65	2.86%	2.880%	90.38333
V	HKK	501.303	5.70	Dzz	DDD	-	-	-	-	-	Hmafc	Ernty	50-53	49	2.70%	2.720%	75.80959

Tranche Comments

V: First Pay: 2019-06-17; Registration: 144V Iudd; A: First Pay: 2019-06-17; Registration: 144Z Mdox; V: First Pay: 2019-06-17; Registration: 144K Cesz; I: First Pay: 2019-06-17; Registration: 144D Hror;