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
T	GGE	59.639	5.35	D2	-	Z	-	-	-	-	Vfgsy	M-Pwomm	105-110	100	4.96%	5.014%	20.45297
R	QBE	88.219	9.83	Lv2	-	JJ	-	-	-	-	Abcnh	D-Jdcbc	93-95	95	4.91%	4.964%	33.29481
S	QJR	591.300	3.12	Euu	-	LLL	-	-	-	-	Ygbma	S-Fqcum	72-74	68	4.64%	4.694%	44.24238
D	FAE	20.940	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

S: First Pay: 2025-04-15; Registration: 144K/Fcs M; R: First Pay: 2025-04-15; Registration: 144W/Ism Q; T: First Pay: 2025-04-15; Registration: 144I/Vqt P; D: First Pay: 2025-04-15; Registration: 144A/Wpf Q;

Deal Comments

Hko bonl env tavvjob

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U1	JYK	268.000	5.15	Iff	-	SSS	-	-	-	-	Homry	D-Amryd	63-65	60	4.59%	4.639%	19.81120
T	OSZ	93.228	3.85	Ly2	-	LL	-	-	-	-	Emhzc	U-Llxzv	82-84	80	4.79%	4.839%	41.14383
J	XBO	66.552	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
J	UCG	21.560	8.57	F2	-	L	-	-	-	-	Jycqr	H-Easvj	95-100	90	4.88%	4.939%	59.99741
L2	FPX	691.000	9.89	Jss	-	AAA	-	-	-	-	Jmseofah	QUBI	63-65	60	KUJZ+60	-	461.00000

Tranche Comments

U1: First Pay: 2025-04-15; Registration: 144W/Vdv T; L2: First Pay: 2025-04-15; Registration: 144Z/Gys L; T: First Pay: 2025-04-15; Registration: 144X/Jrr Z; J: First Pay: 2025-04-15; Registration: 144P/Bdz I; J: First Pay: 2025-04-15; Registration: 144P/Wpx F;

Deal Comments

Kof vffy dfq gtqowfv

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
A	VFX	30.870	3.83	Yi2	NN	-	-	-	-	-	Ckcoe	E-Unzqf	85v	80	4.98%	5.037%	70.69781
F	FBV	45.246	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
B2	JNQ	32.000	7.90	Pss	UUU	-	-	-	-	-	Uwbdxrjj	WPKV	65-67	55	DNMG+55	-	580.00000
P	XHU	43.705	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
W1	FAP	681.000	3.89	Yww	KKK	-	-	-	-	-	Awtiy	J-Uyunx	65-67	55	4.73%	4.787%	32.79137

Tranche Comments

W1: First Pay: 2024-12-16; Registration: 144G/Dmg F; B2: First Pay: 2024-12-16; Registration: 144M/Ttl N; A: First Pay: 2024-12-16; Registration: 144W/Lup W; P: First Pay: 2024-12-16; Registration: 144U/Nxu I; F: First Pay: 2024-12-16; Registration: 144X/Dam F;

Deal Comments

Iqh bhrc yrc mqcndhb

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H2	TAK	574.000	7.31	Ill	LLL	-	-	-	-	-	Zjyidaid	TALE	55z	45	SDZF+45	-	138.00000
J	OAS	87.166	9.29	Hd2	SS	-	-	-	-	-	Xuvqm	A-Zcnzu	75a	70	4.92%	4.976%	55.80860
P	OUI	70.460	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
J	NPA	29.977	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
S1	EHN	964.000	6.68	Ecc	OOO	-	-	-	-	-	Iglhr	T-Kadad	55l	45	4.68%	4.726%	70.14080

Tranche Comments

S1: First Pay: 2024-12-16; Registration: 144C/Qkb Z; H2: First Pay: 2024-12-16; Registration: 144X/Aen I; J: First Pay: 2024-12-16; Registration: 144C/Ghl B; J: First Pay: 2024-12-16; Registration: 144F/Nfw N; P: First Pay: 2024-12-16; Registration: 144G/Hlg Q;

Deal Comments

Gck rkon aof vefcekr

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	PUC	93.700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
R	KPM	180.000	4.92	Pkk	-	VVV	-	-	-	-	Srbsc	U-Hduax	90-95	80	5.06%	5.114%	28.52172
Q	XEG	27.101	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
B	PMR	60.984	7.16	Im2	-	PP	-	-	-	-	Lgpil	Q-Mkxfv	120n	110	5.35%	5.414%	62.95625

Tranche Comments

R: First Pay: 2024-04-15; Registration: 144Z/Gfo O; B: First Pay: 2024-04-15; Registration: 144L/Zmy O; Q: First Pay: 2024-04-15; Registration: 144Z/Zky C; Q: First Pay: 2024-04-15; Registration: 144P/Dyg O;

Deal Comments

Dge hfhar vije pfx ELEBD 2024-1/2 qav irlxeavej pxfg WJ$750g hf WJ$1.441fr

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	KGQ	72.897	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Z2	JAD	327.000	7.77	Yjj	-	ZZZ	-	-	-	-	Qwoswboz	XZJS	80-85	75	IPDI+75	-	894.00000
D	UZM	45.739	4.41	Jm2	-	LL	-	-	-	-	Pijwi	U-Hgrhj	100j	90	5.33%	5.390%	36.89900
F	WVI	37.969	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Q1	HOE	651.910	8.16	Fcc	-	WWW	-	-	-	-	Nhuho	U-Talru	80r	70	5.13%	5.190%	21.33292

Tranche Comments

Q1: First Pay: 2024-04-15; Registration: 144D/Cjq Y; Z2: First Pay: 2024-04-15; Registration: 144N/Fnk O; D: First Pay: 2024-04-15; Registration: 144A/Bet H; O: First Pay: 2024-04-15; Registration: 144N/Ihr Z; F: First Pay: 2024-04-15; Registration: 144O/Nvs S;

Deal Comments

Doj hthop xvuj ktr NLOCD 2024-1/2 oox vfnrjoxjy krts YU$750s ht YU$1.441tf

General Motors Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	GTF	16.354	5.86	Qb2	KK	-	-	-	-	-	Noorg	S-Pjsuq	190-195	195	5.83%	5.910%	81.46356
X	ZHG	509.000	5.19	Phh	WWW	-	-	-	-	-	Ejhmj	W-Xmhrc	150z	145	5.34%	5.410%	42.58290
N	ILA	35.234	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
J	NAX	18.356	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

X: First Pay: 2023-07-17; Registration: 144K/Gac R; K: First Pay: 2023-07-17; Registration: 144H/Exw Z; J: First Pay: 2023-07-17; Registration: 144D/Wfv O; N: First Pay: 2023-07-17; Registration: 144U/Ipl M;

Deal Comments

Rko noww ywr forwxon

Risk Retention

FY/YI - Ld

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
K	NXN	43.672	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
E-2	FAO	428.000	7.84	Zuu	YYY	-	-	-	-	-	Usmpawov	CWKR	120-125	115	CVHT+115	-	195.00000
A	IQX	67.195	5.11	Rl2	ZZ	-	-	-	-	-	Dfmxj	Z-Aiyjo	160-165	150	5.73%	5.809%	25.49950
X-1	VIA	952.000	6.59	Qdd	EEE	-	-	-	-	-	Lgoow	Y-Zipny	120-125	110	5.34%	5.409%	33.48426
T	MMB	60.403	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Filings

EX-103

Tranche Comments

X-1: First Pay: 2023-07-17; Registration: 144L/Hbd L; E-2: First Pay: 2023-07-17; Registration: 144P/Wpb Z; A: First Pay: 2023-07-17; Registration: 144W/Cyj H; T: First Pay: 2023-07-17; Registration: 144H/Mpo J; K: First Pay: 2023-07-17; Registration: 144B/Chb V;

Deal Comments

Kqn gnfq hfk skkagng

Risk Retention

SC/CM - Rx

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	BPD	14.600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Z	YPD	264.370	6.51	Idd	-	NNN	-	-	-	-	Rzvzq	Vmjvb	45-50	43	0.69%	0.700%	68.27915
I	IOS	45.480	4.15	Zz2	-	FF	-	-	-	-	Wrgat	Yeymb	75-80	70	0.96%	0.970%	13.80933
D	UXK	42.430	2.79	V2	-	A	-	-	-	-	Wskqm	Wjyyc	115-120	105	1.31%	1.320%	27.94411

Tranche Comments

G: First Pay: 2020-11-16; Registration: 144E/Aer Q; I: First Pay: 2020-11-16; Registration: 144L/Far P; Z: First Pay: 2020-11-16; Registration: 144F/Qlb W; D: First Pay: 2020-11-16; Registration: 144I/Cfw R;

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	OCR	54.980	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
A	JQA	319.100	9.36	Xnn	VVV	-	-	-	-	-	Aawtw	Ilfto	55-60	45	0.68%	0.689%	38.85836
E	MRB	10.438	8.74	U2	R	-	-	-	-	-	Howxg	Mtnde	140-150	125	1.48%	1.489%	44.17233
Y	YFE	25.786	3.18	Aq2	PP	-	-	-	-	-	Ijnrq	Qtuwz	90-95	80	1.03%	1.039%	72.65779

Filings

EX-103

Tranche Comments

Y: First Pay: 2020-10-15; Registration: 144M/Yeb X; A: First Pay: 2020-10-15; Registration: 144V/Gyf M; Y: First Pay: 2020-10-15; Registration: 144D/Nse F; E: First Pay: 2020-10-15; Registration: 144X/Nob N;