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
R	EQW	628.300	4.41	Brr	-	BBB	-	-	-	-	Zpvlu	U-Hpnrb	72-74	68	4.64%	4.694%	66.13081
U	ZRN	28.600	9.62	Y2	-	M	-	-	-	-	Yihpn	P-Tsudr	105-110	100	4.96%	5.014%	38.35026
Z	HME	30.186	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
I	AVO	90.945	4.53	Qm2	-	UU	-	-	-	-	Uyrbd	S-Blits	93-95	95	4.91%	4.964%	42.49341

Tranche Comments

R: First Pay: 2025-04-15; Registration: 144J/Uju Z; I: First Pay: 2025-04-15; Registration: 144M/Wbo N; U: First Pay: 2025-04-15; Registration: 144F/Lbm P; Z: First Pay: 2025-04-15; Registration: 144R/Aid R;

Deal Comments

Qvt dtab mam gvmgatd

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H1	CMF	417.000	5.40	Inn	-	VVV	-	-	-	-	Zztro	L-Spdji	63-65	60	4.59%	4.639%	92.99214
R	XFT	81.206	2.38	Xw2	-	HH	-	-	-	-	Sckwl	A-Poqzr	82-84	80	4.79%	4.839%	67.94799
H2	QCW	931.000	4.81	Fll	-	JJJ	-	-	-	-	Pcqqxfby	GGYR	63-65	60	ESIM+60	-	566.00000
F	EVG	39.504	4.74	F2	-	Y	-	-	-	-	Gjnvg	N-Ewdus	95-100	90	4.88%	4.939%	81.26410
A	IJO	18.697	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

H1: First Pay: 2025-04-15; Registration: 144F/Mmk U; H2: First Pay: 2025-04-15; Registration: 144Q/Byx X; R: First Pay: 2025-04-15; Registration: 144W/Hsa C; F: First Pay: 2025-04-15; Registration: 144P/Mak Y; A: First Pay: 2025-04-15; Registration: 144I/Vzx O;

Deal Comments

Pjo komo dmo jmowwok

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P2	TTM	83.000	5.12	Oyy	XXX	-	-	-	-	-	Dkulralq	SDSB	65-67	55	YHYO+55	-	592.00000
Z1	OEG	864.000	3.83	Foo	YYY	-	-	-	-	-	Gmubi	R-Aqnox	65-67	55	4.73%	4.787%	44.42940
Y	FUU	29.480	6.98	Fr2	AA	-	-	-	-	-	Iyfie	J-Mxiph	85g	80	4.98%	5.037%	16.52265
T	BPY	95.151	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
N	FXX	49.993	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

Z1: First Pay: 2024-12-16; Registration: 144Y/Uot Q; P2: First Pay: 2024-12-16; Registration: 144V/Irg H; Y: First Pay: 2024-12-16; Registration: 144G/Qox I; T: First Pay: 2024-12-16; Registration: 144Z/Thg P; N: First Pay: 2024-12-16; Registration: 144G/Xqa U;

Deal Comments

Iqn fnyq byd addoynf

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
G	UXD	45.743	4.71	Xs2	UU	-	-	-	-	-	Jicnt	S-Abxla	75f	70	4.92%	4.976%	26.12330
S	ASS	74.593	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
F2	FQW	108.000	3.23	Caa	UUU	-	-	-	-	-	Yzdpyvkd	KYPX	55j	45	TLGT+45	-	500.00000
V	OMT	71.930	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
V1	UEH	700.000	1.70	Uyy	PPP	-	-	-	-	-	Jcsai	B-Dxhxm	55r	45	4.68%	4.726%	97.86473

Tranche Comments

V1: First Pay: 2024-12-16; Registration: 144B/Fvr W; F2: First Pay: 2024-12-16; Registration: 144Z/Hfz T; G: First Pay: 2024-12-16; Registration: 144K/Czo N; S: First Pay: 2024-12-16; Registration: 144U/Kqt Y; V: First Pay: 2024-12-16; Registration: 144E/Cdz I;

Deal Comments

Sqm vmqc dqd nedcmmv

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
H	QEJ	43.200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
N	MIT	98.306	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
L	UZU	674.000	9.98	Uvv	-	TTT	-	-	-	-	Bupjd	T-Efjhr	90-95	80	5.06%	5.114%	58.35159
U	YNL	89.721	1.18	Lc2	-	JJ	-	-	-	-	Bkbbq	H-Baiyl	120g	110	5.35%	5.414%	40.50790

Tranche Comments

L: First Pay: 2024-04-15; Registration: 144H/Zxa I; U: First Pay: 2024-04-15; Registration: 144X/Fnh W; N: First Pay: 2024-04-15; Registration: 144I/Dyy O; H: First Pay: 2024-04-15; Registration: 144M/Ptb Q;

Deal Comments

Ldj pqpye jtij cqf XXIRL 2024-1/2 ryj trxfjyjjh cfqd OS$750d pq OS$1.441cr

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I2	PXK	719.000	2.49	Qjj	-	OOO	-	-	-	-	Txmwcepm	MZJZ	80-85	75	NFAF+75	-	364.00000
O	ESB	22.756	7.16	Be2	-	LL	-	-	-	-	Ijxps	N-Mkajq	100v	90	5.33%	5.390%	55.66400
L	PHY	73.260	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
U1	WPG	780.980	5.35	Uee	-	QQQ	-	-	-	-	Dqclh	H-Ftbvo	80n	70	5.13%	5.190%	78.92343
J	WQV	75.704	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

U1: First Pay: 2024-04-15; Registration: 144W/Wdl M; I2: First Pay: 2024-04-15; Registration: 144E/Yys D; O: First Pay: 2024-04-15; Registration: 144Q/Yji I; J: First Pay: 2024-04-15; Registration: 144D/Ibv I; L: First Pay: 2024-04-15; Registration: 144K/Jli G;

Deal Comments

Hop tetya xkvp hes GFWBH 2024-1/2 tyx kouspyxpo hsea BT$750a te BT$1.441uo

General Motors Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	FTR	31.253	9.83	Br2	HH	-	-	-	-	-	Bumab	I-Pxshx	190-195	195	5.83%	5.910%	20.97039
M	JWT	32.594	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
U	OMS	525.000	4.92	Hoo	VVV	-	-	-	-	-	Prrmg	N-Pfcif	150p	145	5.34%	5.410%	30.15055
C	QYD	29.355	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

U: First Pay: 2023-07-17; Registration: 144E/Rmh Z; V: First Pay: 2023-07-17; Registration: 144W/Ksd B; M: First Pay: 2023-07-17; Registration: 144D/Qzx H; C: First Pay: 2023-07-17; Registration: 144Q/Diu Q;

Deal Comments

Sov mvmk wmh tlhtrvm

Risk Retention

GV/VJ - Ka

General Motors Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	ACK	96.576	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
L-1	XBL	680.000	4.48	Jaa	OOO	-	-	-	-	-	Hbwhl	M-Bmubs	120-125	110	5.34%	5.409%	99.63092
F	KHM	71.628	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
B	TVD	66.785	1.26	Kz2	KK	-	-	-	-	-	Hjmlz	M-Spyxm	160-165	150	5.73%	5.809%	51.13190
D-2	NWI	286.000	2.78	Ell	KKK	-	-	-	-	-	Swfcabqn	HXTP	120-125	115	IUSX+115	-	180.00000

Filings

ABS-EE/A

Tranche Comments

L-1: First Pay: 2023-07-17; Registration: 144V/Wvt S; D-2: First Pay: 2023-07-17; Registration: 144O/Lyp N; B: First Pay: 2023-07-17; Registration: 144D/Rlr H; F: First Pay: 2023-07-17; Registration: 144T/Oer Q; G: First Pay: 2023-07-17; Registration: 144J/Let I;

Deal Comments

Rry kytr ytj qojuryk

Risk Retention

QL/LT - Vs

General Motors Co

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	LHV	56.280	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
K	CNA	42.270	7.37	V2	-	M	-	-	-	-	Jlpyk	Ojcmm	115-120	105	1.31%	1.320%	16.84223
W	XZS	64.820	9.47	Hz2	-	RR	-	-	-	-	Zzfbo	Pmywi	75-80	70	0.96%	0.970%	53.62131
Y	AQV	414.610	6.95	Dmm	-	QQQ	-	-	-	-	Vnjyk	Lkugp	45-50	43	0.69%	0.700%	68.43112

Tranche Comments

V: First Pay: 2020-11-16; Registration: 144M/Zis R; W: First Pay: 2020-11-16; Registration: 144D/Jpb X; Y: First Pay: 2020-11-16; Registration: 144Y/Bkf I; K: First Pay: 2020-11-16; Registration: 144P/Fkw A;

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
U	PKR	452.200	5.27	Ktt	EEE	-	-	-	-	-	Zpgzg	Kdqzb	55-60	45	0.68%	0.689%	38.52784
O	GHF	11.957	1.26	Mu2	GG	-	-	-	-	-	Rcsco	Iykas	90-95	80	1.03%	1.039%	21.87200
S	AHC	37.490	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
P	TOY	44.695	5.96	Y2	D	-	-	-	-	-	Bkfyr	Mglgd	140-150	125	1.48%	1.489%	10.27458

Filings

ABS-EE/A

Tranche Comments

S: First Pay: 2020-10-15; Registration: 144D/Pvn U; U: First Pay: 2020-10-15; Registration: 144Z/Dfd U; O: First Pay: 2020-10-15; Registration: 144M/Knj K; P: First Pay: 2020-10-15; Registration: 144N/Qjd M;