Exhibit 34.2



Report
of Independent Registered Public Accounting Firm





The Board
of Directors of GE Commercial Distribution Finance Corporation:



We have examined management’s
assessment, included in the accompanying management’s Assertion of Compliance, that GE Commercial Distribution Finance Corporation
(GE or the Company) complied with the servicing criteria set forth in Item 1122(d) of the Securities and Exchange Commission’s
Regulation AB for asset-backed securities transactions for which the Company acted as servicer involving floorplan receivables,
accounts receivable and asset-based lending receivables (the Platform), except for servicing criteria 1122(d)(1)(iii), 1122(d)(1)(iv),
1122(d)(2)(iii), 1122(d)(2)(iv),1122(d)(2)(vi), 1122(d)(3)(i),
1122(d)(3)(ii), 1122(d)(3)(iii), 1122(d)(3)(iv), 1122(d)(4)(x), 1122(d)(4)(xiii) and 1122(d)(4)(xv), which the Company has determined
are not applicable to the activities it performs with respect to the Platform, as of and for the twelve months ended December 31,
2012. With respect to servicing criterion 1122(d)(2)(ii), the Company makes such disbursements on behalf of obligors but does not
make such disbursements to investors. With respect to servicing criterion 1122(d)(4)(xii), there were no activities performed during
the twelve months ended December 31, 2012, with respect to the Platform because there were no occurrences of events that would
require the Company to perform such activities. Appendix B to management’s Assertion of Compliance identifies the individual
asset-backed transactions and securities defined by management as constituting the Platform. Management is responsible for the
Company’s compliance with the servicing criteria. Our responsibility is to express an opinion on management’s assessment
about the Company’s compliance based on our examination.



Our examination was conducted in accordance
with the standards of the Public Company Accounting Oversight Board (United States)and, accordingly, included examining,
on a test basis, evidence about the Company’s compliance with the servicing criteria specified above and performing such
other procedures as we considered necessary in the circumstances. Our examination included testing selected asset-backed transactions
and securities that comprise the Platform, testing selected servicing activities related to the Platform, and determining whether
the Company processed those selected transactions and performed those selected activities in compliance with the servicing criteria.
Furthermore, our procedures were limited to the selected transactions and servicing activities performed by the Company during
the period covered by this report. Our procedures were not designed to determine whether errors may have occurred either prior
to or subsequent to our tests that may have affected the balances or amounts calculated or reported by the Company during the period
covered by this report for the selected transactions or any other transactions. We believe that our examination provides a reasonable
basis for our opinion. Our examination does not provide a legal determination on the Company’s compliance with the servicing
criteria.



As described in the accompanying
management’s Assertion of Compliance, for servicing criteria 1122(d)(2)(i), 1122(d)(2)(vii)(A)-(B), 1122(d)(2)(vii)(D) and
1122(d)(4)(iv), the Company has engaged various vendors to perform the activities required by these servicing criteria. The Company
has determined that none of these vendors is considered a “servicer” as defined in Item 1101(j) of Regulation AB, and
the Company has elected to take responsibility for assessing compliance with the servicing criteria applicable to each vendor as
permitted by Interpretation 17.06 of the SEC Division of Corporation Finance Manual of Publicly Available Telephone Interpretations
(“Interpretation 17.06”).  As permitted by Interpretation 17.06, the Company has asserted that it has policies
and procedures in place designed to provide reasonable assurance that the vendors’ activities comply in all material respects
with the servicing criteria applicable to each vendor.  The Company is solely responsible for determining that it meets the
SEC requirements to apply Interpretation 17.06 for the vendors and related criteria as described in its assertion, and we performed
no procedures with respect to the Company’s eligibility to apply Interpretation 17.06.















In our opinion, management’s
assessment that the Company complied with the aforementioned servicing criteria, including servicing criteria 1122(d)(2)(i), 1122(d)(2)(vii)(A)-(B),
1122(d)(2)(vii)(D) and 1122(d)(4)(iv) for which compliance is determined based on Interpretation 17.06 as described above, as of
and for the twelve months ended December 31, 2012 is fairly stated in all material respects.





/s/ KPMG LLP

Chicago, Illinois

March 21, 2013



















GE COMMERCIAL
DISTRIBUTION FINANCE CORPORATION



Management’s Assertion of Compliance

| | 1. | Management of GE Commercial Distribution Finance Corporation (the “Company”) is responsible
for assessing compliance with the servicing criteria applicable to it under paragraph (d) of Item 1122 of Regulation AB promulgated
by the Securities and Exchange Commission, as of and for the twelve months ended December 31, 2012 (the “Reporting Period”),
as set forth in Appendix A hereto. Appendix B identifies the transactions covered by this report and includes asset-backed securities
transactions for which the Company acted as servicer involving floorplan receivables, accounts receivable and asset based lending
receivables (the “Platform”);
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 2. | The Company has engaged certain vendors, which are not “servicers” as defined in Item
1101(j) of Regulation AB (the “Vendors”), to perform specific, limited or scripted activities, and the Company’s
management elects to take responsibility for assessing compliance with the servicing criteria or portions of the servicing criteria
applicable to such Vendors’ activities as set forth in Appendix A hereto, as permitted by Interpretation 17.06 of the SEC
Division of Corporation Finance Manual of Publicly Available Telephone Interpretations. Management has policies and procedures
in place designed to provide reasonable assurance that the Vendors’ activities comply in all material respects with the servicing
criteria applicable to each Vendor;
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 3. | The Company’s management has assessed the Company’s compliance with the applicable
servicing criteria as of December 31, 2012 and for the Reporting Period. In making this assessment, management used the criteria
set forth by the Securities and Exchange Commission in paragraph (d) of Item 1122 of Regulation AB except as set forth in paragraph
4 below;
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 4. | The criteria listed in the column titled “Inapplicable Servicing Criteria” in Appendix
A hereto are inapplicable to the Company based on the activities it performs, directly or through its Vendors, with respect to
the Platform;
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 5. | Based on such assessment, management believes that, as of December 31, 2012 and for the Reporting
Period with respect to the Platform, the Company has complied, in all material respects, with the aforementioned applicable servicing
criteria relating to the servicing of the Platform;
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 6. | The Company has not identified and is not aware of any material instance of noncompliance by the
Vendors with the applicable servicing criteria as of December 31, 2012 and for the Reporting Period with respect to the Platform;
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------









| | 7. | The Company has not identified any material deficiency in its policies and procedures to monitor
the compliance by the Vendors with the applicable servicing criteria as of December 31, 2012 and for the Reporting Period with
respect to the Platform; and
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | 8. | KPMG LLP, an independent registered public accounting firm, has issued an attestation report on
the Company’s assessment of compliance with the applicable servicing criteria as of December 31, 2012 and for the Reporting
Period.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------















[SIGNATURE PAGE FOLLOWS]



















March 21, 2013



| | GE Commercial Distribution Finance Corporation
| | ----------------------------------------------
| |                                               
| | By:                                           
| | Name:                                         
| | Title:                                        









APPENDIX A

|Servicing Criteria | ApplicableServicing Criteria                                                                                                                                                                                                                                                                                                                                          |                                                          
|------------------ | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ---------------------------------------------------------
|Reference          | Criteria                                                                                                                                                                                                                                                                                                                                                              | Performed
        Directly
        by
        the Company
|                   | General Servicing Considerations                                                                                                                                                                                                                                                                                                                                      |                                                          
|1122(d)(1)(i)      | Policies and procedures are instituted to monitor any performance or other triggers and events of default in accordance with the transaction agreements.                                                                                                                                                                                                              | X                                                        
|1122(d)(1)(ii)     | If any material servicing activities are outsourced to third parties, policies and procedures are instituted to monitor the third party’s performance and compliance with such servicing activities.                                                                                                                                                                  | X                                                        
|1122(d)(1)(iii)    | Any requirements in the transaction agreements to maintain a back-up servicer for the pool assets are maintained.                                                                                                                                                                                                                                                     |                                                          
|1122(d)(1)(iv)     | A fidelity bond and errors and omissions policy is in effect on the party participating in the servicing function throughout the reporting period in the amount of coverage required by and otherwise in accordance with the terms of the transaction agreements.                                                                                                     |                                                          
|                   | Cash Collection and Administration                                                                                                                                                                                                                                                                                                                                    |                                                          
|1122(d)(2)(i)      | Payments on pool assets are deposited into the appropriate custodial bank accounts and related bank clearing accounts no more than two business days following receipt, or such other number of days specified in the transaction agreements.                                                                                                                         | X                                                        
|1122(d)(2)(ii)     | Disbursements made via wire transfer on behalf of an obligor or to an investor are made only by authorized personnel.                                                                                                                                                                                                                                                 | X2                                                       
|1122(d)(2)(iii)    | Advances of funds or guarantees regarding collections, cash flows or distributions, and any interest or other fees charged for such advances, are made, reviewed and approved as specified in the transaction agreements.                                                                                                                                             |                                                          
|1122(d)(2)(iv)     | The related accounts for the transaction, such as cash reserve accounts or accounts established as a form of overcollateralization, are separately maintained (e.g., with respect to commingling of cash) as set forth in the transaction agreements.                                                                                                                 |                                                          
|1122(d)(2)(v)      | Each custodial account is maintained at a federally insured depository institution as set forth in the transaction agreements. For purposes of this criterion, “federally insured depository institution” with respect to a foreign financial institution means a foreign financial institution that meets the requirements of Rule 240. 13k-1(b)(1) of this chapter. | X                                                        



_____________________________

1
Certain of the activities described in servicing criterion 1122(d)(2)(i) are outsourced to Vendors and the Company has elected
to take responsibility for assessing such Vendors’ compliance with servicing criterion 1122(d)(2)(i).

2
With respect to servicing criterion 1122(d)(2)(ii), the Company makes such disbursements on behalf of obligors but does not make
such disbursements to investors.









|Servicing Criteria | ApplicableServicing Criteria                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |                                                          
|------------------ | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ---------------------------------------------------------
|Reference          | Criteria                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      | Performed
        Directly
        by
        the Company
|1122(d)(2)(vi)     | Unissued checks are safeguarded so as to prevent unauthorized access.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |                                                          
|1122(d)(2)(vii)    | Reconciliations are prepared on a monthly basis for all asset-backed securities related bank accounts, including custodial accounts and related bank clearing accounts. These reconciliations: (A) Are mathematically accurate; (B) Are prepared within 30 calendar days after the bank statement cutoff date, or such other number of days specified in the transaction agreements; (C) Are reviewed and approved by someone other than the person who prepared the reconciliation; and (D) Contain explanations for reconciling items. These reconciling items are resolved within 90 calendar days of their original identification, or such other number of days specified in the transaction agreements. | X3, 4                                                    
|                   | Investor Remittances and Reporting                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                                          
|1122(d)(3)(i)      | Reports to investors, including those to be filed with the Commission, are maintained in accordance with the transaction agreements and applicable Commission requirements. Specifically, such reports: (A) Are prepared in accordance with timeframes and other terms set forth in the transaction agreements; (B) Provide information calculated in accordance with the terms specified in the transaction agreements; (C) Are filed with the Commission as required by its rules and regulations; and (D) Agree with investors’ or the trustee’s records as to the total unpaid principal balance and number of pool assets serviced by the Servicer.                                                      |                                                          
|1122(d)(3)(ii)     | Amounts due to investors are allocated and remitted in accordance with timeframes, distribution priority and other terms set forth in the transaction agreements.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |                                                          
|1122(d)(3)(iii)    | Disbursements made to an investor are posted within two business days to the Servicer’s investor records, or such other number of days specified in the transaction agreements.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |                                                          
|1122(d)(3)(iv)     | Amounts remitted to investors per the investor reports agree with cancelled checks, or other form of payment, or custodial bank statements.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |                                                          
|                   | Pool Asset Administration                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |                                                          



_____________________________

3
The activities described in servicing criterion 1122(d)(2)(vii) are outsourced to Vendors and the Company has elected to take responsibility
for assessing such Vendors’ compliance with the servicing criterion 1122(d)(2)(vii) (other than the activities described
in clause (C) thereof, which are performed directly by the Company) for the twelve months ended December 31, 2012.

4
With respect to servicing criterion 1122(d)(2)(vii)(B), which relates to the timeliness of preparation of bank reconciliations,
as permitted by criterion 1122(d)(2)(vii)(B), the Company has assessed compliance with this criterion based on the number of days
specified for such bank reconciliations in the transaction agreements, which state that bank reconciliations are to be performed
in accordance with the Company’s credit and collection policy. The Company’s credit and collection policy requires
reconciliations to be performed within 40 calendar days after the bank statement cutoff date.











|Servicing Criteria | ApplicableServicing Criteria                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |                                                          
|------------------ | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | ---------------------------------------------------------
|Reference          | Criteria                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             | Performed
        Directly
        by
        the Company
|1122(d)(4)(i)      | Collateral or security on pool assets is maintained as required by the transaction agreements or related pool asset documents.                                                                                                                                                                                                                                                                                                                                                                                                                                                       | X                                                        
|1122(d)(4)(ii)     | Pool assets and related documents are safeguarded as required by the transaction agreements.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         | X                                                        
|1122(d)(4)(iii)    | Any additions, removals or substitutions to the asset pool are made, reviewed and approved in accordance with any conditions or requirements in the transaction agreements.                                                                                                                                                                                                                                                                                                                                                                                                          | X                                                        
|1122(d)(4)(iv)     | Payments on pool assets, including any payoffs, made in accordance with the related pool asset documents are posted to the applicable servicer’s obligor records maintained no more than two business days after receipt, or such other number of days specified in the transaction agreements, and allocated to principal, interest or other items (e.g., escrow) in accordance with the related pool asset documents.                                                                                                                                                              | X                                                        
|1122(d)(4)(v)      | The servicer’s records regarding the pool assets agree with the servicer’s records with respect to an obligor’s unpaid principal balance.                                                                                                                                                                                                                                                                                                                                                                                                                                            | X                                                        
|1122(d)(4)(vi)     | Changes with respect to the terms or status of an obligor's pool assets (e.g., loan modifications or re-agings) are made, reviewed and approved by authorized personnel in accordance with the transaction agreements and related pool asset documents.                                                                                                                                                                                                                                                                                                                              | X                                                        
|1122(d)(4)(vii)    | Loss mitigation or recovery actions (e.g., forbearance plans, modifications and deeds in lieu of foreclosure, foreclosures and repossessions, as applicable) are initiated, conducted and concluded in accordance with the timeframes or other requirements established by the transaction agreements.                                                                                                                                                                                                                                                                               | X                                                        
|1122(d)(4)(viii)   | Records documenting collection efforts are maintained during the period a pool assets is delinquent in accordance with the transaction agreements. Such records are maintained on at least a monthly basis, or such other period specified in the transaction agreements, and describe the entity’s activities in monitoring delinquent pool assets including, for example, phone calls, letters and payment rescheduling plans in cases where delinquency is deemed temporary (e.g., illness or unemployment).                                                                      | X                                                        
|1122(d)(4)(ix)     | Adjustments to interest rates or rates of return for pool assets with variable rates are computed based on the related pool asset documents.                                                                                                                                                                                                                                                                                                                                                                                                                                         | X                                                        
|1122(d)(4)(x)      | Regarding any funds held in trust for an obligor (such as escrow accounts): (A) Such funds are analyzed, in accordance with the obligor’s pool asset documents, on at least an annual basis, or such other period specified in the transaction agreements; (B) Interest on such funds is paid, or credited, to obligors in accordance with applicable pool asset documents and state laws; and (C) Such funds are returned to the obligor within 30 calendar days of full repayment of the related pool asset, or such other number of days specified in the transaction agreements. |                                                          



_____________________________

5
Servicing criterion 1122(d)(4)(iv) is applicable to the activities performed by Vendors with respect to the Platform only as it
relates to certain allocations of payments on pool assets to principal, interest or other items in accordance with the related
pool asset documents.











|Servicing Criteria | ApplicableServicing Criteria                                                                                                                                                                                                                                                                                                                                                                    |                                                          
|------------------ | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ---------------------------------------------------------
|Reference          | Criteria                                                                                                                                                                                                                                                                                                                                                                                        | Performed
        Directly
        by
        the Company
|1122(d)(4)(xi)     | Payments made on behalf of an obligor (such as tax or insurance payments) are made on or before the related penalty or expiration dates, as indicated on the appropriate bills or notices for such payments, provided that such support has been received by the servicer at least 30 calendar days prior to these dates, or such other number of days specified in the transaction agreements. | X                                                        
|1122(d)(4)(xii)    | Any late payment penalties in connection with any payment to be made on behalf of an obligor are paid from the servicer’s funds and not charged to the obligor, unless the late payment was due to the obligor’s error or omission.                                                                                                                                                             | X6                                                       
|1122(d)(4)(xiii)   | Disbursements made on behalf of an obligor are posted within two business days to the obligor’s records maintained by the servicer, or such other number of days specified in the transaction agreements.                                                                                                                                                                                       |                                                          
|1122(d)(4)(xiv)    | Delinquencies, charge-offs and uncollectable accounts are recognized and recorded in accordance with the transaction agreements.                                                                                                                                                                                                                                                                | X                                                        
|1122(d)(4)(xv)     | Any external enhancement or other support, identified in Item 1114(a)(1) through (3) or Item 1115 of this Regulation AB, is maintained as set forth in the transaction agreements.                                                                                                                                                                                                              |                                                          



_____________________________

6
With respect to servicing criterion 1122(d)(4)(xii), there were no activities performed during the twelve months ended December
31, 2012, with respect to the Platform because there were no occurrences of events that would require the Company to perform such
activities.











APPENDIX B







GE Dealer Floorplan Master Note Trust,
Series 2007-1



GE Dealer Floorplan Master Note Trust,
Series 2008-A



GE Dealer Floorplan Master Note Trust,
Series 2009-1



GE Dealer Floorplan Master Note Trust,
Series 2009-2



GE Dealer Floorplan Master Note Trust,
Series 2009-B



GE Dealer Floorplan Master Note Trust,
Series 2010-A



GE Dealer Floorplan Master Note Trust,
Series 2010-B



GE Dealer Floorplan Master Note Trust,
Series 2011-1



GE Dealer Floorplan Master Note Trust,
Series 2011-A



GE Dealer Floorplan Master Note Trust,
Series 2012-1



GE Dealer Floorplan Master Note Trust,
Series 2012-2



GE Dealer Floorplan Master Note Trust,
Series 2012-3



GE Dealer Floorplan Master Note Trust,
Series 2012-4