##### 



EXHIBIT 99.4




---



##### 



GE Dealer Floorplan Master Note Trust
2005-1
 Payment Date:
    
    1/20/2006Collection Period Ended:
    
    12/31/2005Closing Date:
    
    5/5/2005Next Payment Date:
    
    2/21/2006Expected Principal Payment Date:
    
    4/21/2008Final Maturity Date:
    
    4/20/2010
 Note Payment Detail
 PrincipalPayment
    
    Interest PaymentClass
    
    CUSIP
    
    Interest Rate
    
    Original Face Value
    
    Beginning Class Balance
    
    Amount
    
    Amount
    
    Total
    
    Ending Class BalanceA
    
    
    36159LGA1
    
    
    
    4.41000
    %
    
    
    1,190,000,000.00
    
    
    
    1,190,000,000.00
    
    
    
    0.00
    
    
    
    31,982,270.54
    
    
    
    31,982,270.54
    
    
    
    1,190,000,000.00B
    
    
    36159LAH9
    
    
    
    4.60000
    %
    
    
    37,600,000.00
    
    
    
    37,600,000.00
    
    
    
    0.00
    
    
    
    1,062,127.79
    
    
    
    1,062,127.79
    
    
    
    37,600,000.00C
    
    
    36159LAJ5
    
    
    
    4.84000
    %
    
    
    22,400,000.00
    
    
    
    22,400,000.00
    
    
    
    0.00
    
    
    
    671,583.67
    
    
    
    671,583.67
    
    
    
    22,400,000.00TOTALS
    
    
    
    
    
    
    
    1,250,000,000.00
    
    
    
    1,250,000,000.00
    
    
    
    0.00
    
    
    
    33,715,982.00
    
    
    
    33,715,982.00
    
    
    
    1,250,000,000.00
 Beginning of Month Balance
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    5,155,209,155.18New Volume
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    13,574,217,408.08Principal Collections
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    13,232,170,525.74Defaulted Amount
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    10,561,672.64End of Month Balance
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    5,486,694,364.88Over ConcentrationsDealer Overconcentration
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    0.00Manufacturer Overconcentration
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    0.00Product Line Overconcentration
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    0.00Total
    
    
    
    
    
    OverconcentrationCollectionsPrincipal Collections
    
    
    13,232,170,525.74
    
    
    
    
    
    
    
    0.00
    
    
    
    
    
    
    
    13,232,170,525.74Non Principal Collections
    
    
    294,385,244.27
    
    
    
    
    
    
    
    0.00
    
    
    
    
    
    
    
    294,385,244.27Total Collections
    
    
    13,526,555,770.01
    
    
    
    
    
    
    
    0.00
    
    
    
    
    
    
    
    13,526,555,770.01DefaultsDefault Amount
    
    
    10,561,672.64
    
    
    
    
    
    
    
    0.00
    
    
    
    
    
    
    
    10,561,672.64Series Allocation Percentage
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    23.72
    %Investor Default Amount
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    2,571,277.88Charge-OffsInvestor Charge-offs
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    0.00Values above Include the Note Trust Certificate




---



##### 



GE Dealer Floorplan Master Note Trust
2005-1
 Payment Date:
    
    1/20/2006Collection Period Ended:
    
    12/31/2005Closing Date:
    
    5/5/2005Next Payment Date:
    
    2/21/2006Expected Principal Payment Date:
    
    4/21/2008Final Maturity Date:
    
    4/20/2010
 Allocation of Available Non Principal CollectionsSeries Collection Allocation Percentage
    
    
    23.72
    %Available Non Principal Collections Allocated to Series
    
    
    
    
    
    
    79,098,591.64Application of Available Non Principal Collections and Available Principal Collections(a) Available Non Principal Collections Allocated to Series
    
    
    
    
    
    
    79,098,591.64(i) (A) Amount to Indenture Trustee
    
    
    
    
    
    
    6,500.00(B) Amount to Trustee
    
    
    
    
    
    
    7,500.00(C) Amount to Administrator
    
    
    
    
    
    
    2,000.00(D) Amount to Custodian
    
    
    
    
    
    
    0.00(ii) Noteholder Servicing Fee
    
    
    
    
    
    
    10,324,878.97Unpaid Servicer Advances and interest thereon
    
    
    
    
    
    
    0.00(iii) Class A Monthly Interest
    
    
    
    
    
    
    31,982,270.54(iv) Class B Monthly Interest
    
    
    
    
    
    
    1,062,127.79(v) Class C Monthly Interest
    
    
    
    
    
    
    671,583.67(vi) Investor Default Amount (treated as Available Principal Collections)
    
    
    2,571,277.88Required Deposit to Principal Amount
    
    
    
    
    
    
    0.00(vii) Investor Charge-Offs
    
    
    0.00Reimbursement of Investor Charge-Offs
    
    
    0.00Unreimbursed Investor Charge-Offs
    
    
    0.00Reallocation Principal Collections
    
    
    0.00Reimbursement of Reallocated Principal Collections
    
    
    0.00Unreimbursed Reallocated Principal Collections
    
    
    0.00Sum of Unreimbursed Investor Charge-Offs and Reallocated Principal Collections
    
    
    
    
    
    
    0.00(viii) Amount Required to be Deposited to the Reserve Account
    
    
    
    
    
    
    0.00




---



##### 



GE Dealer Floorplan Master Note Trust
2005-1
 Payment Date:
    
    1/20/2006Collection Period Ended:
    
    12/31/2005Closing Date:
    
    5/5/2005Next Payment Date:
    
    2/21/2006Expected Principal Payment Date:
    
    4/21/2008Final Maturity Date:
    
    4/20/2010
 (ix) Remaining Amounts due to:Indenture Trustee
    
    
    0.00Trustee
    
    
    0.00Administrator
    
    
    0.00Custodian
    
    
    0.00(x) Amounts otherwise required to be Deposited to Principal AccountExcess Non Principal Collections for Series 2004-1
    
    
    37,243,713.08Excess Non Principal Collections for Series 2004-2
    
    
    36,988,504.73Excess Non Principal Collections for Series 2005-1
    
    
    35,041,730.67Excess Non Principal Collections for Series 2005-2
    
    
    8,137,855.55Total Non Principal Collections
    
    
    117,411,804.03Non Principal Shortfalls for Series 2004-1
    
    
    0.00Non Principal Shortfalls for Series 2004-2
    
    
    0.00Non Principal Shortfalls for Series 2005-1
    
    
    0.00Non Principal Shortfalls for Series 2005-2
    
    
    0.00Total Non Principal Shortfalls
    
    
    0.00Aggregate Excess Non Principal applied to Non Principal Shortfalls for Series 2004-1
    
    
    0.00Aggregate Excess Non Principal applied to Non Principal Shortfalls for Series 2004-2
    
    
    0.00Aggregate Excess Non Principal applied to Non Principal Shortfalls for Series 2005-1
    
    
    0.00Aggregate Excess Non Principal applied to Non Principal Shortfalls for Series 2005-2
    
    
    0.00Total Aggregate Excess Non Principal Applied to Non Principal Shortfalls
    
    
    0.00Released to transferor
    
    
    117,411,804.03(b) Revolving PeriodPrincipal Collections Allocated to Series According to 4.3(b)(ii)(x) of Indenture
Supplement
    
    
    3,559,670,465.26Available Principal Collections Treated as Shared Principal Collections Applied According to Section 8.5 of Indenture
    
    
    3,559,670,465.26(c) Controlled Accumulation PeriodPrincipal Collections Allocated to Series According to 4.3(b)(ii)(y) of Indenture Supplement(i) Monthly Principal Deposited into Principal Account
    
    
    0.00(ii) Monthly Principal Deposited to Distribution Account and paid to:
    
    
    0.00Class A
    
    
    0.00Class B
    
    
    0.00Class C
    
    
    0.00(iii) Amounts Remaining as Shared Principal Collections Applied According to Section 8.5 of Indenture
    
    
    0.00




---



##### 



GE Dealer Floorplan Master Note Trust
2005-1
 Payment Date:
    
    1/20/2006Collection Period Ended:
    
    12/31/2005Closing Date:
    
    5/5/2005Next Payment Date:
    
    2/21/2006Expected Principal Payment Date:
    
    4/21/2008Final Maturity Date:
    
    4/20/2010
 Early Amortization PeriodPrincipal Collections Allocated to Series According to 4.3(b)(ii)(z) of Indenture Supplement
    
    
    0.00(i) Monthly Principal Deposited into the Principal Account
    
    
    0.00(ii) Monthly Principal Deposited to Distribution Account and paid to
:Class A
    
    
    0.00Class B
    
    
    0.00Class C
    
    
    0.00(iii) Amounts Remaining as Shared Principal Collections Applied According to Section 8.5 of Indenture
    
    
    0.00Shared Principal Collections for Sharing SeriesAggregate Shared Principal Collections for Principal Sharing Series
    
    
    11,491,470,802.99Aggregate Principal Shortfall for Principal Sharing Series
    
    
    0.00Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2004-1
    
    
    0.00Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2004-2
    
    
    0.00Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2005-1
    
    
    0.00Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2005-2
    
    
    0.00Amount Deposited into the Excess Funding Account
    
    
    0.00Released to Transferor
    
    
    11,491,470,802.99Reserve Account(Series Level Account)Beginning Reserve Account Amount
    
    
    39,000,000.00Required Reserve Account AmountRequired Reserve Account Percentage
    
    
    3.12
    %Note Principal Balance
    
    
    1,250,000,000.00Required Reserve Account Amount
    
    
    39,000,000.00Reserve Account Deficiency
    
    
    0.00Reserve Account Deposits
    
    
    888,441.56Reserve Account Withdrawals
    
    
    888,441.56Ending Reserve Account Amount
    
    
    39,000,000.00




---



##### 



GE Dealer Floorplan Master Note Trust
2005-1
 Payment Date:
    
    1/20/2006Collection Period Ended:
    
    12/31/2005Closing Date:
    
    5/5/2005Next Payment Date:
    
    2/21/2006Expected Principal Payment Date:
    
    4/21/2008Final Maturity Date:
    
    4/20/2010
 Non Principal Account(Series Level Account)Beginning Balance
    
    
    0.00Deposits
    
    
    33,729,982.00Disbursements
    
    
    33,729,982.00Ending Balance
    
    
    0.00Principal Account(Series Level Account)Beginning Balance
    
    
    0.00Deposits
    
    
    0.00Disbursements
    
    
    0.00Ending Balance
    
    
    0.00Free Equity AmountNote Trust Principal Balance
    
    
    5,486,694,364.88Aggregate Collateral Amount for all Series of Notes
    
    
    4,525,252,000.00Free Equity Amount
    
    
    961,442,364.88Minimum Free Equity Percentage
    
    
    5.00
    %Note Trust Principal Balance
    
    
    4,500,000,000.00Minimum Free Equity Amount
    
    
    225,000,000.00Excess Funding Account(Trust Level Account)Beginning Balance
    
    
    0.00Deposits
    
    
    0.00Disbursements
    
    
    0.00Ending Balance
    
    
    0.00Monthly Payment RateCurrent Monthly Payment Rate
    
    
    31.35
    %Prior Monthly Payment Rate
    
    
    32.61
    %Second Prior Monthly Payment Rate
    
    
    35.15
    %3 Month Average Monthly Payment Rate
    
    
    33.04
    %




---



##### 



GE Dealer Floorplan Master Note Trust
2005-1
 Payment Date:
    
    1/20/2006Collection Period Ended:
    
    12/31/2005Closing Date:
    
    5/5/2005Next Payment Date:
    
    2/21/2006Expected Principal Payment Date:
    
    4/21/2008Final Maturity Date:
    
    4/20/2010
 Summary of Allocation to CollectionsTotal Principal Collections
    
    
    13,232,170,525.74Principal Collections Allocated to Series 2004-1
    
    
    3,595,625,984.70Principal Collections Allocated to Series 2004-2
    
    
    3,595,625,984.70Principal Collections Allocated to Series 2005-1
    
    
    3,559,670,465.26Principal Collections Allocated to Series 2005-2
    
    
    740,548,368.33Principal Collections Not Allocated to Any Series and Released to Transferor
    
    
    1,740,699,722.75Total Non Principal Collections
    
    
    294,385,244.27Non Principal Collections Allocated to Series 2004-1
    
    
    79,897,550.70Non Principal Collections Allocated to Series 2004-2
    
    
    79,897,550.70Non Principal Collections Allocated to Series 2005-1
    
    
    79,098,591.64Non Principal Collections Allocated to Series 2005-2
    
    
    18,170,738.67Non Principal Collections Not Allocated to Any Series and Released to Transferor
    
    
    37,320,812.56




---



##### 



GE Dealer Floorplan Master Note Trust
2005-2
 Payment Date:
    
    1/20/2006Collection Period Ended:
    
    12/31/2005Closing Date:
    
    10/20/2005Next Payment Date:
    
    2/21/2006Expected Principal Payment Date:
    
    9/20/2008Final Maturity Date:
    
    9/20/2010
 Note Payment Detail
 PrincipalBeginning Class
    
    Payment
    
    Interest Payment
    
    
    
    
    
    Ending ClassClass
    
    CUSIP
    
    Interest Rate
    
    Original Face Value
    
    Balance
    
    Amount
    
    Amount
    
    Total
    
    BalanceA
    
    
    36159LAK2
    
    
    
    4.40000
    %
    
    
    714,000,000.00
    
    
    
    714,000,000.00
    
    
    
    0.00
    
    
    
    7,675,528.96
    
    
    
    7,675,528.96
    
    
    
    714,000,000.00B
    
    
    36159LAL0
    
    
    
    4.57000
    %
    
    
    22,600,000.00
    
    
    
    22,600,000.00
    
    
    
    0.00
    
    
    
    252,769.36
    
    
    
    252,769.36
    
    
    
    22,600,000.00C
    
    
    36159LAM8
    
    
    
    4.75000
    %
    
    
    13,400,000.00
    
    
    
    13,400,000.00
    
    
    
    0.00
    
    
    
    156,036.10
    
    
    
    156,036.10
    
    
    
    13,400,000.00TOTALS
    
    
    
    
    
    
    750,000,000.00
    
    
    
    750,000,000.00
    
    
    
    0.00
    
    
    
    8,084,334.42
    
    
    
    8,084,334.42
    
    
    
    750,000,000.00
 Beginning of Month Balance
    
    
    4,477,516,845.03New Volume
    
    
    5,884,388,910.24Principal Collections
    
    
    4,867,553,468.90Defaulted Amount
    
    
    7,657,921.49End of Month Balance
    
    
    5,486,694,364.88Over ConcentrationsDealer Overconcentration
    
    
    0.00Manufacturer Overconcentration
    
    
    0.00Product Line Overconcentration
    
    
    0.00
 Total
    
    
    
    
    
    OverconcentrationCollectionsPrincipal Collections
    
    
    4,867,553,468.90
    
    
    
    
    
    
    
    0.00
    
    
    
    
    
    
    
    4,867,553,468.90Non Principal Collections
    
    
    119,547,112.11
    
    
    
    
    
    
    
    0.00
    
    
    
    
    
    
    
    119,547,112.11Total Collections
    
    
    4,987,100,581.01
    
    
    
    
    
    
    
    0.00
    
    
    
    
    
    
    
    4,987,100,581.01DefaultsDefault Amount
    
    
    7,657,921.49
    
    
    
    
    
    
    
    0.00
    
    
    
    
    
    
    
    7,657,921.49Series Allocation Percentage
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    14.23
    %Investor Default Amount
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    1,107,156.06Charge-OffsInvestor Charge-offs
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    0.00
 Values above Include the Note Trust Certificate




---



##### 



GE Dealer Floorplan Master Note Trust
2005-2
 Payment Date:
    
    1/20/2006Collection Period Ended:
    
    12/31/2005Closing Date:
    
    10/20/2005Next Payment Date:
    
    2/21/2006Expected Principal Payment Date:
    
    9/20/2008Final Maturity Date:
    
    9/20/2010
 Allocation of Available Non Principal CollectionsSeries Collection Allocation Percentage
    
    
    
    
    
    
    14.23
    %Available Non Principal Collections Allocated to Series
    
    
    
    
    
    
    18,170,738.67Application of Available Non Principal Collections and Available Principal Collections(a) Available Non Principal Collections Allocated to Series
    
    
    
    
    
    
    18,170,738.67(i) (A) Amount to Indenture Trustee
    
    
    
    
    
    
    0.00(B) Amount to Trustee
    
    
    
    
    
    
    14,500.00(C) Amount to Administrator
    
    
    
    
    
    
    750.00(D) Amount to Custodian
    
    
    
    
    
    
    0.00(ii) Noteholder Servicing Fee
    
    
    
    
    
    
    1,933,298.70Unpaid Servicer Advances and interest thereon
    
    
    
    
    
    
    0.00(iii) Class A Monthly Interest
    
    
    
    
    
    
    7,675,528.96(iv) Class B Monthly Interest
    
    
    
    
    
    
    252,769.36(v) Class C Monthly Interest
    
    
    
    
    
    
    156,036.10(vi) Investor Default Amount (treated as Available Principal Collections)
    
    
    1,107,156.06Required Deposit to Principal Amount
    
    
    
    
    
    
    0.00(vii) Investor Charge-Offs
    
    
    0.00Reimbursement of Investor Charge-Offs
    
    
    0.00Unreimbursed Investor Charge-Offs
    
    
    0.00Reallocation Principal Collections
    
    
    0.00Reimbursement of Reallocated Principal Collections
    
    
    0.00Unreimbursed Reallocated Principal Collections
    
    
    0.00Sum of Unreimbursed Investor Charge-Offs and Reallocated Principal Collections
    
    
    
    
    
    
    0.00(viii) Amount Required to be Deposited to the Reserve Account
    
    
    
    
    
    
    0.00




---



##### 



GE Dealer Floorplan Master Note Trust
2005-2
 Payment Date:
    
    1/20/2006Collection Period Ended:
    
    12/31/2005Closing Date:
    
    10/20/2005Next Payment Date:
    
    2/21/2006Expected Principal Payment Date:
    
    9/20/2008Final Maturity Date:
    
    9/20/2010
 (ix) Remaining Amounts due to :Indenture Trustee
    
    
    0.00Trustee
    
    
    0.00Administrator
    
    
    0.00Custodian
    
    
    0.00(x) Amounts otherwise required to be Deposited to Principal AccountExcess Non Principal Collections for Series 2004-1
    
    
    12,969,433.13Excess Non Principal Collections for Series 2004-2
    
    
    12,873,599.79Excess Non Principal Collections for Series 2005-1
    
    
    12,728,309.59Excess Non Principal Collections for Series 2005-2
    
    
    8,137,855.55Total Non Principal Collections
    
    
    46,709,198.06Non Principal Shortfalls for Series 2004-1
    
    
    0.00Non Principal Shortfalls for Series 2004-2
    
    
    0.00Non Principal Shortfalls for Series 2005-1
    
    
    0.00Non Principal Shortfalls for Series 2005-2
    
    
    0.00Total Non Principal Shortfalls
    
    
    0.00Aggregate Excess Non Principal applied to Non Principal Shortfalls for Series 2004-1
    
    
    0.00Aggregate Excess Non Principal applied to Non Principal Shortfalls for Series 2004-2
    
    
    0.00Aggregate Excess Non Principal applied to Non Principal Shortfalls for Series 2005-1
    
    
    0.00Aggregate Excess Non Principal applied to Non Principal Shortfalls for Series 2005-2
    
    
    0.00Total Aggregate Excess Non Principal Applied to Non Principal Shortfalls
    
    
    0.00Released to transferor
    
    
    46,709,198.06(b) Revolving PeriodPrincipal Collections Allocated to Series According to 4.3(b)(ii)(x) of Indenture Supplement
    
    
    740,548,368.33Available Principal Collections Treated as Shared Principal Collections Applied According to Section 8.5 of Indenture
    
    
    740,548,368.33( c) Controlled Accumulation PeriodPrincipal Collections Allocated to Series According to 4.3(b)(ii)(y) of Indenture Supplement(i) Monthly Principal Deposited into Principal Account
    
    
    0.00(ii) Monthly Principal Deposited to Distribution Account and paid to:
    
    
    0.00Class A
    
    
    0.00Class B
    
    
    0.00Class C
    
    
    0.00(iii) Amounts Remaining as Shared Principal Collections Applied According to Section 8.5 of Indenture
    
    
    0.00




---



##### 



GE Dealer Floorplan Master Note Trust
2005-2
 Payment Date:
    
    1/20/2006Collection Period Ended:
    
    12/31/2005Closing Date:
    
    10/20/2005Next Payment Date:
    
    2/21/2006Expected Principal Payment Date:
    
    9/20/2008Final Maturity Date:
    
    9/20/2010
 Early Amortization PeriodPrincipal Collections Allocated to Series According to 4.3(b)(ii)(z) of Indenture Supplement
    
    
    0.00(i) Monthly Principal Deposited into the Principal Account
    
    
    0.00(ii) Monthly Principal Deposited to Distribution Account and paid to :Class A
    
    
    0.00Class B
    
    
    0.00Class C
    
    
    0.00(iii) Amounts Remaining as Shared Principal Collections Applied According to Section 8.5 of Indenture
    
    
    0.00Shared Principal Collections for Sharing SeriesAggregate Shared Principal Collections for Principal Sharing Series
    
    
    4,468,223,979.83Aggregate Principal Shortfall for Principal Sharing Series
    
    
    0.00Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2004-1
    
    
    0.00Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2004-2
    
    
    0.00Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2005-1
    
    
    0.00Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2005-2
    
    
    0.00Amount Deposited into the Excess Funding Account
    
    
    0.00Released to Transferor
    
    
    4,468,223,979.83Reserve Account(Series Level Account)Beginning Reserve Account Amount
    
    
    23,400,000.00Required Reserve Account AmountRequired Reserve Account Percentage
    
    
    3.12
    %Note Principal Balance
    
    
    750,000,000.00Required Reserve Account Amount
    
    
    23,400,000.00Reserve Account Deficiency
    
    
    0.00Reserve Account Deposits
    
    
    182,778.22Reserve Account Withdrawals
    
    
    182,778.22Ending Reserve Account Amount
    
    
    23,400,000.00




---



##### 



GE Dealer Floorplan Master Note Trust
2005-2
 Payment Date:
    
    1/20/2006Collection Period Ended:
    
    12/31/2005Closing Date:
    
    10/20/2005Next Payment Date:
    
    2/21/2006Expected Principal Payment Date:
    
    9/20/2008Final Maturity Date:
    
    9/20/2010
 Non Principal Account(Series Level Account)Beginning Balance
    
    
    0.00Deposits
    
    
    8,098,834.42Disbursements
    
    
    8,098,834.42Ending Balance
    
    
    0.00Principal Account(Series Level Account)Beginning Balance
    
    
    0.00Deposits
    
    
    0.00Disbursements
    
    
    0.00Ending Balance
    
    
    0.00Free Equity AmountNote Trust Principal Balance
    
    
    5,486,694,364.88Aggregate Collateral Amount for all Series of Notes
    
    
    4,525,252,000.00Free Equity Amount
    
    
    961,442,364.88Minimum Free Equity Percentage
    
    
    5.00
    %Note Trust Principal Balance
    
    
    4,500,000,000.00Minimum Free Equity Amount
    
    
    225,000,000.00Excess Funding Account(Trust Level Account)Beginning Balance
    
    
    0.00Deposits
    
    
    0.00Disbursements
    
    
    0.00Ending Balance
    
    
    0.00Monthly Payment RateCurrent Monthly Payment Rate
    
    
    31.35
    %Prior Monthly Payment Rate
    
    
    32.61
    %Second Prior Monthly Payment Rate
    
    
    35.15
    %3 Month Average Monthly Payment Rate
    
    
    33.04
    %




---



##### 



GE Dealer Floorplan Master Note Trust
2005-2
 Payment Date:
    
    1/20/2006Collection Period Ended:
    
    12/31/2005Closing Date:
    
    10/20/2005Next Payment Date:
    
    2/21/2006Expected Principal Payment Date:
    
    9/20/2008Final Maturity Date:
    
    9/20/2010
 Summary of Allocation to CollectionsTotal Principal Collections
    
    
    4,867,553,468.90Principal Collections Allocated to Series 2004-1
    
    
    1,246,714,165.48Principal Collections Allocated to Series 2004-2
    
    
    1,246,714,165.48Principal Collections Allocated to Series 2005-1
    
    
    1,234,247,280.54Principal Collections Allocated to Series 2005-2
    
    
    740,548,368.33Principal Collections Not Allocated to Any Series and Released to Transferor
    
    
    399,329,489.07Total Non Principal Collections
    
    
    119,547,112.11Non Principal Collections Allocated to Series 2004-1
    
    
    30,590,462.77Non Principal Collections Allocated to Series 2004-2
    
    
    30,590,462.77Non Principal Collections Allocated to Series 2005-1
    
    
    30,284,564.43Non Principal Collections Allocated to Series 2005-2
    
    
    18,170,738.67Non Principal Collections Not Allocated to Any Series and Released to Transferor
    
    
    9,910,883.47