GE Dealer Floorplan Master Note Trust, Series 2006-3 (PDF, 31.9 KB)

GE Dealer Floorplan Master Note Trust
2006-3
Payment Date:
Collection Period Ended:
Closing Date:
Next Payment Date:
Expected Principal Payment Date:
Final Maturity Date:
2/20/2007
1/31/2007
8/10/2006
3/20/2007
7/20/2009
7/20/2011
Note Payment Detail
Original Face
Value
Class
CUSIP
Beginning
Class Balance
Principal
Payment
Amount
Interest
Payment
Amount
Ending
Class Balance
Total
Interest Rate
A
36159LAU0
5.33000%
955,000,000.00
955,000,000.00
0.00
4,100,398.61
4,100,398.61
955,000,000.00
B
36159LAV8
5.49000%
35,000,000.00
35,000,000.00
0.00
154,787.50
154,787.50
35,000,000.00
C
36159LAW6
5.67000%
10,000,000.00
10,000,000.00
0.00
45,675.00
45,675.00
10,000,000.00
1,000,000,000.00
1,000,000,000.00
0.00
4,300,861.11
4,300,861.11
1,000,000,000.00
TOTALS
Beginning of Month Balance
New Volume
Principal Collections
Defaulted Amount
9,054,715,278.60
2,434,767,107.31
2,346,860,195.79
516,499.23
End of Month Balance
9,142,105,690.89
Annualized Yield
11.07%
Overconcentrations
Are there any Dealer Overconcentrations?
0.00
Are there any Manufacturer Overconcentrations?
0.00
Are there any Product Line Overconcentrations?
0.00
Collections
Principal Collections
Non Principal Collections
Total Collections
No
No
No
Total
2,346,860,195.79
84,383,778.56
2,431,243,974.35
Overconcentration
0.00
0.00
0.00
2,346,860,195.79
84,383,778.56
2,431,243,974.35
Defaults
Default Amount
Series Allocation Percentage
Investor Default Amount
Charge-offs
Investor Charge-offs
516,499.23
0.00
516,499.23
11.04%
57,042.02
0.00
Page 1 of 8
GE Dealer Floorplan Master Note Trust
2006-3
Payment Date:
Collection Period Ended:
Closing Date:
Next Payment Date:
Expected Principal Payment Date:
Final Maturity Date:
2/20/2007
1/31/2007
8/10/2006
3/20/2007
7/20/2009
7/20/2011
Allocation of Available Non Principal Collections
Series Allocation Percentage
Available Non Principal Collections Allocated to Series
11.04%
9,319,318.83
Application of Available Non Principal Collections and Available Principal Collections
(a) Available Non Principal Collections Allocated to Series
(i)
9,319,318.83
(A) Amount to Indenture Trustee
(B) Amount to Trustee
0.00
0.00
(C) Amount to Administrator
71.43
(D) Amount to Custodian
0.00
(ii) Noteholder Servicing Fee
1,666,666.67
Unpaid Servicer Advances and interest thereon
0.00
(iii) Class A Monthly Interest
(iv) Class B Monthly Interest
(v) Class C Monthly Interest
(vi) Investor Default Amount (treated as Available Principal Collections)
4,100,398.61
154,787.50
45,675.00
57,042.02
Required Deposit to Principal Account
0.00
(vii) Investor Charge-offs
0.00
Reimbursement of Investor Charge-offs
0.00
Unreimbursed Investor Charge-offs
Reallocation Principal Collections
Reimbursement of Reallocated Principal Collections
Unreimbursed Reallocated Principal Collections
Sum of Unreimbursed Investor Charge-offs and Reallocated Principal Collections
0.00
0.00
0.00
0.00
0.00
(viii) Amount Required to be Deposited to the Reserve Account
0.00
(ix) Remaining Amounts due to:
Indenture Trustee
Trustee
Administrator
Custodian
(x) Amounts otherwise required to be Deposited to Principal Account
0.00
0.00
0.00
0.00
0.00
Page 2 of 8
GE Dealer Floorplan Master Note Trust
2006-3
Payment Date:
Collection Period Ended:
Closing Date:
Next Payment Date:
Expected Principal Payment Date:
Final Maturity Date:
2/20/2007
1/31/2007
8/10/2006
3/20/2007
7/20/2009
7/20/2011
Excess Non Principal Collections for Series 2004-2
Excess Non Principal Collections for Series 2005-1
Excess Non Principal Collections for Series 2005-2
Excess Non Principal Collections for Series 2006-1
Excess Non Principal Collections for Series 2006-2
Excess Non Principal Collections for Series 2006-3
Excess Non Principal Collections for Series 2006-4
Total Excess Non Principal Collections
Non Principal Shortfalls for Series 2004-2
Non Principal Shortfalls for Series 2005-1
Non Principal Shortfalls for Series 2005-2
Non Principal Shortfalls for Series 2006-1
Non Principal Shortfalls for Series 2006-2
Non Principal Shortfalls for Series 2006-3
0.00
0.00
0.00
0.00
0.00
0.00
Non Principal Shortfalls for Series 2006-4
0.00
Total Non Principal Shortfalls
0.00
Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls for Series 2004-2
0.00
Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls for Series 2005-1
0.00
Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls for Series 2005-2
0.00
Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls for Series 2006-1
0.00
Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls for Series 2006-2
0.00
Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls for Series 2006-3
0.00
Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls for Series 2006-4
0.00
Total Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls
0.00
Released to Transferor
(b)
25,092,273.59
Revolving Period
Principal Collections Allocated to Series According to 4.3(b)(ii)(x) of Indenture Supplement
Available Principal Collections Treated as Shared Principal Collections Applied According to Section 8.5 of Indenture
(c)
4,215,054.49
4,155,007.55
2,500,253.02
5,027,373.47
1,651,435.90
3,351,719.62
4,191,429.54
25,092,273.59
Controlled Accumulation Period
Principal Collections Allocated to Series According to 4.3(b)(ii)(y) of Indenture Supplement
(i) Monthly Principal Deposited into the Principal Account
(ii) Monthly Principal Deposited to Distribution Account and paid to:
259,186,525.87
259,186,525.87
0.00
0.00
0.00
Class A
Class B
0.00
Class C
0.00
(iii) Amounts Remaining as Shared Principal Collections Applied According to Section 8.5 of Indenture
0.00
Page 3 of 8
GE Dealer Floorplan Master Note Trust
2006-3
Payment Date:
Collection Period Ended:
Closing Date:
Next Payment Date:
Expected Principal Payment Date:
Final Maturity Date:
2/20/2007
1/31/2007
8/10/2006
3/20/2007
7/20/2009
7/20/2011
Early Amortization Period
Principal Collections Allocated to Series According to 4.3(b)(ii)(z) of Indenture Supplement
(i) Monthly Principal Deposited into the Principal Account
(ii) Monthly Principal Deposited to Distribution Account and paid to:
Class A
Class B
Class C
(iii) Amounts Remaining as Shared Principal Collections Applied According to Section 8.5 of Indenture
Shared Principal Collections for Principal Sharing Series
Aggregate Shared Principal Collections for Principal Sharing Series
Aggregate Principal Shortfall for Principal Sharing Series
0.00
0.00
0.00
0.00
0.00
0.00
1,947,171,433.09
0.00
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2004-2
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2005-1
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2005-2
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2006-1
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2006-2
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2006-3
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2006-4
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Amount Deposited into the Excess Funding Account
0.00
Released to Transferor
1,947,171,433.09
Reserve Account (Series Level Account)
Beginning Reserve Account Amount
Required Reserve Account Amount
Required Reserve Account Percentage
Note Principal Balance
Required Reserve Account Amount
Reserve Account Deficiency
Reserve Account Deposits
Reserve Account Withdrawals
Ending Reserve Account Amount
25,000,000.00
2.50%
1,000,000,000.00
25,000,000.00
0.00
112,464.60
112,464.60
25,000,000.00
Page 4 of 8
GE Dealer Floorplan Master Note Trust
2006-3
Payment Date:
Collection Period Ended:
Closing Date:
Next Payment Date:
Expected Principal Payment Date:
Final Maturity Date:
Non Principal Account (Series Level Account)
Beginning Balance
Deposits
Disbursements
Ending Balance
Principal Account (Series Level Account)
Beginning Balance
Deposits
Disbursements
Ending Balance
2/20/2007
1/31/2007
8/10/2006
3/20/2007
7/20/2009
7/20/2011
0.00
4,300,861.11
4,300,861.11
0.00
0.00
0.00
0.00
0.00
Free Equity Amount
Note Trust Principal Balance
Aggregate Collateral Amount for all Series of Notes
Free Equity Amount
9,142,105,690.89
7,512,626,000.00
1,629,479,690.89
Minimum Free Equity Percentage
Outstanding Principal Balance
Minimum Free Equity Amount
3.00%
7,500,000,000.00
225,000,000.00
Excess Funding Account (Trust Level Account)
Beginning Balance
Deposits
Disbursements
Ending Balance
0.00
0.00
0.00
0.00
Page 5 of 8
GE Dealer Floorplan Master Note Trust
2006-3
Payment Date:
Collection Period Ended:
Closing Date:
Next Payment Date:
Expected Principal Payment Date:
Final Maturity Date:
2/20/2007
1/31/2007
8/10/2006
3/20/2007
7/20/2009
7/20/2011
Summary of Allocation of Collections
2,346,860,195.79
Total Principal Collections
Principal Collections Allocated to Series 2004-2
Principal Collections Allocated to Series 2005-1
Principal Collections Allocated to Series 2005-2
Principal Collections Allocated to Series 2006-1
Principal Collections Allocated to Series 2006-2
Principal Collections Allocated to Series 2006-3
Principal Collections Allocated to Series 2006-4
Principal Collections Not Allocated to Any Series and Released to Transferor
327,255,646.41
323,983,157.34
194,389,894.39
388,779,788.80
129,593,262.93
259,186,525.87
323,983,157.34
399,688,762.71
Total Non Principal Collections
84,383,778.56
Non Principal Collections Allocated to Series 2004-2
11,766,814.25
Non Principal Collections Allocated to Series 2005-1
11,649,148.53
Non Principal Collections Allocated to Series 2005-2
6,989,489.11
Non Principal Collections Allocated to Series 2006-1
13,978,978.24
Non Principal Collections Allocated to Series 2006-2
4,659,659.41
Non Principal Collections Allocated to Series 2006-3
9,319,318.83
Non Principal Collections Allocated to Series 2006-4
11,649,148.53
Non Principal Collections Not Allocated to Any Series and Released to Transferor
14,371,221.66
Page 6 of 8
GE Dealer Floorplan Master Note Trust
2006-3
Payment Date:
Collection Period Ended:
Closing Date:
Next Payment Date:
Expected Principal Payment Date:
Final Maturity Date:
2/20/2007
1/31/2007
8/10/2006
3/20/2007
7/20/2009
7/20/2011
Performance
(1) Are there any material modifications, extensions, or waivers to pool assets?
No
(2) Are there any material breaches of pool of assets representations and warranties or covenants?
No
(3) Are there any changes in criteria used to originate, acquire, or select new pool assets?
No
(4) Has the master servicer made any Servicer Advances during the previous collection period?
No
(5) Has an early amortization event occurred?
No
(6) Have any Payment Rate Triggers been met?
No
Average Monthly Payment Rates < 20%
Current Monthly Payment Rate
25.92%
Prior Monthly Payment Rate
26.29%
Second Prior Monthly Payment Rate
29.94%
3 Month Average Monthly Payment Rate
27.38%
(7) Reserve Account balance < Reserve Account trigger
No
Reserve Account balance
25,000,000.00
(A) Required Reserve Account Percentage minus 0.25%
2.25
times (B) Note Principal Balance
1,000,000,000.00
Reserve Account trigger
22,500,000.00
(8) The sum of all investments held in trust accounts of the Issuer > 50% of the assets of the Issuer
Current Month
Prior Month
Second Prior Month
Third Prior Month
Fourth Prior Month
Fifth Prior Month
No
2.28%
2.30%
2.34%
2.33%
2.34%
2.39%
(9) Have any new series been issued during the related monthly collection period?
No
(10) Have any account additions or account removals occurred during the related monthly collection period?
No
Page 7 of 8
GE Dealer Floorplan Master Note Trust
2006-3
Payment Date:
Collection Period Ended:
Closing Date:
Next Payment Date:
Expected Principal Payment Date:
Final Maturity Date:
2/20/2007
1/31/2007
8/10/2006
3/20/2007
7/20/2009
7/20/2011
Delinquency
Amount
(Dollars in Millions)
Percentage of Total
Receivables Outstanding
3.3
0.04%
3.3
0.04%
2.7
0.03%
Days Outstanding
31 - 60
61 - 90
91 - 120
121 - 150
151 - 180
*Total
0.7
0.01%
0.5
0.01%
10.4
0.11%
*Figures may not foot due to rounding
Page 8 of 8