Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period		07/31/06
Distribution Date		8/15/2006


Contents	Pages
Trust		1-4
2002-1		5-6
2004-1		7-8
2005-1		9-10
2006-1		11-12
2006-2		13-14
2006-3		15-16
2006-4		17-18

Trust Summary


I. Principal Receivables	Trust Total

Beginning Adjusted Pool Balance	$	19,660,843,144.56

Principal Collections	$	6,277,227,342.25
Principal Adjustments	$	651,872,483.41
Principal Reduction — Redesignated Accounts	$	45,700,659.32
Defaulted Receivables	$	0.00
New Principal Receivables	$	4,393,911,009.83
Principal Increase — Additional	$	0.00
Net Deposits / Withdrawals to the Excess Funding Account	$	1,875,000,000.00

Ending Adjusted Pool Balance	$	18,954,953,669.41

Memo

Monthly Principal Payment Rate		31.93	%
FCF Master Owner Trust A Beginning Pool Balance	$	13,923,720,780.87
FCF Master Owner Trust B Beginning Pool Balance (Participation Certificate)	$	5,737,122,363.69

II. Interest Collections	Trust Total

Gross Interest Collections	$	151,568,826.55
Interest Adjustments	$	0.00


Recoveries	$	0.00
Interest Earned on Collection Account	$	5,098,988.96
Interest Earned on Excess Funding Account	$	3,757,169.52

Interest Collections	$	160,424,985.03

Memo

Monthly Yield		9.81	%

III. Principal Collections	Trust Total

Principal Collections	$	6,277,227,342.25

Page 1

Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period		07/31/06
Distribution Date		8/15/2006

IV. Series Balances


	Beginning of				End of Period		Distribution Date		Distribution Date
	Period Adjusted		Adjusted Invested		Adjusted Invested		Principal Funding		Adjusted Invested
Series	Invested Amount		Amount Change		Amount		Account Balance		Amount
2002-1	$	5,000,000,000.00	$	0.00	$	5,000,000,000.00	$	0.00	$	5,000,000,000.00
2004-1	$	3,000,000,000.00	$	0.00	$	3,000,000,000.00	$	0.00	$	3,000,000,000.00
2005-1	$	2,300,000,000.00	$	0.00	$	2,300,000,000.00	$	0.00	$	2,300,000,000.00
2006-1	$	1,050,000,000.00	$	0.00	$	1,050,000,000.00	$	0.00	$	1,050,000,000.00
2006-2	$	750,000,000.00	$	0.00	$	750,000,000.00	$	0.00	$	750,000,000.00
2006-3	$	1,500,000,000.00	$	0.00	$	1,500,000,000.00	$	0.00	$	1,500,000,000.00
2006-4	$	2,250,000,000.00	$	0.00	$	2,250,000,000.00	$	0.00	$	2,250,000,000.00
Transferors Amount	$	3,810,843,144.56			$	3,104,953,669.41

Total	$	19,660,843,144.56			$	18,954,953,669.41

V. Principal and Interest Allocations


	Floating Investor			Investor Principal		Investor Interest
Series	Percentage			Collections		Collections
2002-1		25.43	%	$	1,596,377,962.05	$	40,798,093.92
2004-1		15.26	%	$	957,826,777.23	$	24,478,856.35
2005-1		11.70	%	$	734,333,862.54	$	18,767,123.20
2006-1		5.34	%	$	335,239,372.03	$	8,567,599.72
2006-2		3.81	%	$	239,456,694.31	$	6,119,714.09
2006-3		7.63	%	$	478,913,388.61	$	12,239,428.18
2006-4		11.44	%	$	718,370,082.92	$	18,359,142.26
Transferors Pct.		19.38	%	$	1,216,709,202.56	$	31,095,027.30

Total		100.00	%	$	6,277,227,342.25	$	160,424,985.03


VI. Performance Impaired Accounts	Trust Total

Beginning Balance	$	46,617,040.05
Principal Collections	$	419,233.35
Principal Adjustments	$	94,736.69
Principal Reduction — Redesignated Accounts	$	44,848,400.10
Defaulted Receivables	$	0.00
New Principal Receivables	$	443,058.14
Ending Balance	$	1,697,728.05

Memo

Interest Collections on Performance Impaired Accounts	$	14,545.39

Page 2

Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period		07/31/06
Distribution Date		8/15/2006


VII. Excess Funding Account

Beginning Period Balance	$	0.00
Net Deposits (Withdrawals)	$	1,875,000,000.00
Ending Period Balance	$	1,875,000,000.00
Memo
Excess Funding Account as a pct. of aggregate Adjusted Invested Amount		11.83	%
Interest earned on Excess Funding Account	$	3,757,169.52
EFA Balance as of Determination Date (For Subordination Amount Calculations)	$	2,325,000,000.00

VIII. Non-Conforming Receivables	Trust Total

Ineligible Receivables	$	199,485,281.40
Dealer Overconcentration	$	0.00
Manufacturer Overconcentration	$	0.00
PRIMUS Overconcentration	$	0.00
Used Vehicle Overconcentration	$	0.00
Non-Conforming Receivable Amount	$	199,485,281.40
Memo
Principal Receivables relating to Used Vehicles	$	604,577,704.01
Principal Receivables relating to Used Vehicles as a pct. of Pool Bal.		3.54	%
Principal Receivables relating to AutoNation	$	599,398,639.91
Principal Receivables relating to AutoNation as a pct. of Pool Bal.		3.51	%

IX. Subordination and Transferor Amount


				Subordinated Pct.		Incremental		Required
				times (Adj. Invested		Subordinated		Subordinated
	Subordinated			Amount minus EFA)		Amount		Amount
Series	Pct.			(A)		(B)		(A + B)
2002-1		14.94	%	$	637,532,180.28	$	59,613,251.10	$	697,145,431.38
2004-1		12.99	%	$	332,647,168.90	$	35,185,469.12	$	367,832,638.02
2005-1		12.99	%	$	255,029,496.16	$	26,975,526.33	$	282,005,022.49
2006-1		8.99	%	$	80,564,771.92	$	11,896,067.11	$	92,460,839.03
2006-2		9.89	%	$	63,295,143.34	$	8,564,334.80	$	71,859,478.14
2006-3		11.73	%	$	150,163,896.87	$	17,403,997.52	$	167,567,894.39
2006-4		11.73	%	$	225,245,845.30	$	26,105,996.29	$	251,351,841.59


	Required		Required Pool Pct.		Required Transferor
	Subordinated		minus 100% times		Amount as of		Available
	Amount		Initial Invested Amount		Determination Date		Transferor
Series	(C)		(D)		(C + D)		Amount
2002-1	$	697,145,431.38	$	200,000,000.00	$	897,145,431.38	$	897,145,431.38
2004-1	$	367,832,638.02	$	120,000,000.00	$	487,832,638.02	$	487,832,638.02
2005-1	$	282,005,022.49	$	92,000,000.00	$	374,005,022.49	$	374,005,022.49
2006-1	$	92,460,839.03	$	42,000,000.00	$	134,460,839.03	$	134,460,839.03
2006-2	$	71,859,478.14	$	30,000,000.00	$	101,859,478.14	$	101,859,478.14
2006-3	$	167,567,894.39	$	60,000,000.00	$	227,567,894.39	$	227,567,894.39
2006-4	$	251,351,841.59	$	90,000,000.00	$	341,351,841.59	$	341,351,841.59

Required Transferor Amount					$	2,564,223,145.04
Available Transferor Amount							$	2,564,223,145.04

Page 3

Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period		07/31/06
Distribution Date		8/15/2006

IX. Redesignation Notice

Notice is hereby given, pursuant to Sections 2.09(b)(1) and/or 2.09(c) of the Second Amended and Restated Transfer and Servicing Agreements dated as of September 1, 2005, that the redesignation of certain Accounts and the reassignment of the Receivables and Related Security arising in connection with such Accounts occurred on the Redesignation Date August 1, 2006.


Transferor	Trust	Redesignated
		Yes	No
Ford Credit Floorplan Corporation	Ford Credit Floorplan Master Owner Trust	X

Ford Credit Floorplan LLC	Ford Credit Floorplan Master Owner Trust	X

Ford Credit Floorplan Corporation	Ford Credit Floorplan Master Owner Trust		X

X. Early Amortization Declarations


	Yes	No
1. Breach of covenants or agreements made in the TSA, Indent. or Supp. and uncured for 60 days		X

2. Failure to make any req. pmt. or deposit under TSA, Indent. or Supp. and uncured for 5 bus.		X

3. Breach of any rep. or warranty made in the TSA, Indent. or Supp. and uncured for 60 days		X

4. Bankruptcy, insolvency or receivership of FMCC, FCFMOTA or Ford		X

5. FCFMOTA is an investment company within the meaning of the ICA of 1940		X

6. Failure of FCF Corp or FCF LLC to convey Receiv. pursuant to the TSA and uncured for 10 days		X

7. Available Sub. Amt. is less than the Required Sub. Amt. and uncured for 5 days		X

8. Servicer default or an event of default with respect to the outstanding notes has occurred		X

9. Average monthly payment rate for the past three periods is less than 21%		X

10. Excess Funding Acct. Bal. exceeds 30% of Outstanding Series Adj. Inv. Amts. for 3		X

11. Maturity note purchaser fails to make any payment under MNPA and uncured for 5 bus.		X

Page 4


Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report

Collection Period				07/31/06
Distribution Date				8/15/2006

Series 2002-1 Summary


I. 2002-1 Information

Date of Origination	January 28, 2002
Trust Termination Date	December 31, 2016
Final maturity date	390 days from sub- class issuance date
Beginning of Period Adjusted Invested Amt	$	5,000,000,000.00
Balance Paydown during Period	$	0.00
End of Period Invested Amt	$	5,000,000,000.00
End of Period Principal Funding Account Balance	$	0.00
End of Period Adjusted Invested Amt	$	5,000,000,000.00

II. Series Allocations

Current Floating Investor Percentage		25.43125930	%
Investor Principal Collections	$	1,596,377,962.05
Principal Default Amounts	$	0.00
Investor Interest Collections	$	40,798,093.92

III. Collections

Interest

Investor Interest Collections	$	40,798,093.92
Reserve Account Investment Proceeds	$	76,376.95
Interest Funding Account Investment Proceeds	$	591,987.03
Principal Funding Account Investment Proceeds	$	0.00
Shared Interest Collections from Excess Interest Sharing Group One	$	0.00
Available Subordinated Draw	$	0.00
Reserve Fund Draw	$	0.00

Available Investor Interest Collections	$	41,466,457.90

Principal

Investor Principal Collections	$	1,596,377,962.05
Investor Default Amount, Investor Charge-Off and Reallocated Principal	$	0.00
Shared Principal Collections from Principal Sharing Group	$	0.00
Reserve Fund Draw	$	0.00

Available Investor Principal Collections	$	1,596,377,962.05

IV. Interest Calculations

Days in Interest Period		31
Monthly Interest	$	23,005,584.12

Page 5


Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report

Collection Period				07/31/06
Distribution Date				8/15/2006


V. Available Investor Interest Collections Distribution Payments by Priority

Monthly Interest to be deposited into the Interest Funding Account	$	23,005,584.12
If FMCC is not Servicer, Servicing Fee	$	0.00
Investor Default Amount, to be added to Principal Collections	$	0.00
Monthly Liquidity Fee	$	72,656.25
Reserve Fund Deposit Amount	$	0.00
Investor Chargeoffs not previously reimbursed, to be added to Principal	$	0.00
Reallocated Principal Collections not previously reimbursed, to be added to Principal	$	0.00
Servicing Fees Due FMCC	$	4,166,666.67
Required Subordination Shortfall to be sent to holders of Transferor	$	0.00
Amounts owed to Maturity Note Purchasers	$	0.00
Shared with other series in Excess Interest Sharing Group	$	0.00
Remainder released to holders of Transferor Interest	$	14,221,550.86

VI. Available Investor Principal Collections Distribution Payments by Priority

Available Investor Principal Collections	$	1,596,377,962.05
Deposit to PFA	$	0.00
Shared with other series in Excess Sharing Group One	$	0.00
Remainder released to holders of Transferor Interest	$	1,596,377,962.05

VII. Subordination and Participation

Subordination Percentage		14.94	%
Incremental Subordinated Amount	$	59,613,251.10
Required Subordinated Amount	$	697,145,431.38
Required Pool Pct. minus 100% times Initial Invested Amount	$	200,000,000.00
Required Transferor Amount Series 2002-1	$	897,145,431.38
Available Transferor Amount Series 2002-1	$	897,145,431.38

VIII. Reserve Fund

Reserve Fund Beginning Balance	$	17,500,000.00
Reserve Fund Deposit Amount	$	0.00
Reserve Fund Draw Amount	$	0.00
Reserve Fund Change	$	0.00
Reserve Fund Ending Balance	$	17,500,000.00

Memo

Reserve Fund Required Amount (.35% of Series 2002-1 Notes	$	17,500,000.00

IX. Memo Items

Excess Funding Amount Series 2002-1	$	733,438,485.80
Principal Funding Account Balance	$	0.00

Maturity Note purchase Facility

Required Liquidity Commitment	$	250,000,000.00
Available Program Commitment	$	375,000,000.00

Series Specific Triggers

Is the Motown notes weighted average remaining days until expected				No
final maturity greater than or equal to 60 days?

Page 6


Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report

Collection Period				07/31/06
Distribution Date				8/15/2006

Series 2004-1 Summary

I. 2004-1 Origination Information


Date of Origination				July 28, 2004
Expected Final Payment Date				July 16, 2007
Final Maturity Date				July 15, 2009

Class A Notes

Class B Notes

Total

Original Principal Outstanding

2,904,500,000.00

95,500,000.00

3,000,000,000.00

Interest rate

One Month LIBOR

plus 0.04% per year

plus 0.22% per year


II. Series Allocations

Current Floating Investor Percentage		15.25875558	%
Investor Principal Collections	$	957,826,777.23
Principal Default Amounts	$	0.00
Investor Interest Collections	$	24,478,856.35

III. Collections

Interest

Investor Interest Collections	$	24,478,856.35
Accumulation Period Reserve Account Release	$	0.00
Shared Interest Collections from Excess Interest Sharing Group One	$	0.00
Available Subordinated Draw	$	0.00
Reserve Fund Draw	$	0.00

Available Investor Interest Collections	$	24,478,856.35

Principal
Investor Principal Collections	$	957,826,777.23
Investor Default Amount, Investor Charge-Off and Reallocated Principal	$	0.00
Shared Principal Collections from Principal Sharing Group	$	0.00

Available Investor Principal Collections	$	957,826,777.23

IV. Interest Calculations


	Class A Notes			Class B Notes

Original Principal Outstanding	$	2,904,500,000.00		$	95,500,000.00
LIBOR		5.36875	%		5.36875	%
Spread		0.04000	%		0.22000	%
Note Interest Rate		5.4088	%		5.5888	%
Days in Interest Period		29			29

Monthly Interest	$	12,655,047.69		$	429,945.64

Page 7


Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report

Collection Period				07/31/06
Distribution Date				8/15/2006


V. Available Investor Interest Collections Distribution Payments by Priority

Current Interest Plus Unpaid Interest from Prior Periods — Class A	$	12,655,047.69
Current Interest Plus Unpaid Interest from Prior Periods — Class B	$	429,945.64
If FMCC is not Servicer, Servicing Fee	$	0.00
Investor Default Amount, to be added to Principal Collections	$	0.00
Investor Chargeoffs not previously reimbursed, to be added to Principal	$	0.00
Reallocated Principal Collections not previously reimbursed, to be added to Principal	$	0.00
Fund Accumulation Period Reserve Account	$	0.00
Servicing Fees Due FMCC	$	2,500,000.00
Required Subordination Shortfall to be sent to the holders of Transferors	$	0.00
Shared with other series in Excess Interest Sharing Group	$	0.00
Remainder released to holders of Transferor Interest	$	8,893,863.02

VI. Available Investor Principal Collections Distribution Payments by Priority

Available Investor Principal Collections	$	957,826,777.23
Deposit to PFA	$	0.00
Shared with other series in Excess Sharing Group One	$	0.00
Remainder released to holders of Transferor Interest	$	957,826,777.23

VII. Subordination and Participation

Subordination Percentage		12.99	%
Incremental Subordinated Amount	$	35,185,469.12
Required Subordinated Amount	$	367,832,638.02
Required Pool Pct. minus 100% times Initial Invested Amount	$	120,000,000.00
Required Transferor Amount Series 2004-1	$	487,832,638.02
Available Transferor Amount Series 2004-1	$	487,832,638.02

VIII. Distribution to Holders of Notes

(per $1,000 denomination note)

Total Amount Distributed	$	4.36
Total Amount Allocable to Principal	$	0.00
Total Amount Allocable to Interest	$	4.36

IX. Memo Items

Excess Funding Amount 2004-1	$	440,063,091.48
Accumulation Period Reserve Account Balance	$	0.00
Controlled Accumulation Amount — This Period	$	0.00
Controlled Accumulation Amount — Cumulative	$	0.00

Page 8

Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period			07/31/06
Distribution Date			8/15/2006


Series 2005-1 Summary

I. 2005-1 Origination Information

Date of Origination		June 14, 2005
Expected Final Payment Date		May 15, 2008
Final Maturity Date		May 17, 2010

Class A Notes

Class B Notes

Total

Original Principal Outstanding

2,226,791,000.00

73,209,000.00

2,300,000,000.00

Interest rate

One Month LIBOR

plus 0.15% per year

plus 0.44% per year


II. Series Allocations

Current Floating Investor Percentage		11.69837928	%

Investor Principal Collections	$	734,333,862.54
Principal Default Amounts	$	0.00
Investor Interest Collections	$	18,767,123.20

III. Collections

Interest

Investor Interest Collections	$	18,767,123.20
Accumulation Period Reserve Account Release	$	0.00
Shared Interest Collections from Excess Interest Sharing Group One	$	0.00
Available Subordinated Draw	$	0.00
Reserve Fund Draw	$	0.00

Available Investor Interest Collections	$	18,767,123.20

Principal

Investor Principal Collections	$	734,333,862.54
Investor Default Amount, Investor Charge-Off and Reallocated Principal	$	0.00
Shared Principal Collections from Principal Sharing Group	$	0.00

Available Investor Principal Collections	$	734,333,862.54


IV. Interest Calculations	Class A Notes			Class B Notes

Original Principal Outstanding	$	2,226,791,000.00		$	73,209,000.00
LIBOR		5.36875	%		5.36875	%
Spread		0.15000	%		0.44000	%
Note Interest Rate		5.5188	%		5.8088	%
Days in Interest Period		29			29

Monthly Interest	$	9,899,555.06		$	342,564.74

Page 9

Ford Credit Floorplan Master Owner Trust A
Monthly Servicing Report


Collection Period			07/31/06
Distribution Date			8/15/2006


V. Available Investor Interest Collections Distribution Payments by Priority

Current Interest Plus Unpaid Interest from Prior Periods — Class A	$	9,899,555.06
Current Interest Plus Unpaid Interest from Prior Periods — Class B	$	342,564.74
If FMCC is not Servicer, Servicing Fee	$	0.00
Investor Default Amount, to be added to Principal Collections	$	0.00
Investor Chargeoffs not previously reimbursed, to be added to Principal	$	0.00
Reallocated Principal Collections not previously reimbursed, to be added to Principal	$	0.00
Fund Accumulation Period Reserve Account	$	0.00
Servicing Fees Due FMCC	$	1,916,666.67
Required Subordination Shortfall to be sent to the holders of Transferors	$	0.00
Shared with other series in Excess Interest Sharing Group	$	0.00
Remainder released to holders of Transferor Interest	$	6,608,336.73

VI. Available Investor Principal Collections Distribution Payments by Priority

Available Investor Principal Collections	$	734,333,862.54
Deposit to PFA	$	0.00
Shared with other series in Excess Sharing Group One	$	0.00
Remainder released to holders of Transferor Interest	$	734,333,862.54

VII. Subordination and Participation

Subordination Percentage		12.99	%
Incremental Subordinated Amount	$	26,975,526.33
Required Subordinated Amount	$	282,005,022.49
Required Pool Pct. minus 100% times Initial Invested Amount	$	92,000,000.00
Required Transferor Amount Series 2005-1	$	374,005,022.49
Available Transferor Amount Series 2005-1	$	374,005,022.49

VIII. Distribution to Holders of Notes

(per $1,000 denomination note)

Total Amount Distributed	$	4.45
Total Amount Allocable to Principal	$	0.00
Total Amount Allocable to Interest	$	4.45

IX. Memo Items

Excess Funding Amount 2005-1	$	337,381,703.47
Accumulation Period Reserve Account Balance	$	0.00
Controlled Accumulation Amount — This Period	$	0.00
Controlled Accumulation Amount — Cumulative	$	0.00

Page 10

Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period			07/31/06
Distribution Date			8/15/2006


Series 2006-1 Summary

I. 2006-1 Origination Information

Date of Initial Funding:		March 30, 2006
Initial Stated Commitment Expiration Date		March 29, 2007


	Beginning of		Change		End of Period
	Period

Principal Outstanding Class 1	$	300,000,000.00	$	0.00	$	300,000,000.00
Principal Outstanding Class 2	$	300,000,000.00	$	0.00	$	300,000,000.00
Principal Outstanding Class 3	$	150,000,000.00	$	0.00	$	150,000,000.00
Principal Outstanding Class 4	$	300,000,000.00	$	0.00	$	300,000,000.00


II. Series Allocations

Current Floating Investor Percentage		5.34056445	%

Investor Principal Collections	$	335,239,372.03
Principal Default Amounts	$	0.00
Investor Interest Collections	$	8,567,599.72

III. Collections

Interest
Investor Interest Collections	$	8,567,599.72
Investment Proceeds for Series Accounts	$	41,390.50
Accumulation Period Reserve Account Release	$	0.00
Shared Interest Collections from Excess Interest Sharing Group One	$	0.00
Available Subordinated Draw	$	0.00
Reserve Fund Draw	$	0.00

Available Investor Interest Collections	$	8,608,990.22

Principal
Investor Principal Collections	$	335,239,372.03
Investor Default Amount, Investor Charge-Off and Reallocated Principal	$	0.00
Shared Principal Collections from Principal Sharing Group	$	0.00
Reserve Fund Draw	$	0.00

Available Investor Principal Collections used to pay down principal	$	335,239,372.03

IV. Interest Amount Due

Series 2006-1 Interest Amount	$	5,154,078.95

Page 11

Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period			07/31/06
Distribution Date			8/15/2006


V. Available Investor Interest Collections Distribution Payments by Priority

Series 2006-1 Interest Amount	$	5,154,078.95
Monthly Servicing Fee if Ford Credit is not Servicer	$	0.00
the Investor Default Amount, to be added to Principal Collections	$	0.00
Investor Charge-Offs not previously reimbursed to be added to Investor Principal Collections	$	0.00
Reallocated Principal Collections not previously reimbursed, to be added to Principal Collections	$	0.00
Reserve Fund Deposit Amount	$	0.00
Monthly Servicing Fee due FMCC	$	875,000.00
Required Subordination Shortfall to be sent to the holders of Transferors Interest	$	0.00
Series 2006-1 Additional Amounts	$	120,555.54
Shared with other series in Excess Interest Sharing Group One	$	0.00
Remainder released to holders of Transferor	$	2,459,355.73

VI. Available Investor Principal Collections Distribution Payments by Priority

Available Investor Principal Collections	$	335,239,372.03
Deposit to PFA	$	0.00
Shared with other series in Excess Sharing Group One	$	0.00
Remainder released to holders of Transferor Interest	$	335,239,372.03

VII. Subordination and Participation

Subordination Percentage		8.99	%
Incremental Subordinated Amount	$	11,896,067.11
Required Subordinated Amount	$	92,460,839.03
Required Pool Pct. minus 100% times Initial Invested Amount	$	42,000,000.00
Required Transferor Amount Series 2006-1	$	134,460,839.03
Available Transferor Amount Series 2006-1	$	134,460,839.03

VIII. Reserve Fund

Reserve Fund Beginning Balance	$	10,500,000.00
Reserve Fund Draw	$	0.00
Reserve Fund Deposit	$	0.00
Reserve Fund Ending Balance	$	10,500,000.00

IX. Memo Items

Excess Funding Amount Series 2006-1	$	154,022,082.02
Controlled Accumulation Amount — This Period	$	0.00
Controlled Accumulation Amount — Cumulative	$	0.00

Page 12

Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period			07/31/06
Distribution Date			8/15/2006


Series 2006-2 Summary

I. 2006-2 Origination Information

Date of Initial Funding:		May 17, 2006
Initial Stated Commitment Expiration Date		May 16, 2007


	Beginning of		Change		End of Period
	Period

Principal Outstanding Class A	$	684,066,000.00	$	0.00	$	684,066,000.00
Principal Outstanding Class B	$	65,934,000.00	$	0.00	$	65,934,000.00


II. Series Allocations

Current Floating Investor Percentage		3.81468889	%
Investor Principal Collections	$	239,456,694.31
Principal Default Amounts	$	0.00
Investor Interest Collections	$	6,119,714.09

III. Collections

Interest
Investor Interest Collections	$	6,119,714.09
Investment Proceeds for Series Accounts	$	29,564.59
Accumulation Period Reserve Account Release	$	0.00
Shared Interest Collections from Excess Interest Sharing Group One	$	0.00
Available Subordinated Draw	$	0.00
Reserve Fund Draw	$	0.00
Available Investor Interest Collections	$	6,149,278.68

Principal
Investor Principal Collections	$	239,456,694.31
Investor Default Amount, Investor Charge-Off and Reallocated Principal	$	0.00
Shared Principal Collections from Principal Sharing Group	$	0.00
Reserve Fund Draw	$	0.00
Available Investor Principal Collections	$	239,456,694.31

IV. Interest Amount Due

Class A Interest Amount	$	3,247,020.22
Class B Interest Amount	$	331,598.82

Page 13

Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period		07/31/06
Distribution Date		8/15/2006


V. Available Investor Interest Collections Distribution Payments by Priority

Class A Interest Amount	$	3,247,020.22
Class B Interest Amount	$	331,598.82
Monthly Servicing Fee if Ford Credit is not Servicer	$	0.00
the Investor Default Amount, to be added to Principal Collections	$	0.00
Investor Charge-Offs not previously reimbursed to be added to Investor Principal Collections	$	0.00
Reallocated Principal Collections not previously reimbursed, to be added to Principal Collections	$	0.00
Reserve Fund Deposit Amount	$	0.00
Monthly Servicing Fee due FMCC	$	625,000.00
Required Subordination Shortfall to be sent to holders of Transferor	$	0.00
Class A Additional Amounts	$	1,718.08
Class B Additional Amounts	$	3,311.96
Other Amounts	$	0.00
Shared with other series in Excess Interest Sharing Group One	$	0.00
Remainder released to holders of Transferor	$	1,940,629.60

VI. Available Investor Principal Collections Distribution Payments by Priority

Available Investor Principal Collections	$	239,456,694.31
Deposit to PFA	$	0.00
Shared with other series in Excess Sharing Group One	$	0.00
Remainder released to holders of Transferor Interest	$	239,456,694.31

VII. Subordination and Participation

Subordination Percentage		9.89	%
Incremental Subordinated Amount	$	8,564,334.80
Required Subordinated Amount	$	71,859,478.14
Required Pool Pct. minus 100% times Initial Invested Amount	$	30,000,000.00
Required Transferor Amount Series 2006-2	$	101,859,478.14
Available Transferor Amount Series 2006-2	$	101,859,478.14

VIII. Reserve Fund

Reserve Fund Beginning Balance	$	7,500,000.00
Reserve Fund Draw	$	0.00
Reserve Fund Deposit	$	0.00
Reserve Fund Ending Balance	$	7,500,000.00

IX. Memo Items

Excess Funding Amount Series 2006-2	$	110,015,772.87
Controlled Accumulation Amount — This Period	$	0.00
Controlled Accumulation Amount — Cumulative	$	0.00

Page 14

Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period		07/31/06
Distribution Date		8/15/2006

Series 2006-3 Summary

I. 2006-3 Origination Information


Date of Origination		June 28, 2006
Expected Final Payment Date		June 15, 2009
Final Maturity Date		June 15, 2011


	Class A Notes		Class B Notes			Total

Original Principal Outstanding	$	1,416,200,000.00	$	83,800,000.00		$	1,500,000,000.00
Interest rate	One Month LIBOR		One Month LIBOR
	plus 0.18% per year		plus 0.45% per year

II. Series Allocations

Current Floating Investor Percentage							7.62937779	%
Investor Principal Collections						$	478,913,388.61
Principal Default Amounts						$	0.00
Investor Interest Collections						$	12,239,428.18

III. Collections

Interest
Investor Interest Collections						$	12,239,428.18
Investment Proceeds for Series Accounts						$	59,045.20
Accumulation Period Reserve Account Release						$	0.00
Shared Interest Collections from Excess Interest Sharing Group One						$	0.00
Available Subordinated Draw						$	0.00
Reserve Fund Draw						$	0.00
Available Investor Interest Collections						$	12,298,473.38

Principal
Investor Principal Collections						$	478,913,388.61
Investor Default Amount, Investor Charge-Off and Reallocated Principal						$	0.00
Shared Principal Collections from Principal Sharing Group						$	0.00
Reserve Fund Draw						$	0.00
Available Investor Principal Collections						$	478,913,388.61

IV. Interest Calculations			Class A Notes			Class B Notes

Original Principal Outstanding			$	1,416,200,000.00		$	83,800,000.00
LIBOR				5.36875	%		5.36875	%
Spread				0.18000	%		0.45000	%
Note Interest Rate				5.5488	%		5.8188	%
Days in Interest Period				29			29

Monthly Interest			$	6,330,168.13		$	392,797.95

Page 15

Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period		07/31/06
Distribution Date		8/15/2006


V. Available Investor Interest Collections Distribution Payments by Priority

Current Interest Plus Unpaid Interest from Prior Periods — Class A	$	6,330,168.13
Current Interest Plus Unpaid Interest from Prior Periods — Class B	$	392,797.95
If FMCC is not Servicer, Servicing Fee	$	0.00
Investor Default Amount, to be added to Principal Collections	$	0.00
Replenish Reserve Account	$	0.00
Investor Chargeoffs not previously reimbursed, to be added to Principal	$	0.00
Reallocated Principal Collections not previously reimbursed, to be added to Principal	$	0.00
Fund Accumulation Period Reserve Account	$	0.00
Servicing Fees Due FMCC	$	1,250,000.00
Required Subordination Shortfall to be sent to holders of Transferor	$	0.00
Shared with other series in Excess interest Sharing Group One	$	0.00
Remainder released to holders of Transferor Interest	$	4,325,507.30

VI. Available Investor Principal Collections Distribution Payments by Priority

Available Investor Principal Collections	$	478,913,388.61
Deposit to PFA	$	0.00
Shared with other series in Excess Sharing Group One	$	0.00
Remainder released to holders of Transferor Interest	$	478,913,388.61

VII. Subordination and Participation

Subordination Percentage		11.73	%
Incremental Subordinated Amount	$	17,403,997.52
Required Subordinated Amount	$	167,567,894.39
Required Pool Pct. minus 100% times Initial Invested Amount	$	60,000,000.00
Required Transferor Amount Series 2006-3	$	227,567,894.39
Available Transferor Amount Series 2006-3	$	227,567,894.39

VIII. Distribution to Holders of Notes

(per $1,000 denomination note)
Total Amount Distributed	$	4.48
Total Amount Allocable to Principal	$	0.00
Total Amount Allocable to Interest	$	4.48

IX. Reserve Fund

Reserve Fund Beginning Balance	$	15,000,000.00
Reserve Fund Draw	$	0.00
Reserve Fund Deposit	$	0.00
Reserve Fund Ending Balance	$	15,000,000.00

X. Memo Items

Excess Funding Amount 2006-3	$	220,031,545.74
Accumulation Period Reserve Account Balance	$	0.00
Controlled Accumulation Amount — This Period	$	0.00
Controlled Accumulation Amount — Cumulative	$	0.00

Page 16

Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period		07/31/06
Distribution Date		8/15/2006

Series 2006-4 Summary

I. 2006-4 Origination Information


Date of Origination		June 28, 2006
Expected Final Payment Date		June 15, 2011
Final Maturity Date		June 17, 2013


	Class A Notes		Class B Notes			Total
Original Principal Outstanding	$	2,124,300,000.00	$	125,700,000.00		$	2,250,000,000.00
Interest rate	One Month LIBOR		One Month LIBOR
	plus 0.25% per year		plus 0.55% per year

II. Series Allocations

Current Floating Investor Percentage							11.44406668	%
Investor Principal Collections						$	718,370,082.92
Principal Default Amounts						$	0.00
Investor Interest Collections						$	18,359,142.26

III. Collections

Interest
Investor Interest Collections						$	18,359,142.26
Investment Proceeds for Series Accounts						$	88,567.78
Accumulation Period Reserve Account Release						$	0.00
Shared Interest Collections from Excess Interest Sharing Group One						$	0.00
Available Subordinated Draw						$	0.00
Reserve Fund Draw						$	0.00
Available Investor Interest Collections						$	18,447,710.04

Principal
Investor Principal Collections						$	718,370,082.92
Investor Default Amount, Investor Charge-Off and Reallocated Principal						$	0.00
Shared Principal Collections from Principal Sharing Group						$	0.00
Reserve Fund Draw						$	0.00

Available Investor Principal Collections						$	718,370,082.92

IV. Interest Calculations			Class A Notes			Class B Notes

Original Principal Outstanding			$	2,124,300,000.00		$	125,700,000.00
LIBOR				5.36875	%		5.36875	%
Spread				0.25000	%		0.55000	%
Note Interest Rate				5.6188	%		5.9188	%
Days in Interest Period				29			29

Monthly Interest			$	9,615,039.11		$	599,322.77

Page 17

Ford Credit Floorplan Master Owner Trust A

Monthly Servicing Report


Collection Period		07/31/06
Distribution Date		8/15/2006


V. Available Investor Interest Collections Distribution Payments by Priority

Current Interest Plus Unpaid Interest from Prior Periods — Class A	$	9,615,039.11
Current Interest Plus Unpaid Interest from Prior Periods — Class B	$	599,322.76
If FMCC is not Servicer, Servicing Fee	$	0.00
Investor Default Amount, to be added to Principal Collections	$	0.00
Replenish Reserve Account	$	0.00
Investor Chargeoffs not previously reimbursed, to be added to Principal	$	0.00
Reallocated Principal Collections not previously reimbursed, to be added to Principal	$	0.00
Fund Accumulation Period Reserve Account	$	0.00
Servicing Fees Due FMCC	$	1,875,000.00
Required Subordination Shortfall to be sent to holders of Transferor Interest	$	0.00
Shared with other series in Excess Interest Sharing Group	$	0.00
Remainder released to holders of Transferor Interest	$	6,358,348.17

VI. Available Investor Principal Collections Distribution Payments by Priority

Available Investor Principal Collections	$	718,370,082.92
Deposit to PFA	$	0.00
Shared Principal Collections from Principal Sharing Group One	$	0.00
Remainder released to holders of Transferor Interest	$	0.00

VII. Subordination and Participation

Subordination Percentage		11.73	%
Incremental Subordinated Amount	$	26,105,996.29
Required Subordinated Amount	$	251,351,841.59
Required Pool Pct. minus 100% times Initial Invested Amount	$	90,000,000.00
Required Transferor Amount Series 2006-4	$	341,351,841.59
Available Transferor Amount Series 2006-4	$	341,351,841.59

VIII. Distribution to Holders of Notes

(per $1,000 denomination note)
Total Amount Distributed	$	4.54
Total Amount Allocable to Principal	$	0.00
Total Amount Allocable to Interest	$	4.54

IX. Reserve Fund

Reserve Fund Beginning Balance	$	22,500,000.00
Reserve Fund Draw	$	0.00
Reserve Fund Deposit	$	0.00
Reserve Fund Ending Balance	$	22,500,000.00

IX. Memo Items

Excess Funding Amount 2006-4	$	330,047,318.61
Accumulation Period Reserve Account Balance	$	0.00
Controlled Accumulation Amount — This Period	$	0.00
Controlled Accumulation Amount — Cumulative	$	0.00

Page 18

Ford Credit Floorplan Master Owner Trust A Series 2006-4 10-D