GE Dealer Floorplan Master Note Trust

2006-3

Payment Date:	7/20/2009
Collection Period Ended:	6/30/2009
Closing Date:	08/10/2006
Next Payment Date:	8/20/2009
Expected Principal Payment Date:	7/20/2009
Final Maturity Date:	7/20/2011

Class	CUSIP	Interest Rate	Original Face Value	Beginning Class Balance	Principal Payment Amount	Interest Payment Amount	Total	Ending Class Balance
A	36159LAU0	0.32500%	955,000,000.00	955,000,000.00	955,000,000.00	241,402.78	955,241,402.78	0.00
B	36159LAV8	0.48500%	35,000,000.00	35,000,000.00	35,000,000.00	13,202.78	35,013,202.78	0.00
C	36159LAW6	0.66500%	10,000,000.00	10,000,000.00	10,000,000.00	5,172.22	10,005,172.22	0.00
TOTALS			1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	259,777.78	1,000,259,777.78	0.00

Beginning of Month Balance	6,859,813,933.59
New Volume	2,163,367,757.62
Principal Collections	2,151,002,554.24
Defaulted Amount	7,359,843.94
End of Month Balance	6,864,819,293.03
Annualized Yield	9.15%

Overconcentrations
Are there any Dealer Overconcentrations?	No
0.00
Are there any Manufacturer Overconcentrations?	No
0.00
Are there any Product Line Overconcentrations?	No
0.00
Discount Factor	0.0%

Collections	Total		Overconcentration
Principal Collections		2,151,002,554.24		0.00		2,151,002,554.24
Non Principal Collections		53,432,902.62		0.00		53,432,902.62
Total Collections		2,204,435,456.86		0.00		2,204,435,456.86
Defaults
Default Amount		7,359,843.94		0.00		7,359,843.94
Series Allocation Percentage					14.58%
Investor Default Amount						1,072,892.65
Charge-offs
Investor Charge-offs						0.00

Page 1 of 8

GE Dealer Floorplan Master Note Trust

2006-3

Payment Date:	7/20/2009
Collection Period Ended:	6/30/2009
Closing Date:	08/10/2006
Next Payment Date:	8/20/2009
Expected Principal Payment Date:	7/20/2009
Final Maturity Date:	7/20/2011

Allocation of Available Non Principal Collections
Series Allocation Percentage			14.58%
Available Non Principal Collections Allocated to Series					7,789,264.13
Application of Available Non Principal Collections and Available Principal Collections

(a)	Available Non Principal Collections Allocated to Series				7,789,264.13
	(i)	(A) Amount to Indenture Trustee			0.00
		(B) Amount to Trustee			0.00
		(C) Amount to Administrator			62.50
		(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			241,402.78
	(iv)	Class B Monthly Interest			13,202.78
	(v)	Class C Monthly Interest			5,172.22

	(vi)	Investor Default Amount (treated as Available Principal Collections)			1,072,892.65
	(vii)	Investor Charge-offs		0.00
		Reimbursement of Investor Charge-offs		0.00
		Unreimbursed Investor Charge-offs		0.00
		Reallocation Principal Collections		0.00
		Reimbursement of Reallocated Principal Collections		0.00
		Unreimbursed Reallocated Principal Collections		0.00
		Sum of Unreimbursed Investor Charge-offs and Reallocated Principal Collections			0.00

	(viii)	Amount Required to be Deposited to the Reserve Account			0.00

	(ix)	Remaining Amounts due to:
		Indenture Trustee			0.00
		Trustee			0.00
		Administrator			0.00
		Custodian			0.00

	(x)	Amounts otherwise required to be Deposited to Principal Account			0.00

	(xi)	(If Early Amortization Period has not occurred)
		Release to Issuer to make required yield payments on the Principal Overcollateralization Amount			0.00

Page 2 of 8

GE Dealer Floorplan Master Note Trust

2006-3

Payment Date:	7/20/2009
Collection Period Ended:	6/30/2009
Closing Date:	08/10/2006
Next Payment Date:	8/20/2009
Expected Principal Payment Date:	7/20/2009
Final Maturity Date:	7/20/2011

Excess Non Principal Collections for Series 2006-2			2,339,537.35
Excess Non Principal Collections for Series 2006-3			4,789,864.53
Excess Non Principal Collections for Series 2006-4			5,909,448.72
Excess Non Principal Collections for Series 2007-1			4,703,332.21
Excess Non Principal Collections for Series 2007-2			4,722,332.78
Excess Non Principal Collections for Series 2008-A			2,533,804.37
Excess Non Principal Collections for Series 2009-A			1,506,276.86
Excess Non Principal Collections for Series 2009-B			1,548,111.18
Total Excess Non Principal Collections			28,052,708.00


Non Principal Shortfalls for Series 2006-2			0.00
Non Principal Shortfalls for Series 2006-3			0.00
Non Principal Shortfalls for Series 2006-4			0.00
Non Principal Shortfalls for Series 2007-1			0.00
Non Principal Shortfalls for Series 2007-2			0.00
Non Principal Shortfalls for Series 2008-A			0.00
Non Principal Shortfalls for Series 2009-A			0.00
Non Principal Shortfalls for Series 2009-B			0.00
Total Non Principal Shortfalls			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
Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls for Series 2007-1			0.00
Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls for Series 2007-2			0.00
Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls for Series 2008-A			0.00
Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls for Series 2009-A			0.00
Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls for Series 2009-B			0.00

Total Aggregate Excess Non Principal Collections Applied to Non Principal Shortfalls			0.00

Released to Transferor			28,052,708.00

Page 3 of 8

GE Dealer Floorplan Master Note Trust

2006-3

Payment Date:	7/20/2009
Collection Period Ended:	6/30/2009
Closing Date:	08/10/2006
Next Payment Date:	8/20/2009
Expected Principal Payment Date:	7/20/2009
Final Maturity Date:	7/20/2011

(b)	Revolving Period
	Principal Collections Allocated to Series According to 4.3(b)(ii)(x) of Indenture Supplement		0.00
	Available Principal Collections Treated as Shared Principal Collections Applied According to Section 8.5 of Indenture		0.00

(c)	Controlled Accumulation Period
	Principal Collections Allocated to Series According to 4.3(b)(ii)(y) of Indenture Supplement		313,565,728.61
	Available Principal Collections Treated as Shared Principal Collections		314,638,621.26
	(i)	Monthly Principal Deposited into the Principal Account	314,638,621.26
	(ii)	Monthly Principal Deposited to Distribution Account and paid to:
		Class A	955,000,000.00
		Class B	35,000,000.00
		Class C	10,000,000.00
	(iii)	Principal Overcollateralization Amount	0.00
	(iv)	Amounts Remaining as Shared Principal Collections Applied According to Section 8.5 of Indenture	0.00

	Early Amortization Period
	Principal 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	0.00
		Class B	0.00
		Class C	0.00
	(iii)	Amount equal to the Principal Overcollateralization release to Issuer (after the Note Principal Balance shall have	0.00
		been reduced to zero)
	(iv)	Amounts Remaining as Shared Principal Collections Applied According to Section 8.5 of Indenture	0.00

Shared Principal Collections for Principal Sharing Series
Aggregate Shared Principal Collections for Principal Sharing Series			1,721,378,457.76
Aggregate Principal Shortfall for Principal Sharing Series			685,361,378.74

Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2006-2			0.00
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2006-3			685,361,378.74
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2006-4			0.00
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2007-1			0.00
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2007-2			0.00
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2008-A			0.00
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2009-A			0.00
Aggregate Shared Principal Collections Applied to Principal Shortfall for Series 2009-B			0.00

Amount Deposited into the Excess Funding Account			0.00

Released to Issuer			1,036,017,079.02

Page 4 of 8

GE Dealer Floorplan Master Note Trust

2006-3

Payment Date:	7/20/2009
Collection Period Ended:	6/30/2009
Closing Date:	08/10/2006
Next Payment Date:	8/20/2009
Expected Principal Payment Date:	7/20/2009
Final Maturity Date:	7/20/2011

Required Reserve Account (Series Level Account)


Required Reserve Account Percentage	2.50%
Note Principal Balance		1,000,000,000.00
Required Reserve Account Amount		25,000,000.00

Reserve Account Interest Earnings withdrawn		6,523.22
Beginning Reserve Account Amount		25,000,000.00
Reserve Account Deposits		0.00
Reserve Account Withdrawals		0.00
Ending Reserve Account Amount		25,000,000.00
Total Enhancement Amount		25,000,000.00


Reserve Account Deficiency		0.00

Non Principal Account (Series Level Account)
Beginning Balance		0.00
Deposits		259,777.78
Disbursements		259,777.78
Ending Balance		0.00
Principal Account (Series Level Account)
Beginning Balance		0.00
Deposits		1,000,000,000.00
Disbursements		1,000,000,000.00
Ending Balance		0.00
Free Equity Amount
Note Trust Principal Balance		6,864,819,293.03
Aggregate Collateral Amount for all Series of Notes and Initial Subordinated Amount		6,470,970,000.00
Free Equity Amount		393,849,293.03

Minimum Free Equity Percentage	0.00%
Beginning Outstanding Principal Balance		6,171,070,000.00
Total Overconcentration		0.00
Minimum Free Equity Amount		0.00

Page 5 of 8

GE Dealer Floorplan Master Note Trust

2006-3

Payment Date:	7/20/2009
Collection Period Ended:	6/30/2009
Closing Date:	08/10/2006
Next Payment Date:	8/20/2009
Expected Principal Payment Date:	7/20/2009
Final Maturity Date:	7/20/2011

Excess Funding Account (Trust Level Account)
Beginning Balance			0.00
Deposits			0.00
Disbursements			0.00
Ending Balance			0.00

Summary of Allocation of Collections

Total Principal Collections			2,151,002,554.24

Principal Collections Allocated to Series 2006-2			165,405,921.84
Principal Collections Allocated to Series 2006-3			313,565,728.61
Principal Collections Allocated to Series 2006-4			413,530,482.90
Principal Collections Allocated to Series 2007-1			333,163,586.65
Principal Collections Allocated to Series 2007-2			335,515,329.62
Principal Collections Allocated to Series 2008-A			259,936,582.05
Principal Collections Allocated to Series 2009-A			103,978,395.61
Principal Collections Allocated to Series 2009-B			103,978,395.61
Principal Collections Not Allocated to Any Series and Released to Issuer			121,928,131.35

Total Non Principal Collections			53,432,902.62

Non Principal Collections Allocated to Series 2006-2			4,108,836.83
Non Principal Collections Allocated to Series 2006-3			7,789,264.13
Non Principal Collections Allocated to Series 2006-4			10,272,481.54
Non Principal Collections Allocated to Series 2007-1			8,276,093.14
Non Principal Collections Allocated to Series 2007-2			8,334,512.62
Non Principal Collections Allocated to Series 2008-A			6,457,066.29
Non Principal Collections Allocated to Series 2009-A			2,582,919.99
Non Principal Collections Allocated to Series 2009-B			2,582,919.99
Non Principal Collections Not Allocated to Any Series and Released to Issuer			3,028,808.09

Page 6 of 8

GE Dealer Floorplan Master Note Trust

2006-3

Payment Date:	7/20/2009
Collection Period Ended:	6/30/2009
Closing Date:	08/10/2006
Next Payment Date:	8/20/2009
Expected Principal Payment Date:	7/20/2009
Final Maturity Date:	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

Current Monthly Payment Rate	31.36%
Prior Monthly Payment Rate	28.05%
Second Prior Monthly Payment Rate	25.47%
3 Month Average Monthly Payment Rate	28.29%

(7) Has the Default Rate Trigger been met?			No

Current Monthly Default Rate	1.29%
Prior Monthly Default Rate	1.15%
Second Prior Monthly Default Rate	1.42%
3 Month Average Monthly Default Rate	1.29%

(8) 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

(9) The sum of all investments held in trust accounts of the Issuer > 50% of the assets of the Issuer			No
Current Month	2.25%
Prior Month	2.02%
Second Prior Month	2.02%
Third Prior Month	2.45%
Fourth Prior Month	2.45%
Fifth Prior Month	2.50%


(10) Have any new series been issued during the related monthly collection period?			Yes

(11) Have any account additions or account removals occurred during the related monthly collection period?			Yes
Number of accounts added / (removed) 1,435

Page 7 of 8

GE Dealer Floorplan Master Note Trust

2006-3

Payment Date:	7/20/2009
Collection Period Ended:	6/30/2009
Closing Date:	08/10/2006
Next Payment Date:	8/20/2009
Expected Principal Payment Date:	7/20/2009
Final Maturity Date:	7/20/2011

Delinquency
Days Outstanding	Amount (Dollars in Millions)	Percentage of Total Receivables Outstanding
31 - 60	9.3	0.14%
61 - 90	5.3	0.08%
91 - 120	4.7	0.07%
121 - 150	3.8	0.06%
151 - 180	2.6	0.04%
*Total	25.7	0.37%

*Figures may not foot due to rounding

Page 8 of 8

CDF Funding, Inc. 10-D