STATEMENT TO NOTEHOLDERS			EXHIBIT 99.2

(i) Amount of principal being paid on Notes

(a) Class A-1 Notes (CUSIP No. 149114 BV 1)			$27,994,381.28
per $1,000 original principal balance			$130.63

(b) Class A-2 Notes (CUSIP No. 149114 BW 9)			$0.00
per $1,000 original principal balance			$0.00

(c) Class A-3 Notes (CUSIP No. 149114 BX 7)			$0.00
per $1,000 original principal balance			$0.00

(d) Class A-4 Notes (CUSIP No. 149114 BY 5)			$0.00
per $1,000 original principal balance			$0.00

(e) Class B Notes (CUSIP No. 149114 BZ 2)			$0.00
per $1,000 original principal balance			$0.00

(f) Total			$27,994,381.28


(ii) Amount of interest being paid on Notes

(a) Class A-1 Notes (CUSIP No. 149114 BV 1)			$411,323.33
per $1,000 original principal balance			$1.92

(b) Class A-2 Notes (CUSIP No. 149114 BW 9)			$667,950.00
per $1,000 original principal balance			$3.05

(c) Class A-3 Notes (CUSIP No. 149114 BX 7)			$793,000.00
per $1,000 original principal balance			$3.25

(d) Class A-4 Notes (CUSIP No. 149114 BY 5)			$486,396.67
per $1,000 original principal balance			$3.42

(e) Class B Notes (CUSIP No. 149114 BZ 2)			$83,549.67
per $1,000 original principal balance			$3.56

(f) Total			$2,442,219.66

(iii) (a) Aggregate Contract Balance at end of related collection period			$782,471,258.15
(b)Note Value at end of related collection period			$776,498,043.13

(iv) After giving effect to distributions on this Distribution Date

(a) (1) outstanding principal amount of Class A-1 Notes			$136,980,749.93
(2) Class A-1 Note Pool Factor			0.64

(b) (1) outstanding principal amount of Class A-2 Notes			$219,000,000.00
(2) Class A-2 Note Pool Factor			1.00

(c) (1) outstanding principal amount of Class A-3 Notes			$244,000,000.00
(2) Class A-3 Note Pool Factor			1.00

(d) (1) outstanding principal amount of Class A-4 Notes			$142,360,000.00
(2) Class A-4 Note Pool Factor			1.00

(e) (1) outstanding principal amount of Class B Notes			$23,480,000.00
(2) Class B Note Pool Factor			1.00

(v) Amount of Servicing Fee paid			$670,410.35

(vi) Amount of Administration fee being paid			$500.00

(vii) Aggregate Amount of Realized Losses for the related Collection Period			$0.00

(viii) Aggregate amount of Cumulative Realized Losses through the related
Collection period			$0.00

(viii) Aggregate Purchase Amounts for Collection Period			$0.00

(ix) Balance of Reserve Account at end of related Collection Period			$16,356,763.45

(x) Specified Reserve Account Balance at end of related Collection Period			$17,076,345.86

Caterpillar Financial Asset Trust 2005-A 8-K