UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549
FORM 8-K
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported) June 26, 2006
Date of Report (Date of earliest event reported) August 25, 2006
Commission file number 033-36767-03
NAVISTAR FINANCIAL DEALER NOTE MASTER TRUST
(Exact name of registrant as specified in its charter)
	Delaware		36-3731520
	(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)
		425 N. Martingale Road, Schaumburg, IL 60173
		(Address of principal executive offices, Zip Code)
Registrant’s telephone number, including area code (630) 753-4000 Former name or former address, if changed since last report: Not applicable Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a—12) o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

INFORMATION TO BE INCLUDED IN THE REPORT

Item 8.01 Other Events and Regulation FD Disclosure

On ~~June~~August 2625, 2006 the Registrant has caused to be made available by the trustee the monthly Servicer and Settlement Certificates for the Due Period ended ~~May~~ July 31, 2006, which are attached as Exhibit 20 hereto.

Item 9.01 Financial Statements, Proforma Financial Information and Exhibit

(c)	Exhibits: See attached Exhibit Index.

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

NAVISTAR FINANCIAL DEALER NOTE MASTER TRUST

(Registrant)

Date: ~~July~~August 1028, 2006 By: /s/ JOHN V. MULVANEY, SR. John V. Mulvaney, Sr. Vice President and Controller

FORM 8-K

EXHIBIT INDEX

Exhibit Number	Description
20.1	Monthly Servicer and Settlement Certificate #9698, Series 1998-1 made available on ~~June~~August 2625, 2006.
20.1 (A)	4.43 The percentages and all other information calculated pursuant to Section 6.01 of the Supplement, Certificate #9698
20.2	Monthly Servicer and Settlement Certificate #3526, Series ~~2003~~2004-1 made available on August 25, 2006 and Monthly Servicer and Settlement Certificate #18, Series 2005-1 made available on ~~June~~August 2625, 2006
20.2 (A)	45.4334 The percentages and all other information calculated pursuant to Section 61.01 of the Supplement, Certificate #3526
20.3	Monthly Servicer and Settlement Certificate #24, Series 2004-1 made available on June 26, 2006 and Monthly Servicer and Settlement Certificate #16, Series 2005-1 made available on June 26, 2006
20.2 (B)	5.34 The percentages and all other information calculated pursuant to Section 1.01 of the Supplement, Certificate #18
20.3 (A)	5.34 The percentages and all other information calculated pursuant to Section 1.01 of the Supplement, Certificate #24
20.3	Dealer Note Master Trust Series for the August 25, 2006 Distribution Date
20.3 (B)	5.34 The percentages and all other information calculated pursuant to Section 1.01 of the Supplement, Certificate #16
20.4	Dealer Note Master Trust Series for the June 26, 2006 Distribution Date

EXHIBIT 20.1

MONTHLY SERVICER AND SETTLEMENT CERTIFICATE # 9698 DEALER NOTE MASTER TRUST CLASS A, DEALER NOTE ASSET BACKED CERTIFICATES, SERIES 1998-1

Under the Series 1998-1 Supplement dated as of July 17, 1998 (the "Supplement") by and among Navistar Financial Corporation, ("NFC"), Navistar Financial Securities Corporation ("NFSC") and The Bank of New York, as trustee (the "Master Trust Trustee") to the Pooling and Servicing Agreement dated as of June 8, 1995 (as amended and supplemented, the "Agreement") by and among NFC, NFSC, the Master Trust Trustee and The Chase Manhattan Bank, as 1990 Trust Trustee, the Master Trust Trustee is required to prepare certain information each month regarding current distributions to certain accounts and payments to Series 1998-1 Certificateholders as well as the performance of the Master Trust during the previous month. The information which is required to be prepared with respect to the Distribution Date of ~~June~~August 2625, 2006, the Transfer Date of ~~June~~August 2324, 2006 and with respect to the performance of the Master Trust during the Due Period ended on ~~May~~July 31, 2006 and the Distribution Period ended ~~June~~August 2524, 2006 is set forth below. Certain of the information is ~~resented~~presented on the basis of an original principal amount of $1,000 per Investor Certificate. Certain other information is presented based on the aggregate amounts for the Master Trust as a whole. Capitalized terms used but not otherwise defined herein shall have the meanings assigned to such terms in the Agreement and the Supplement.

1	NFC is Servicer under the Agreement.
2	The undersigned is a Servicing Officer.
3	Master Trust Information.
3.1	The amount of the Advance, if any, for the Due Period	~~218~~344,~~457~~013.4180
3.2	The amount of ITEC Finance Charges for the Due Period	65,~~773~~988,~~445~~860.3751
3.3	The average daily balance of Dealer Notes outstanding during the Due Period	1,~~488~~443,~~210~~259,~~414~~676.3238
3.4	The total amount of Advance Reimbursements for the Due Period	0.00
3.5	The aggregate principal amount of Dealer Notes repaid during the Due Period	~~445~~428,~~394~~311,~~860~~253.2130
3.6	The aggregate principal amount of Dealer Notes purchased by the Master Trust	~~528~~380,~~986~~877,~~304~~957.1138
	during the Due Period
3.7	The amount of the Servicing Fee for the Due Period	1,~~276~~199,~~420~~583.5341
3.8	The average daily Master Trust Seller's Interest during the Due Period	~~419~~219,~~173~~310,~~080~~876.2347
3.9	The Master Trust Seller's Interest as of the Distribution Date (after giving effect to the ~~transactions set forth in Article IV of the Supplement)~~	~~198,880,000.00~~
3.10	The aggregate amount of Collections for the Due Period	457,169,099.78
	transactions set forth in Article IV of the Supplement)	198,880,000.00
3.11	The aggregate amount of Finance Charge Collections for the Due Period	11,774,239.57
3.10	The aggregate amount of Collections for the Due Period	440,756,427.12
3.12	The aggregate amount of Principal Collections for the Due Period	445,394,860.21
3.11	The aggregate amount of Finance Charge Collections for the Due Period	12,444,989.80
3.12	The aggregate amount of Principal Collections for the Due Period	428,311,437.32
3.13	The amount of Dealer Note Losses/(Recoveries) for the Due Period	0.00
3.14	The aggregate amount of Dealer Notes as of the last day of the Due Period	1,~~531~~439,~~704~~500,~~643~~098.0552
3.15	The aggregate amount of funds on deposit in the Excess Funding Account
	as of the end of the last day of the Due Period (after giving effect to the
	transactions set forth in Article IV of the Supplement and Article IV
	of the Agreement)	0184.0002
3.16	Eligible Investments in the Excess Funding Account:
	a. The aggregate amount of funds invested in Eligible Investments as of the	0.00
	end of the Due Period
	b. Description of each Eligible Investment:	JP Morgan Prime Money Market Fund
	c. The rate of interest applicable to each such Eligible Investment	45.7809%
	d. The rating of each such Eligible Investment	AAAm/Aaa
3.17	The aggregate amount of Dealer Notes issued to finance OEM Vehicles,
	as of the end of the Due Period	1921,~~788~~480,~~073~~913.7976
3.18	The Dealers with the five largest aggregate outstanding
	principal amounts of Dealer Notes in the Master Trust as of
	the end of the Due Period:
	i) Chicago International
	ii) White's Tractor & Truck
	ii) Midwest Transit Equip.
	iii) Nalley Motor Trucks
	iii) Lee-Smith Inc.
	iv) Longhorn Bus Sales
	iv)Truck King Intl.
	v) Midwest Transit
	v) Southland Intl.
3.19	Aggregate amount of delinquent principal payments (past due greater than 30 days)
	as a percentage of the total principal amount outstanding, as of the end of the Due Period	0.0510%
3.20	The aggregate amount of funds on deposit in the Servicer Transition Fee Account as of the end of the last day of the Due Period (after giving effect to the transactions set forth in Article IV of the Supplement) established on 7/10/03 for the benefit of the Master Trust Certificateholders.	~~100,406.81~~
	the end of the last day of the Due Period (after giving effect to the transactions set forth
	in Article IV of the Supplement) established on 7/10/03 for the benefit of the
	Master Trust Certificateholders.	100,433.42
3.21	Eligible Investments in the Servicer Transition Fee Account:
	a. The aggregate amount of funds invested in Eligible Investments	100,000.00
	b. Description of each Eligible Investment:	JP Morgan Prime Money Market Fund
	c. The rate of interest applicable to each such Eligible Investment	45.7809%
	d. The rating of each such Eligible Investment	AAAm/Aaa
3.22	The aggregate amount of funds on deposit in the Servicer Transition Fee Account as of ~~the Distribution Date (after giving effect to the transactions set forth in Article IV of the Supplement and to the payments made on the Distribution Date)~~	~~100,000.00~~
	the Distribution Date (after giving effect to the transactions set forth in Article IV
	of the Supplement and to the payments made on the Distribution Date)	100,000.00
4.0	Series 1998-1 Information.
4.1	The Deficiency Amount as of the Transfer Date
	(after giving effect to the transactions set forth in
	Article IV of the Supplement)	0.00
4.2a	The Maximum Subordinated Amount as of the
	Transfer Date (after giving effect to the transactions
	set forth in Article IV of the Supplement)	31,000,000.00
4.2b.	The Available Subordinated Amount as of the
	Transfer Date (after giving effect to the transactions
	set forth in Article IV of the Supplement)	31,000,000.00
4.3	The Projected Spread for the following Distribution Period	2,500,000.00
4.4	The amount on deposit in the Spread Account as of
	the Transfer Date (after giving effect to the
	transactions set forth in Article IV of the Supplement)	2,500,000.00
4.5	The aggregate amount on deposit in the Liquidity
	Reserve Account as of the Transfer Date (after giving
	effect to the transactions set forth in Article IV
	of the Supplement)	0.00
4.6	The Invested Amount as of the Distribution
	Date (after giving effect to the transactions set forth
	in Article IV of the Supplement and to the
	payments made on the Distribution Date)	200,000,000.00
4.7	The amount of Series Allocable Dealer Notes Losses / (Recoveries)
	for the Due Period	0.00
4.8	The amount of Series Allocable Finance Charge
	Collections for the Due Period	12,~~681~~073,~~784~~925.6155
4.9	The amount of Series Allocable Principal Collections
	for the Due Period	4871,~~477~~376,~~784~~999.9184
4.10	The amount of Series Principal Account Losses
	for the Due Period	0.00
4.11	The amount of Investor Dealer Note Losses / (Recoveries) for
	the Due Period	0.00
4.12	The amount of Investor Finance Charge Collections
	for the Due Period	1,~~350~~729,~~473~~031.0473
4.13	The amount of Investor Principal Collections for
	the Due Period	3859,~~927~~507,~~661~~004.2877
4.14	The amount of Available Certificateholder's Interest
	Collections for the Due Period	1,~~363~~743,~~897~~244.2186
4.15	The amount of Series 1998-1 Shared Principal
	Collections for the Due Period	0.00
4.16	The aggregate amount of the Series 1998-1 Principal
	Shortfall, if any, for the Due Period	0.00
4.17	The Seller's Percentage for the Due Period	1916.7063%
4.18	The Excess Seller's Percentage for the Due Period	53.5371%
4.19	The aggregate amount of Seller's Principal Collections
	for the Due Period	911,~~550~~869,~~123~~995.6307
4.20	The amount of Available Seller's Finance Charge
	Collections for the Due Period	~~288~~330,~~762~~168.4295
4.21	The aggregate amount of Available Seller's Principal
	Collections for the Due Period	69,~~869~~221,~~302~~908.1238
4.22	The aggregate amount of Excess Seller's Principal
	Collections for the Due Period	2,~~680~~648,~~821~~086.5169
4.23	The Controlled Amortization Amount, if applicable,
	for the Due Period	0.00
4.24	The Minimum Series 1998-1 Master Trust Seller's
	Interest as of the Distribution Date (after giving
	effect to the transactions set forth in Article IV
	of the Supplement)	37,000,000.00
4.25	The Series 1998-1 Allocation Percentage for
	the Due Period	1416.2866%
4.26	The Floating Allocation Percentage for the
	Due Period	8083.3037%
4.27	The Principal Allocation Percentage, if applicable,
	for the Due Period	0.00%
4.28	The total amount to be distributed on the Series
	1998-1 Certificates on the Distribution Date	1,~~078~~121,~~430~~688.3848
4.29	The total amount, if any, to be distributed on the Series
	1998-1 Certificates on the Distribution Date
	allocable to the Invested Amount	0.00
4.30	The total amount, if any, to be distributed on
	the Series 1998-1 Certificates on the Distribution
	Date allocable to interest on the Series 1998-1
	Certificates	~~932~~955,~~028~~025.4461
4.31	The Draw Amount as of the Transfer Date	0.00
4.32	The amount of Investor Charge-Offs as of
	Transfer Date	0.00
4.33	The amount of reimbursement of Investor Charge-
	Offs as of the Transfer Date	0.00
4.34	The amount of the Investor Servicing Fee to be
	paid on such Distribution Date	~~146~~166,~~401~~662.9487
4.35	The aggregate amount of funds on deposit in
	the Series Principal Account as of the end of the
	last day of the Due Period (after giving effect to the
	payments and adjustments made pursuant to Article
	IV of the Supplement and of the Agreement)	0.00
4.36	The aggregate amount of funds on deposit in the
	Spread Account as of the end of the last day of
	the Due Period (after giving effect to payments and
	adjustments made pursuant to Article IV of the
	Supplement and the Agreement)	2,500,000.00
4.37	Eligible Investments in the Series Principal Account:
	a. The aggregate amount of funds invested in
	Eligible Investments	0.00
	b. Description of each Eligible Investment:	NA
	c. The rate of interest applicable to each such
	Eligible Investment	_______%
	d. The rating of each such Eligible Investment	NA
4.38	Eligible Investments in the Liquidity Reserve Account:
	a. The aggregate amount of funds invested in
	Eligible Investments	0.00
	b. Description of each Eligible Investment:	NA
	c. The rate of interest applicable to each such
	Eligible Investment	_______%
	d. The rating of each such Eligible Investment	NA
4.39	The amount of Excess Interest Collections for the Due Period	~~285~~621,~~466~~556.8337
4.40	The amount of Investor Principal Collections from other Series treated
	as Shared Principal Collections for the Due Period	0.00
4.41	The amount of Excess Interest Collections for the
	Due Period allocated to other Series	0.00
4.42	The amount of Investor Principal Collections treated
	as Shared Principal Collections for the Due Period
	allocated to Other Series	~~10,577,709~~0.2300
4.43	The percentages and all other information calculated
	pursuant to Section 6.01 of the Supplement	See Exhibit 20.1(A)
4.44	The amount of Remaining Available Seller's Principal
	Collections for the Due Period	69,~~869~~221,~~302~~908.1238
4.45	The amount of Series 1998-1 Shared Seller's Principal
	Collections for the Due Period	0.00
4.46	The aggregate amount of Shared Seller's Principal
	Collections from Other Series for the Due Period	0.00
4.47	The amount of all Shared Seller's Principal Collections
	allocated to Series 1998-1 for the Due Period	0.00
4.48	The aggregate amount of all Shared Seller's Principal
	Collections allocated to Other Series for the Due Period	0.00
4.49	The aggregate amount of all Early Distributions Amounts
	paid or deemed paid for the Distribution Period	0.00

EXHIBIT 20.1 (A)

Series 1998-1

4.43	The percentages and all other information calculated pursuant to Section 6.01 of the Supplement.
4.43 The percentages and all other information calculated pursuant to Section 6.01 of the Supplement.
Section 6.01	~~Section 6.01~~
	(a)	The Invested Amount is not reduced to zero by the Expected Payment Date?					NO
	(a) The Invested Amount is not reduced to zero by the Expected Payment Date?						NO
	(f)	The Available Subordinated Amount for such Transfer Date will be reduced to an amount less than the Required Subordinated Amount?					NO
	(f) The Available Subordinated Amount for such Transfer Date will be reduced to an amount less than the Required Subordinated Amount?						NO
	(i)	Average Coverage Differential shall be equal to or less than negative two percent (-2.00%) on each of three consecutive Determination Dates?					NO
	(i) Average Coverage Differential shall be equal to or less than negative two percent (-2.00%) on each of three consecutive Determination Dates?						NO
			2 Months Past:		3.65%
			2 Months Past: 3.61%
			1 Month Past:		3.61%
			1 Month Past: 3.77%
			Current Month:		3.61%
			Current Month: 3.68%
	(j)	The Master Trust Seller’s Interest is reduced to an amount less than the Master Trust Minimum Seller's Interest?					NO
	(j) The Master Trust Seller’s Interest is reduced to an amount less than the Master Trust Minimum Seller's Interest?						NO
		Master Trust Seller's Interest :				$ ~~307~~215,~~704~~500,~~643~~098.0552
Master Trust Minimum Seller's Interest :	~~Master Trust Minimum Seller's Interest :~~					$ ~~224~~198,~~320~~880,000.00
	(k)	Turnover Ratio less than 1.7?					NO
	(k) Turnover Ratio less than 1.7?						NO
	Turnover Ratio:			3.55
	Turnover Ratio: 3.63
	(l)	Dealer Note Loss Ratio greater than or equal to one percent (1.00%)?					NO
	(l) Dealer Note Loss Ratio greater than or equal to one percent (1.00%)?						NO
	Dealer Note Loss Ratio:	~~Dealer Note Loss Ratio:~~		0.00%

EXHIBIT 20.2

MONTHLY SERVICER AND SETTLEMENT CERTIFICATE # 3526 DEALER NOTE MASTER TRUST DEALER NOTE ASSET BACKED CERTIFICATES, SERIES ~~2003~~2004-1

Under the Series ~~2003~~2004-1 Supplement dated as of ~~July~~June 10, ~~2003~~2004 (the "Supplement") by and among Navistar Financial Corporation, ("NFC"), Navistar Financial Securities Corporation ("NFSC") and The Bank of New York, as trustee (the "Master Trust Trustee") to the Pooling and Servicing Agreement dated as of June 8, 1995 (as amended and supplemented, the "Agreement") by and among NFC, NFSC, and the Master Trust Trustee ~~and The Chase Manhattan Bank~~, ~~as 1990 Trust Trustee,~~ the Master Trust Trustee is required to prepare certain information each month regarding current distributions to certain accounts and payments to the Series ~~2003~~2004-1 Certificateholders as well as the performance of the Master Trust during the previous month. The information which is required to be prepared with respect to the Distribution Date of ~~June~~August 2625, 2006, the Transfer Date of ~~June~~August 2324, 2006 and with respect to the performance of the Master Trust during the Due Period ended on ~~May~~July 31, 2006 and the Distribution Period ended ~~June~~on 25August 24, 2006 is set forth below. Certain of the information is presented on the basis of an original principal amount of $1,000 per Investor Certificate. Certain other information is presented based on the aggregate amounts for the Master Trust as a whole. Capitalized terms used but not otherwise defined herein shall have the meanings assigned to such terms in the Agreement and the Supplement.

1	NFC is Servicer under the Agreement.
2	The undersigned is a Servicing Officer.
3	Master Trust Information.
3.1	The amount of the Advance, if any, for the Due Period	~~218~~344,~~457~~013.4180
3.2	The amount of ITEC Finance Charges for the Due Period	65,~~773~~988,~~445~~860.3751
3.3	The average daily balance of Dealer Notes outstanding during the Due Period	1,~~488~~443,~~210~~259,~~414~~676.3238
3.4	The total amount of Advance Reimbursements for the Due Period	0.00
3.5	The aggregate principal amount of Dealer Notes repaid during the Due Period	~~445~~428,~~394~~311,~~860~~253.2130
3.6	The aggregate principal amount of Dealer Notes purchased by the Master Trust	380,877,957.38
	during the Due Period	~~528,986,304.11~~
3.7	The amount of the Servicing Fee for the Due Period	1,~~276~~199,~~420~~583.5341
3.8	The average daily Master Trust Seller's Interest during the Due Period	~~419~~219,~~173~~310,~~080~~876.2347
3.9	The Master Trust Seller's Interest as of the Distribution Date (after giving ~~effect to the~~
	transactions set forth in Article IV of the Supplement)	198,880,000.00
	effect to the transactions set forth in Article IV of the Supplement)	198,880,000.00
3.10	The aggregate amount of Collections for the Due Period	~~457~~440,~~169~~756,~~099~~427.7812
3.11	The aggregate amount of Finance Charge Collections for the Due Period	1112,~~774~~444,~~239~~989.5780
3.12	The aggregate amount of Principal Collections for the Due Period	~~445~~428,~~394~~311,~~860~~437.2132
3.13	The amount of Dealer Note Losses/(Recoveries) for the Due Period	0.00
3.14	The aggregate amount of Dealer Notes as of the last day of the Due Period	1,~~531~~439,~~704~~500,~~643~~098.0552
3.15	The aggregate amount of funds on deposit in the Excess Funding Account
	as of the end of the last day of the Due Period (after giving effect to the
	transactions set forth in Article IV of the Supplement and Article IV
	of the Agreement)	0184.0002
3.16	Eligible Investments in the Excess Funding Account:
	a. The aggregate amount of funds invested in Eligible Investments as of the	0.00
	end of the Due Period
	b. Description of each Eligible Investment:	JP Morgan Prime Money Market Fund
	c. The rate of interest applicable to each such Eligible Investment	45.7809%
	d. The rating of each such Eligible Investment	AAAm/Aaa
3.17	The aggregate amount of Dealer Notes issued to finance OEM Vehicles,
	as of the end of the Due Period	1921,~~788~~480,~~073~~913.7976
3.18	The Dealers with the five largest aggregate outstanding
	principal amounts of Dealer Notes in the Master Trust as of
	the end of the Due Period:
	i) Chicago International
	ii) White's Tractor & Truck
	ii) Midwest Transit Equip.
	iii) Nalley Motor Trucks
	iii) Lee-Smith Inc.
	iv) Longhorn Bus Sales
	iv) Truck King Intl.
	v) Midwest Transit
	v) Southland Intl.
3.19	Aggregate amount of delinquent principal payments (past due greater than 30 days) as a percentage of the total principal amount outstanding, as of the end of the Due Period	0.10%
	as a percentage of the total principal amount outstanding, as of the end of the Due Period	0.05%
3.20	The aggregate amount of Dealer Notes issued to finance used vehicles,
	as of the end of the Due Period	7579,~~018~~583,~~233~~912.8879
3.21	The aggregate amount of funds on deposit in the Servicer Transition Fee Account as of the end of the last day of the Due Period (after giving effect to the transactions set forth in Article IV of the Supplement)	100,433.42
	the end of the last day of the Due Period (after giving effect to the transactions set forth
	in Article IV of the Supplement) established on 7/10/03 for the benefit of the	100,406.81
	Master Trust Certificateholders.
3.22	Eligible Investments in the Servicer Transition Fee Account:
	a. The aggregate amount of funds invested in Eligible Investments	100,000.00
	b. Description of each Eligible Investment:	JP Morgan Prime Money Market Fund
	c. The rate of interest applicable to each such Eligible Investment	45.7809%
	d. The rating of each such Eligible Investment	AAAm/Aaa
3.23	The aggregate amount of funds on deposit in the Servicer Transition Fee Account as of the Distribution Date (after giving effect to the transactions set forth in Article IV of the Supplement and to the payments made on the Distribution Date)	100,000.00
	the Distribution Date (after giving effect to the transactions set forth in Article IV
4.0	Series 2004-1 Information.
	of the Supplement and to the payments made on the Distribution Date)	100,000.00
4.1	The Invested Amount as of the Distribution
4.0	Series 2003-1 Information.
4.1	The Deficiency Amount as of the Transfer Date
	(after giving effect to the transactions set forth in
	Article IV of the Supplement)	0.00
4.2a	The Maximum Subordinated Amount as of the
	Transfer Date (after giving effect to the transactions
	set forth in Article IV of the Supplement)	0.00
4.2b.	The Available Subordinated Amount as of the
	Transfer Date (after giving effect to the transactions
	set forth in Article IV of the Supplement)	0.00
4.3	The Projected Spread for the following Distribution Period	0.00
4.4	The amount on deposit in the Spread Account as of
	the Transfer Date (after giving effect to the
	transactions set forth in Article IV of the Supplement)	0.00
4.5	The aggregate amount on deposit in the Liquidity
	Reserve Account as of the Transfer Date (after giving
	effect to the transactions set forth in Article IV
	of the Supplement)	0.00
4.6	The Invested Amount as of the Distribution
	Date (after giving effect to the transactions set forth
	in Article IV of the Supplement and to the
	payments made on the Distribution Date)	0424,000,000.00
4.7	The amount of Series Allocable Dealer Notes Losses / (Recoveries)
4.2	The Adjusted Invested Amount as of the Distribution
	Date (after giving effect to the transactions set forth
	in Article IV of the Supplement and to the
	payments made on the Distribution Date)	462,160,000.00
4.3	The amount of Seller's Invested Amount
	for the Due Period	$215,500,098.52
4.4	The amount of Series Allocable Dealer Notes Losses / (Recoveries)
	for the Due Period	0.00
4.8	The amount of Series Allocable Finance Charge
4.5	The amount of Series Allocable Finance Charge
	Collections for the Due Period	14,~~682~~149,~~367~~287.0560
4.9	The amount of Series Allocable Principal Collections
4.6	The amount of Series Allocable Principal Collections
	for the Due Period	48142,~~494~~803,~~573~~438.7539
4.10	The amount of Series Principal Account Losses
4.7	The amount of Noteholder Allocated Dealer Note Losses / (Recoveries) for
	for the Due Period	0.00
4.11	The amount of Investor Dealer Note Losses / (Recoveries) for
	the Due Period	0.00
4.12	The amount of Investor Finance Charge Collections
4.8	The amount of Noteholder Available Interest Amounts
	for the Due Period	13,~~431~~665,~~526~~480.1266
4.13	The amount of Investor Principal Collections for
4.9	The amount of Noteholder Available Principal Amounts for
	the Due Period	41126,~~264~~157,~~032~~703.8122
4.14	The amount of Available Certificateholder's Interest
4.10	The aggregate amount of the Principal
	Collections for the Due Period	2,281,203.78
4.15	The amount of Series 2003-1 Shared Principal
	Collections for the Due Period	0.00
4.16	The aggregate amount of the Series 2003-1 Principal
	Shortfall, if any, for the Due Period	0.00
4.17	The Seller's Percentage for the Due Period	14.91%
4.11	The aggregate amount of Seller Interest Amounts
4.18	The Excess Seller's Percentage for the Due Period	6.19%
	for the Due Period	483,806.93
4.19	The aggregate amount of Seller's Principal Collections
4.12	The aggregate amount of Seller's Principal Amounts
	for the Due Period	716,~~230~~650,~~540~~880.9592
4.20	The amount of Available Seller's Finance Charge
4.13	The Reassignment Amount as of the Transfer Date	424,000,000.00
	Collections for the Due Period	197,173.42
4.14	The Minimum Series Seller's
4.21	The aggregate amount of Available Seller's Principal
	Invested Amount as of the Distribution Date (after giving
	Collections for the Due Period	4,228,726.83
4.22	The aggregate amount of Excess Seller's Principal
	Collections for the Due Period	3,001,814.12
4.23	The Controlled Amortization Amount, if applicable,
	for the Due Period	106,000,000.00
4.24	The Minimum Series 2003-1 Master Trust Seller's
	Interest as of the Distribution Date (after giving
	effect to the transactions set forth in Article IV
	of the Supplement)	50,880,000.00
4.15	The Minimum Seller's
	Invested Amount as of the Distribution Date (after giving
	effect to the transactions set forth in Article IV
	of the Supplement)	0.00
4.25	The Series 2003-1 Allocation Percentage for
4.16	The Minimum Series Seller's
	the Due Period	14.29%
	Interest as of the Distribution Date (after giving
4.26	The Floating Allocation Percentage for the
	effect to the transactions set forth in Article IV
	Due Period	85.09%
	of the Supplement)	50,880,000.00
4.27	The Principal Allocation Percentage, if applicable,
4.17	The Series Allocation Percentage with respect to Series 2004-1 for
	for the Due Period	85.09%
	the Due Period	33.34%
4.28	The total amount to be distributed on the Series
4.18	The Noteholder Floating Allocation Percentage for the
	2003-1 Certificates on the Distribution Date	213,179,121.10
	Due Period	88.34%
4.29	The total amount, if any, to be distributed on the Series
4.19	The Noteholder Principal Allocation Percentage, if applicable,
	2003-1 Certificates on the Distribution Date
	for the Due Period	88.34%
	allocable to the Invested Amount	212,000,000.00
4.20	The total amount to be distributed on the Series
4.30	The total amount, if any, to be distributed on
	2004-1 Certificates on the Distribution Date	2,386,377.62
	the Series 2003-1 Certificates on the Distribution
4.21	The total amount, if any, to be distributed on the Series
	Date allocable to interest on the Series 2003-1
	2004-1 Certificates on the Distribution Date
	Certificates	1,023,932.37
	allocable to the Invested Amount	0.00
4.31	The Draw Amount as of the Transfer Date	0.00
4.22	The total amount, if any, to be distributed on
4.32	The amount of Investor Charge-Offs as of
	the Series 2004-1 Certificates on the Distribution
	Transfer Date	0.00
	Date allocable to interest on the Series 2004-1
4.33	The amount of reimbursement of Investor Charge-
	Certificates	2,033,058.74
	Offs as of the Transfer Date	0.00
4.23	The amount of the Investor Servicing Fee to be
4.34	The amount of the Investor Servicing Fee to be
	paid on such Distribution Date	353,318.88
	paid on such Distribution Date	155,188.73
4.24	The amount of Investment Income with respect to the Series 2004-1 Certificate
4.35	The aggregate amount of funds on deposit in
	for the Due Period	18,245.80
	the Series Principal Account as of the end of the
4.25	The amount of Excess Interest Collections for the Due Period	1,297,348.85
	last day of the Due Period (after giving effect to the
4.26	The amount of Excess Interest Collections for the
	payments and adjustments made pursuant to Article
	IV of the Supplement and of the Agreement)	0.00
4.36	The aggregate amount of funds on deposit in the
	Spread Account as of the end of the last day of
	the Due Period (after giving effect to payments and
	adjustments made pursuant to Article IV of the
	Supplement and the Agreement)	0.00
4.37	Eligible Investments in the Series Principal Account:
	a. The aggregate amount of funds invested in
	Eligible Investments	212,000,000.00
	b. Description of each Eligible Investment:	JPMorgan Prime Money Market Fund
	c. The rate of interest applicable to each such
	Eligible Investment	4.78%
	d. The rating of each such Eligible Investment	AAAm/Aaa
4.38	Eligible Investments in the Liquidity Reserve Account:
	a. The aggregate amount of funds invested in
	Eligible Investments	0.00
	b. Description of each Eligible Investment:	NA
	c. The rate of interest applicable to each such
	Eligible Investment	_______%
	d. The rating of each such Eligible Investment	NA
4.39	The amount of Excess Interest Collections for the Due Period	1,102,082.68
4.40	The amount of Investor Principal Collections from other Series treated
	as Shared Principal Collections for the Due Period	64,735,967.19
4.41	The amount of Excess Interest Collections for the
	Due Period allocated to other Series	0.00
4.42	The amount of Investor Principal Collections treated
4.27	The amount of Noteholder Available Principal Amounts treated
	as Shared Principal Collections for the Due Period
	as Shared Principal Collections and allocated to other Series for the Due Period	0.00
	allocated to Other Series	0.00
4.28	The amount of all Shared Principal Collections allocated to Series 2004-1
4.43	The percentages and all other information calculated
	for the Due Period	0.00
	pursuant to Section 6.01 of the Supplement	See Exhibit 20.2(A)
4.44	The amount of Remaining Available Seller's Principal
	Collections for the Due Period	4,228,726.83
4.45	The amount of Series 2003-1 Shared Seller's Principal
	Collections for the Due Period	0.00
4.46	The aggregate amount of Shared Seller's Principal
	Collections from Other Series for the Due Period	0.00
4.47	The amount of all Shared Seller's Principal Collections
	allocated to Series 2003-1 for the Due Period	64,735,967.19
4.48	The aggregate amount of all Shared Seller's Principal
	Collections allocated to Other Series for the Due Period	0.00
5.0	Class A Certificate Information.
5.1	The Class A Invested Amount as of the Distribution
	Date (after giving effect to the transactions set forth
	in Article IV of the Supplement and to the
	payments made on the Distribution Date)	0.00
5.2	The total amount to be distributed on the Class A Certificates
	on the Distribution Date - includes Investor Servicing Fee plus
	the Investor Interest Payment	1,103,321.80
5.3	The total amount, if any, to be distributed on the Class A
	Certificates on the Distribution Date allocable to the
	Class A Invested Amount	200,000,000.00
5.4	The total amount, if any, to be distributed on the Class A
	Certificates on the Distribution Date allocable to interest
	on the Class A Certificates	956,917.33
5.5	The amount of Class A Certificateholder Charge-Offs
	as of the Transfer Date	0.00
5.6	The amount of reimbursement of Class A Certificateholder
	Charge-Offs as of the Transfer Date	0.00
6.0	Class B Certificate Information.
6.1	The Class B Invested Amount as of the Distribution
	Date (after giving effect to the transactions set forth
	in Article IV of the Supplement and to the
	payments made on the Distribution Date)	0.00
6.2	The total amount to be distributed on the Class B Certificates
	on the Distribution Date - includes Investor Servicing Fee plus
	the Investor Interest Payment	75,799.31
6.3	The total amount, if any, to be distributed on the Class B
	Certificates on the Distribution Date allocable to the
	Class B Invested Amount	12,000,000.00
6.4	The total amount, if any, to be distributed on the Class B
	Certificates on the Distribution Date allocable to interest
	on the Class B Certificates	67,015.04
6.5	The amount of Class B Certificateholder Charge-Offs
	as of the Transfer Date	0.00
6.6	The amount of reimbursement of Class B Certificateholder
	Charge-Offs as of the Transfer Date	0.00

~~EXHIBIT 20.2~~NOTE ~~(A)~~STATEMENT MONTHLY SERVICER AND SETTLEMENT CERTIFICATE # 26 NAVISTAR FINANCIAL DEALER NOTE MASTER OWNER TRUST SERIES 2004-1 NOTES

Under the Series ~~2003~~ 2004-1 Indenture Supplement dated as of June 10, 2004 (the "Indenture Supplement") by and among the Navistar Financial Dealer Note Master Owner Trust (the "Master Owner Trust") and The Bank of New York, as trustee (the "Indenture Trustee"), the Indenture Trustee is required to prepare certain information each month regarding current distributions to certain accounts and payments on the Series 2004-1 Notes as well as the performance of the Master Owner Trust during the previous month. The information which is required to be prepared with respect to the Payment Date of August 25, 2006, the Transfer Date of August 24, 2006 and with respect to the performance of the Master Owner Trust during the Due Period ended on July 31, 2006 and the Distribution Period ended on August 24, 2006 is set forth below. Certain of the information is presented on the basis of an original principal amount of $1,000 per Note. Certain other information is presented based on the aggregate amounts for the Master Owner Trust as a whole. Capitalized terms used but not otherwise defined herein shall have the meanings assigned to such terms in the Indenture Supplement.

4.43	The percentages and all other information calculated pursuant to Section 6.01 of the Supplement.
5		Series 2004-1 Notes Information
	Section 6.01
5.1		Series 2004-1 Nominal Liquidation Amount as of the Transfer Date (after
	(a)	The Invested Amount is not reduced to zero by the Expected Payment Date?						NO
		giving effect to the transactions set forth in Article III of the Series 2004-1
	(f)	The Available Subordinated Amount for such Transfer Date will be reduced to an
		Indenture Supplement and to payments made on the Payment Date).	212,000,000.00
		amount less than the Required Subordinated Amount?						NO
		Cumulative Reductions (Net of Reinstatements) of the Series 2004-1 Nominal
	(i)	Average Coverage Differential shall be equal to or less than negative two percent (-2.00%) on each of three consecutive Determination Dates?						NO
		Liquidation Amount, if any, as of the Transfer Date	0.00
				2 Months Past:		3.65%
5.2		Series 2004-1 Collateral Amount as of the Transfer Date (after giving effect to
				1 Month Past:		3.61%
		the transactions set forth in Article III of the Series 2004-1 Indenture Supplement and
				Current Month:		3.61%
		to payments made on the Payment Date).	231,080,000.00
	(j)	The Master Trust Seller’s Interest is reduced to an amount less than the Master Trust Minimum Seller's Interest?						NO
5.3		Series 2004-1 Overcollateralization Amount as of the Transfer Date (after giving effect
		Master Trust Seller's Interest :					$ 307,704,643.05
		to the transactions set forth in Article III of the Series 2004-1 Indenture Supplement
		Master Trust Minimum Seller's Interest :					$ 224,320,000.00
		and to payments made on the Payment Date).	19,080,000.00
	(k)	Turnover Ratio less than 1.7?						NO
		Series 2004-1 Target Overcollateralization Amount, if any, as of the Transfer Date	19,080,000.00
	Turnover Ratio:				3.55
		Cumulative Reductions (Net of Reinstatements) of the Series 2004-1
	(l)	Dealer Note Loss Ratio greater than or equal to one percent (1.00%)?						NO
		Overcollateralization Amount Deficiency, if any, as of the Transfer Date	0.00
		Dealer Note Loss Ratio:				0.00%
5.4		Series 2004-1 Allocated Dealer Note Losses / (Recoveries) for the Due Period	0.00
	(p)	Aggregate Principal Dealer Note Balance which was advanced against Financed
5.5		Series 2004-1 Allocated Interest Amounts for the Due Period	1,832,740.33
		Vehicles which are Used Vehicles exceeds 25% of the Aggregate Principal
5.6		Series 2004-1 Allocated Principal Amounts for the Due Period	63,078,851.61
		Balance of all Dealer Notes?						NO
5.7		Series 2004-1 Noteholders Allocated Dealer Note Losses / (Recoveries) for the Due Period	0.00
		Used Financed Vehicle Ratio:				4.88%
5.8		Series 2004-1 Available Interest Amounts with respect to the Due Period	1,847,604.59
5.9		Series 2004-1 Available Principal Amounts with respect to the Due Period	63,078,851.61
5.10		Shortfall in Series Available Principal Amounts, if any, for the Due Period	0.00
5.11		Sellers Invested Amount for the Series 2004-1 Notes for the Due Period	25,440,000.00
5.12		Shortfall in Series Available Interest Amounts, if any, for the Due Period	0.00
5.13		Unreimbursed reductions to the Series 2004-1 Collateral Amount, if any, for the Due Period	0.00
5.14		Nominal Liquidation Amount plus Accrued and Unpaid Interest as of the Transfer Date	212,000,000.00
5.15		Series 2004-1 Required Seller's Invested Amount as of the Payment Date	25,440,000.00
5.16		Series 2004-1 Controlled Accumulation Amount, if any, for the Due Period	0.00
5.17		Series 2004-1 Controlled Deposit Amount, if any, for the Due Period	0.00
5.18		Series Variable Allocation Percentage for the Due Period	50.00%
5.19		Series Fixed Allocation Percentage for the Due Period	50.00%
5.20		Total amount to be distributed on the Series 2004-1 Notes on the Payment Date	1,226,012.77
5.21		Total amount, if any, to be distributed on the Series 2004-1 Notes on the Payment
		Date allocable to the Outstanding Principal Amount	0.00
5.22		Total amount to be distributed on the Series 2004-1 Notes on the Payment Date allocable
		to interest on the Series 2004-1 Notes	1,026,036.04
5.23		Series 2004-1 Servicing Fee to be paid on the Payment Date	199,976.73
5.24.1		Series 2004-1 Investment Income	3,381.54
5.24.2		Series 2004-1 Principal Funding Account investment income	0.00
5.24.3		Series 2004-1 Negative Carry Account investment income	0.00
5.24.4		Series 2004-1 Interest Funding Account investment income	0.00
5.24.5		Series 2004-1 Spread Account investment income	11,482.72
5.25		Series Excess Available Interest Amounts for the Due Period	621,591.83
5.26		Excess Available Interest Amounts for the Due Period allocated to other Series of Notes	0.00
5.27		Excess Available Interest Amounts for the Due Period allocated to Series of Investor Certificates	0.00
5.28		Excess Available Principal Collections allocated from other series of Notes to Series 2004-1 for the Due Period	0.00
5.29		Amount of Shared Principal Collections allocated to Series 2004-1 Collateral Certificate for the Due Period	0.00
5.30		Amount of Excess Available Principal Collections allocated to other Series of Notes for the Due Period	0.00
5.31		Cash Collateral Percentage as of the Transfer Date	0.00%
5.32		Mismatch Amount for the Series 2004-1 Notes for the Due Period	0.00
5.33		Reimbursement Amount for the Series 2004-1 Notes for the Due Period	0.00
5.34		Certain amounts and calculations referenced in the definition of Early Redemption Event	See Exhibit 20.2(A)
6		Account Information
6.1		Series 2004-1 Spread Account Balance as of the Payment Date after giving effect
		to all withdrawals and deposits made on such Payment Date	2,650,000.00
		Series 2004-1 Spread Account Required Amount, if any, as of the Payment Date
		after giving effect to all withdrawals and deposits made on such Payment Date	2,650,000.00
6.2		Series 2004-1 Principal Funding Account Balance as of the Payment Date after
		giving effect to all withdrawals and deposits made on such Payment Date	0.00
6.3		Series 2004-1 Negative Carry Account Balance as of the Payment Date after
		giving effect to all withdrawals and deposits made on such Payment Date	0.00
		Series 2004-1 Required Negative Carry Account Balance, if any, as of the
		Payment Date after giving effect to all withdrawals and deposits made on such
		Payment Date	0.00
6.4		Series 2004-1 Interest Funding Account Balance as of the Payment Date after
		giving effect to all withdrawals and deposits made on such Payment Date	0.00
7		Class A Notes Information
7.1		Class A Outstanding Principal Amount as of the Payment Date after giving
		effect to the transactions made on such Payment Date	200,000,000.00
7.2		Class A Nominal Liquidation Amount as of the Payment Date after giving
		effect to the transactions made on such Payment Date	200,000,000.00
7.3		Total amount to be distributed on the Class A Notes on the Payment Date	961,914.50
7.4		Total amount, if any, to be distributed on the Class A Notes on the Payment Date
		allocable to the Class A Outstanding Principal Amount	0.00
7.5		Total amount to be distributed on the Class A Notes on the Payment Date
		allocable interest on the Class A Notes	961,914.50
7.6		Class A Monthly Interest for the Interest Period	961,914.50
8		Class B Notes Information
8.1		Class B Outstanding Principal Amount as of the Payment Date after giving effect
		to the transactions made on such Payment Date	12,000,000.00
8.2		Class B Nominal Liquidation Amount as of the Payment Date after giving
		effect to the transactions made on such Payment Date	12,000,000.00
8.3		Total amount to be distributed on the Class B Notes on the Payment Date	64,121.54
8.4		Total amount, if any, to be distributed on the Class B Notes on the Payment
		Date allocable to the Class B Outstanding Principal Amount	0.00
8.5		Total amount to be distributed on the Class B Notes on the Payment Date
		allocable interest on the Class B Notes	64,121.54
8.6		Class B Monthly Interest for the Interest Period	64,121.54

~~EXHIBIT 20.3~~NOTE STATEMENT MONTHLY SERVICER AND SETTLEMENT CERTIFICATE # 18 NAVISTAR FINANCIAL DEALER NOTE MASTER OWNER TRUST SERIES 2005-1 NOTES

~~MONTHLY~~Under ~~SERVICER~~the ~~AND~~Series ~~SETTLEMENT~~2005-1 ~~CERTIFICATE~~Indenture #Supplement 24dated ~~DEALER~~as ~~NOTE~~of ~~MASTER~~February ~~TRUST~~28, ~~DEALER~~2005 ~~NOTE~~(the ~~ASSET~~"Indenture ~~BACKED~~Supplement") ~~CERTIFICATES~~by and among the Navistar Financial Dealer Note Master Owner Trust (the "Master Owner Trust") and The Bank of New York, ~~SERIES~~as ~~2004~~trustee (the "Indenture Trustee"), the Indenture Trustee is required to prepare certain information each month regarding current distributions to certain accounts and payments on the Series 2005-1 Notes as well as the performance of the Master Owner Trust during the previous month. The information which is required to be prepared with respect to the Payment Date of August 25, 2006, the Transfer Date of August 24, 2006 and with respect to the performance of the Master Owner Trust during the Due Period ended on July 31, 2006 and the Distribution Period ended on August 24, 2006 is set forth below. Certain of the information is presented on the basis of an original principal amount of $1,000 per Note. Certain other information is presented based on the aggregate amounts for the Master Owner Trust as a whole. Capitalized terms used but not otherwise defined herein shall have the meanings assigned to such terms in the Indenture Supplement.

Under the Series 2004-1 Supplement dated as of June 10, 2004 (the "Supplement") by and among Navistar Financial Corporation, ("NFC"), Navistar Financial Securities Corporation ("NFSC") and The Bank of New York, as trustee (the "Master Trust Trustee") to the Pooling and Servicing Agreement dated as of June 8, 1995 (as amended and supplemented, the "Agreement") by and among NFC, NFSC, and the Master Trust Trustee, the Master Trust Trustee is required to prepare certain information each month regarding current distributions to certain accounts and payments to the Series 2004-1 Certificateholders as well as the performance of the Master Trust during the previous month. The information which is required to be prepared with respect to the Distribution Date of June 26, 2006, the Transfer Date of June 23, 2006 and with respect to the performance of the Master Trust during the Due Period ended on May 31, 2006 and the Distribution Period ended on June 25, 2006 is set forth below. Certain of the information is presented on the basis of an original principal amount of $1,000 per Investor Certificate. Certain other information is presented based on the aggregate amounts for the Master Trust as a whole. Capitalized terms used but not otherwise defined herein shall have the meanings assigned to such terms in the Agreement and the Supplement.

5	Series 2005-1 Notes Information

5.1	Series 2005-1 Nominal Liquidation Amount as of the Transfer Date (after
	giving effect to the transactions set forth in Article III of the Series 2005-1
	Indenture Supplement and to payments made on the Payment Date).	212,000,000.00

	Cumulative Reductions (Net of Reinstatements) of the Series 2005-1 Nominal
	Liquidation Amount, if any, as of the Transfer Date	0.00

5.2	Series 2005-1 Collateral Amount as of the Transfer Date (after giving effect to
	the transactions set forth in Article III of the Series 2005-1 Indenture Supplement and
	to payments made on the Payment Date).	231,080,000.00

5.3	Series 2005-1 Overcollateralization Amount as of the Transfer Date (after giving effect
	to the transactions set forth in Article III of the Series 2005-1 Indenture Supplement
	and to payments made on the Payment Date).	19,080,000.00

	Series 2005-1 Target Overcollateralization Amount, if any, as of the Transfer Date	19,080,000.00

	Cumulative Reductions (Net of Reinstatements) of the Series 2005-1
	Overcollateralization Amount Deficiency, if any, as of the Transfer Date	0.00

5.4	Series 2005-1 Allocated Dealer Note Losses / (Recoveries) for the Due Period	0.00

5.5	Series 2005-1 Allocated Interest Amounts for the Due Period	1,832,740.33

5.6	Series 2005-1 Allocated Principal Amounts for the Due Period	63,078,851.61

5.7	Series 2005-1 Noteholders Allocated Dealer Note Losses / (Recoveries) for the Due Period	0.00

5.8	Series 2005-1 Available Interest Amounts with respect to the Due Period	1,847,613.21

5.9	Series 2005-1 Available Principal Amounts with respect to the Due Period	63,078,851.61

5.10	Shortfall in Series Available Principal Amounts, if any, for the Due Period	0.00

5.11	Sellers Invested Amount for the Series 2005-1 Notes for the Due Period	25,440,000.00

5.12	Shortfall in Series Available Interest Amounts, if any, for the Due Period	0.00

5.13	Unreimbursed reductions to the Series 2005-1 Collateral Amount, if any,
	for the Due Period	0.00

5.14	Nominal Liquidation Amount plus Accrued and Unpaid Interest as of the Transfer Date	212,000,000.00

5.15	Series 2005-1 Required Seller's Invested Amount as of the Payment Date	25,440,000.00

5.16	Series 2005-1 Controlled Accumulation Amount, if any, for the Due Period	0.00

5.17	Series 2005-1 Controlled Deposit Amount, if any, for the Due Period	0.00

5.18	Series Variable Allocation Percentage for the Due Period	50.00%

5.19	Series Fixed Allocation Percentage for the Due Period	50.00%

5.20	Total amount to be distributed on the Series 2005-1 Notes on the Payment Date	1,206,999.43

5.21	Total amount, if any, to be distributed on the Series 2005-1 Notes on the Payment
	Date allocable to the Outstanding Principal Amount	0.00

5.22	Total amount to be distributed on the Series 2005-1 Notes on the Payment Date allocable
	to interest on the Series 2005-1 Notes	1,007,022.70

5.23	Series 2005-1 Servicing Fee to be paid on the Payment Date	199,976.73

5.24.1	Series 2005-1 Investment Income	3,381.54

5.24.2	Series 2005-1 Principal Funding Account investment income	0.00

5.24.3	Series 2005-1 Negative Carry Account investment income	0.00

5.24.4	Series 2005-1 Interest Funding Account investment income	0.00

5.24.5	Series 2005-1 Spread Account investment income	11,491.34

5.25	Series Excess Available Interest Amounts for the Due Period	640,613.79

5.26	Excess Available Interest Amounts for the Due Period allocated to other
	Series of Notes	0.00

5.27	Excess Available Interest Amounts for the Due Period allocated to Series	0.00
	of Investor Certificates

5.28	Excess Available Principal Collections allocated from other series of Notes to Series 2005-1	0.00
	for the Due Period

5.29	Amount of Shared Principal Collections allocated to Series 2004-1 Collateral Certificate for the Due Period	0.00

5.30	Amount of Excess Available Principal Collections allocated to other
	Series of Notes for the Due Period	0.00

5.31	Cash Collateral Percentage as of the Transfer Date	0.00%

5.32	Mismatch Amount for the Series 2005-1 Notes for the Due Period	0.00

5.33	Reimbursement Amount for the Series 2005-1 Notes for the Due Period	0.00

5.34	Certain amounts and calculations referenced in the definition of Early
	Redemption Event	See Exhibit 20.2(B)


6	Account Information

6.1	Series 2005-1 Spread Account Balance as of the Payment Date after giving effect
	to all withdrawals and deposits made on such Payment Date	2,650,000.00

	Series 2005-1 Spread Account Required Amount, if any, as of the Payment Date
	after giving effect to all withdrawals and deposits made on such Payment Date	2,650,000.00

6.2	Series 2005-1 Principal Funding Account Balance as of the Payment Date after
	giving effect to all withdrawals and deposits made on such Payment Date	0.00

6.3	Series 2005-1 Negative Carry Account Balance as of the Payment Date after
	giving effect to all withdrawals and deposits made on such Payment Date	0.00

	Series 2005-1 Required Negative Carry Account Balance, if any, as of the
	Payment Date after giving effect to all withdrawals and deposits made on such
	Payment Date	0.00

6.4	Series 2005-1 Interest Funding Account Balance as of the Payment Date after
	giving effect to all withdrawals and deposits made on such Payment Date	0.00


7	Class A Notes Information

7.1	Class A Outstanding Principal Amount as of the Payment Date after giving
	effect to the transactions made on such Payment Date	200,000,000.00

7.2	Class A Nominal Liquidation Amount as of the Payment Date after giving
	effect to the transactions made on such Payment Date	200,000,000.00

7.3	Total amount to be distributed on the Class A Notes on the Payment Date	946,414.50

7.4	Total amount, if any, to be distributed on the Class A Notes on the Payment Date
	allocable to the Class A Outstanding Principal Amount	0.00

7.5	Total amount to be distributed on the Class A Notes on the Payment Date
	allocable interest on the Class A Notes	946,414.50

7.6	Class A Monthly Interest for the Interest Period	946,414.50


8	Class B Notes Information

8.1	Class B Outstanding Principal Amount as of the Payment Date after giving effect
	to the transactions made on such Payment Date	12,000,000.00

8.2	Class B Nominal Liquidation Amount as of the Payment Date after giving
	effect to the transactions made on such Payment Date	12,000,000.00

8.3	Total amount to be distributed on the Class B Notes on the Payment Date	60,608.20

8.4	Total amount, if any, to be distributed on the Class B Notes on the Payment
	Date allocable to the Class B Outstanding Principal Amount	0.00

8.5	Total amount to be distributed on the Class B Notes on the Payment Date
	allocable interest on the Class B Notes	60,608.20

8.6	Class B Monthly Interest for the Interest Period	60,608.20

1	NFC is Servicer under the Agreement.
2	The undersigned is a Servicing Officer.
3	Master Trust Information.
3.1	The amount of the Advance, if any, for the Due Period	218,457.41
3.2	The amount of ITEC Finance Charges for the Due Period	6,773,445.37
3.3	The average daily balance of Dealer Notes outstanding during the Due Period	1,488,210,414.32
3.4	The total amount of Advance Reimbursements for the Due Period	0.00
3.5	The aggregate principal amount of Dealer Notes repaid during the Due Period	445,394,860.21
3.6	The aggregate principal amount of Dealer Notes purchased by the Master Trust
	during the Due Period	528,986,304.11
3.7	The amount of the Servicing Fee for the Due Period	1,276,420.53
3.8	The average daily Master Trust Seller's Interest during the Due Period	419,173,080.23
3.9	The Master Trust Seller's Interest as of the Distribution Date (after giving effect to the
	transactions set forth in Article IV of the Supplement)	198,880,000.00
3.10	The aggregate amount of Collections for the Due Period	457,169,099.78
3.11	The aggregate amount of Finance Charge Collections for the Due Period	11,774,239.57
3.12	The aggregate amount of Principal Collections for the Due Period	445,394,860.21
3.13	The amount of Dealer Note Losses/(Recoveries) for the Due Period	0.00
3.14	The aggregate amount of Dealer Notes as of the last day of the Due Period	1,531,704,643.05
3.15	The aggregate amount of funds on deposit in the Excess Funding Account
	as of the end of the last day of the Due Period (after giving effect to the
	transactions set forth in Article IV of the Supplement and Article IV
	of the Agreement)	0.00
3.16	Eligible Investments in the Excess Funding Account:
	a. The aggregate amount of funds invested in Eligible Investments as of the	0.00
	end of the Due Period
	b. Description of each Eligible Investment:	JP Morgan Prime Money Market Fund
	c. The rate of interest applicable to each such Eligible Investment	4.78%
	d. The rating of each such Eligible Investment	AAAm/Aaa
3.17	The aggregate amount of Dealer Notes issued to finance OEM Vehicles,
	as of the end of the Due Period	19,788,073.79
3.18	The Dealers with the five largest aggregate outstanding
	principal amounts of Dealer Notes in the Master Trust as of
	the end of the Due Period:
	i) Chicago International
	ii) White's Tractor & Truck
	iii) Nalley Motor Trucks
	iv) Longhorn Bus Sales
	v) Midwest Transit
3.19	Aggregate amount of delinquent principal payments (past due greater than 30 days)
	as a percentage of the total principal amount outstanding, as of the end of the Due Period	0.05%
3.20	The aggregate amount of Dealer Notes issued to finance used vehicles,
	as of the end of the Due Period	75,018,233.88
3.21	The aggregate amount of funds on deposit in the Servicer Transition Fee Account as of
	the end of the last day of the Due Period (after giving effect to the transactions set forth
	in Article IV of the Supplement)	100,406.81
3.22	Eligible Investments in the Servicer Transition Fee Account:
	a. The aggregate amount of funds invested in Eligible Investments	100,000.00
	b. Description of each Eligible Investment:	JP Morgan Prime Money Market Fund
	c. The rate of interest applicable to each such Eligible Investment	4.78%
	d. The rating of each such Eligible Investment	AAAm/Aaa
3.23	The aggregate amount of funds on deposit in the Servicer Transition Fee Account as of
	the Distribution Date (after giving effect to the transactions set forth in Article IV
	of the Supplement and to the payments made on the Distribution Date)	100,000.00
4.0	Series 2004-1 Information.
4.1	The Invested Amount as of the Distribution
	Date (after giving effect to the transactions set forth
	in Article IV of the Supplement and to the
	payments made on the Distribution Date)	424,000,000.00
4.2	The Adjusted Invested Amount as of the Distribution
	Date (after giving effect to the transactions set forth
	in Article IV of the Supplement and to the
	payments made on the Distribution Date)	462,160,000.00
4.3	The amount of Seller's Invested Amount
	for the Due Period	$307,704,643.05
4.4	The amount of Series Allocable Dealer Notes Losses / (Recoveries)
	for the Due Period	0.00
4.5	The amount of Series Allocable Finance Charge
	Collections for the Due Period	3,364,734.09
4.6	The amount of Series Allocable Principal Collections
	for the Due Period	96,989,147.17
4.7	The amount of Noteholder Allocated Dealer Note Losses / (Recoveries) for
	the Due Period	0.00
4.8	The amount of Noteholder Available Interest Amounts
	for the Due Period	2,863,052.23
4.9	The amount of Noteholder Available Principal Amounts for
	the Due Period	82,527,405.83
4.10	The aggregate amount of the Principal
	Shortfall, if any, for the Due Period	0.00
4.11	The aggregate amount of Seller Interest Amounts
	for the Due Period	501,681.85
4.12	The aggregate amount of Seller's Principal Amounts
	for the Due Period	14,461,081.84
4.13	The Reassignment Amount as of the Transfer Date	424,000,000.00
4.14	The Minimum Series Seller's
	Invested Amount as of the Distribution Date (after giving
	effect to the transactions set forth in Article IV
	of the Supplement)	50,880,000.00
4.15	The Minimum Seller's
	Invested Amount as of the Distribution Date (after giving
	effect to the transactions set forth in Article IV
	of the Supplement)	0.00
4.16	The Minimum Series Seller's
	Interest as of the Distribution Date (after giving
	effect to the transactions set forth in Article IV
	of the Supplement)	50,880,000.00
4.17	The Series Allocation Percentage with respect to Series 2004-1 for
	the Due Period	28.58%
4.18	The Noteholder Floating Allocation Percentage for the
	Due Period	85.09%
4.19	The Noteholder Principal Allocation Percentage, if applicable,
	for the Due Period	85.09%
4.20	The total amount to be distributed on the Series
	2004-1 Certificates on the Distribution Date	2,294,953.34
4.21	The total amount, if any, to be distributed on the Series
	2004-1 Certificates on the Distribution Date
	allocable to the Invested Amount	0.00
4.22	The total amount, if any, to be distributed on
	the Series 2004-1 Certificates on the Distribution
	Date allocable to interest on the Series 2004-1
	Certificates	1,984,575.87
4.23	The amount of the Investor Servicing Fee to be
	paid on such Distribution Date	310,377.47
4.24	The amount of Investment Income with respect to the Series 2004-1 Certificate
	for the Due Period	17,291.04
4.25	The amount of Excess Interest Collections for the Due Period	585,389.94
4.26	The amount of Excess Interest Collections for the
	Due Period allocated to other Series	0.00
4.27	The amount of Noteholder Available Principal Amounts treated
	as Shared Principal Collections and allocated to other Series for the Due Period	22,425,130.35
4.28	The amount of all Shared Principal Collections allocated to Series 2004-1
	for the Due Period	0.00

EXHIBIT 20.2(A)

NOTE STATEMENT MONTHLY SERVICER AND SETTLEMENT CERTIFICATE # 24 NAVISTAR FINANCIAL DEALER NOTE MASTER OWNER TRUST SERIES 2004-1 NOTES

Under the Series 2004-1 Indenture Supplement dated as of June 10, 2004 (the "Indenture Supplement") by and among the Navistar Financial Dealer Note Master Owner Trust (the "Master Owner Trust") and The Bank of New York, as trustee (the "Indenture Trustee"), the Indenture Trustee is required to prepare certain information each month regarding current distributions to certain accounts and payments on the Series 2004-1 Notes as well as the performance of the Master Owner Trust during the previous month. The information which is required to be prepared with respect to the Payment Date of June 26, 2006, the Transfer Date of June 23, 2006 and with respect to the performance of the Master Owner Trust during the Due Period ended on May 31, 2006 and the Distribution Period ended on June 25, 2006 is set forth below. Certain of the information is presented on the basis of an original principal amount of $1,000 per Note. Certain other information is presented based on the aggregate amounts for the Master Owner Trust as a whole. Capitalized terms used but not otherwise defined herein shall have the meanings assigned to such terms in the Indenture Supplement.

5	Series 2004-1 Notes Information
5.1	Series 2004-1 Nominal Liquidation Amount as of the Transfer Date (after
	giving effect to the transactions set forth in Article III of the Series 2004-1
	Indenture Supplement and to payments made on the Payment Date).	212,000,000.00
	Cumulative Reductions (Net of Reinstatements) of the Series 2004-1 Nominal
	Liquidation Amount, if any, as of the Transfer Date	0.00
5.2	Series 2004-1 Collateral Amount as of the Transfer Date (after giving effect to
	the transactions set forth in Article III of the Series 2004-1 Indenture Supplement and
	to payments made on the Payment Date).	231,080,000.00
5.3	Series 2004-1 Overcollateralization Amount as of the Transfer Date (after giving effect
	to the transactions set forth in Article III of the Series 2004-1 Indenture Supplement
	and to payments made on the Payment Date).	19,080,000.00
	Series 2004-1 Target Overcollateralization Amount, if any, as of the Transfer Date	19,080,000.00
	Cumulative Reductions (Net of Reinstatements) of the Series 2004-1
	Overcollateralization Amount Deficiency, if any, as of the Transfer Date	0.00
5.4	Series 2004-1 Allocated Dealer Note Losses / (Recoveries) for the Due Period	0.00
5.5	Series 2004-1 Allocated Interest Amounts for the Due Period	1,431,526.12
5.6	Series 2004-1 Allocated Principal Amounts for the Due Period	41,263,702.92
5.7	Series 2004-1 Noteholders Allocated Dealer Note Losses / (Recoveries) for the Due Period	0.00
5.8	Series 2004-1 Available Interest Amounts with respect to the Due Period	1,445,561.60
5.9	Series 2004-1 Available Principal Amounts with respect to the Due Period	41,263,702.92
5.10	Shortfall in Series Available Principal Amounts, if any, for the Due Period	0.00
5.11	Sellers Invested Amount for the Series 2004-1 Notes for the Due Period	25,440,000.00
5.12	Shortfall in Series Available Interest Amounts, if any, for the Due Period	0.00
5.13	Unreimbursed reductions to the Series 2004-1 Collateral Amount, if any,
	for the Due Period	0.00
5.14	Nominal Liquidation Amount plus Accrued and Unpaid Interest as of the
	Transfer Date	212,000,000.00
5.15	Series 2004-1 Required Seller's Invested Amount as of the Payment Date	25,440,000.00
5.16	Series 2004-1 Controlled Accumulation Amount, if any, for the Due Period	0.00
5.17	Series 2004-1 Controlled Deposit Amount, if any, for the Due Period	0.00
5.18	Series Variable Allocation Percentage for the Due Period	50.00%
5.19	Series Fixed Allocation Percentage for the Due Period	50.00%
5.20	Total amount to be distributed on the Series 2004-1 Notes on the Payment Date	1,184,483.14
5.21	Total amount, if any, to be distributed on the Series 2004-1 Notes on the Payment
	Date allocable to the Outstanding Principal Amount	0.00
5.22	Total amount to be distributed on the Series 2004-1 Notes on the Payment Date allocable
	to interest on the Series 2004-1 Notes	1,002,101.27
5.23	Series 2004-1 Servicing Fee to be paid on the Payment Date	182,381.87
5.24.1	Series 2004-1 Investment Income	3,255.56
5.24.2	Series 2004-1 Principal Funding Account investment income	0.00
5.24.3	Series 2004-1 Negative Carry Account investment income	0.00
5.24.4	Series 2004-1 Interest Funding Account investment income	0.00
5.24.5	Series 2004-1 Spread Account investment income	10,779.93
5.25	Series Excess Available Interest Amounts for the Due Period	261,078.46
5.26	Excess Available Interest Amounts for the Due Period allocated to other
	Series of Notes	0.00
5.27	Excess Available Interest Amounts for the Due Period allocated to Series	0.00
	of Investor Certificates
5.28	Excess Available Principal Collections allocated from other series of Notes to Series 2004-1	0.00
	for the Due Period
5.29	Amount of Shared Principal Collections allocated to Series 2004-1 Collateral Certificate for the Due Period	22,425,130.35
5.30	Amount of Excess Available Principal Collections allocated to other
	Series of Notes for the Due Period	0.00
5.31	Cash Collateral Percentage as of the Transfer Date	0.00%
5.32	Mismatch Amount for the Series 2004-1 Notes for the Due Period	0.00
5.33	Reimbursement Amount for the Series 2004-1 Notes for the Due Period	0.00
5.34	Certain amounts and calculations referenced in the definition of Early
	Redemption Event	See Exhibit 20.3(A)
6	Account Information
6.1	Series 2004-1 Spread Account Balance as of the Payment Date after giving effect
	to all withdrawals and deposits made on such Payment Date	2,650,000.00
	Series 2004-1 Spread Account Required Amount, if any, as of the Payment Date
	after giving effect to all withdrawals and deposits made on such Payment Date	2,650,000.00
6.2	Series 2004-1 Principal Funding Account Balance as of the Payment Date after
	giving effect to all withdrawals and deposits made on such Payment Date	0.00
6.3	Series 2004-1 Negative Carry Account Balance as of the Payment Date after
	giving effect to all withdrawals and deposits made on such Payment Date	0.00
	Series 2004-1 Required Negative Carry Account Balance, if any, as of the
	Payment Date after giving effect to all withdrawals and deposits made on such
	Payment Date	0.00
6.4	Series 2004-1 Interest Funding Account Balance as of the Payment Date after
	giving effect to all withdrawals and deposits made on such Payment Date	0.00
7	Class A Notes Information
7.1	Class A Outstanding Principal Amount as of the Payment Date after giving
	effect to the transactions made on such Payment Date	200,000,000.00
7.2	Class A Nominal Liquidation Amount as of the Payment Date after giving
	effect to the transactions made on such Payment Date	200,000,000.00
7.3	Total amount to be distributed on the Class A Notes on the Payment Date	939,139.56
7.4	Total amount, if any, to be distributed on the Class A Notes on the Payment Date
	allocable to the Class A Outstanding Principal Amount	0.00
7.5	Total amount to be distributed on the Class A Notes on the Payment Date
	allocable interest on the Class A Notes	939,139.56
7.6	Class A Monthly Interest for the Interest Period	939,139.56
8	Class B Notes Information
8.1	Class B Outstanding Principal Amount as of the Payment Date after giving effect
	to the transactions made on such Payment Date	12,000,000.00
8.2	Class B Nominal Liquidation Amount as of the Payment Date after giving
	effect to the transactions made on such Payment Date	12,000,000.00
8.3	Total amount to be distributed on the Class B Notes on the Payment Date	62,961.71
8.4	Total amount, if any, to be distributed on the Class B Notes on the Payment
	Date allocable to the Class B Outstanding Principal Amount	0.00
8.5	Total amount to be distributed on the Class B Notes on the Payment Date
	allocable interest on the Class B Notes	62,961.71
8.6	Class B Monthly Interest for the Interest Period	62,961.71

NOTE STATEMENT MONTHLY SERVICER AND SETTLEMENT CERTIFICATE # 16 NAVISTAR FINANCIAL DEALER NOTE MASTER OWNER TRUST SERIES 2005-1 NOTES

Under the Series 2005-1 Indenture Supplement dated as of February 28, 2005 (the "Indenture Supplement") by and among the Navistar Financial Dealer Note Master Owner Trust (the "Master Owner Trust") and The Bank of New York, as trustee (the "Indenture Trustee"), the Indenture Trustee is required to prepare certain information each month regarding current distributions to certain accounts and payments on the Series 2005-1 Notes as well as the performance of the Master Owner Trust during the previous month. The information which is required to be prepared with respect to the Payment Date of June 26, 2006, the Transfer Date of June 23, 2006 and with respect to the performance of the Master Owner Trust during the Due Period ended on May 31, 2006 and the Distribution Period ended on June 25, 2006 is set forth below. Certain of the information is presented on the basis of an original principal amount of $1,000 per Note. Certain other information is presented based on the aggregate amounts for the Master Owner Trust as a whole. Capitalized terms used but not otherwise defined herein shall have the meanings assigned to such terms in the Indenture Supplement.

5	Series 2005-1 Notes Information
5.1	Series 2005-1 Nominal Liquidation Amount as of the Transfer Date (after
	giving effect to the transactions set forth in Article III of the Series 2005-1
	Indenture Supplement and to payments made on the Payment Date).	212,000,000.00
	Cumulative Reductions (Net of Reinstatements) of the Series 2005-1 Nominal
	Liquidation Amount, if any, as of the Transfer Date	0.00
5.2	Series 2005-1 Collateral Amount as of the Transfer Date (after giving effect to
	the transactions set forth in Article III of the Series 2005-1 Indenture Supplement and
	to payments made on the Payment Date).	231,080,000.00
5.3	Series 2005-1 Overcollateralization Amount as of the Transfer Date (after giving effect
	to the transactions set forth in Article III of the Series 2005-1 Indenture Supplement
	and to payments made on the Payment Date).	19,080,000.00
	Series 2005-1 Target Overcollateralization Amount, if any, as of the Transfer Date	19,080,000.00
	Cumulative Reductions (Net of Reinstatements) of the Series 2005-1
	Overcollateralization Amount Deficiency, if any, as of the Transfer Date	0.00
5.4	Series 2005-1 Allocated Dealer Note Losses / (Recoveries) for the Due Period	0.00
5.5	Series 2005-1 Allocated Interest Amounts for the Due Period	1,431,526.12
5.6	Series 2005-1 Allocated Principal Amounts for the Due Period	41,263,702.92
5.7	Series 2005-1 Noteholders Allocated Dealer Note Losses / (Recoveries) for the Due Period	0.00
5.8	Series 2005-1 Available Interest Amounts with respect to the Due Period	1,445,561.60
5.9	Series 2005-1 Available Principal Amounts with respect to the Due Period	41,263,702.92
5.10	Shortfall in Series Available Principal Amounts, if any, for the Due Period	0.00
5.11	Sellers Invested Amount for the Series 2005-1 Notes for the Due Period	25,440,000.00
5.12	Shortfall in Series Available Interest Amounts, if any, for the Due Period	0.00
5.13	Unreimbursed reductions to the Series 2005-1 Collateral Amount, if any,
	for the Due Period	0.00
5.14	Nominal Liquidation Amount plus Accrued and Unpaid Interest as of the
	Transfer Date	212,000,000.00
5.15	Series 2005-1 Required Seller's Invested Amount as of the Payment Date	25,440,000.00
5.16	Series 2005-1 Controlled Accumulation Amount, if any, for the Due Period	0.00
5.17	Series 2005-1 Controlled Deposit Amount, if any, for the Due Period	0.00
5.18	Series Variable Allocation Percentage for the Due Period	50.00%
5.19	Series Fixed Allocation Percentage for the Due Period	50.00%
5.20	Total amount to be distributed on the Series 2005-1 Notes on the Payment Date	1,164,856.47
5.21	Total amount, if any, to be distributed on the Series 2005-1 Notes on the Payment
	Date allocable to the Outstanding Principal Amount	0.00
5.22	Total amount to be distributed on the Series 2005-1 Notes on the Payment Date allocable
	to interest on the Series 2005-1 Notes	982,474.60
5.23	Series 2005-1 Servicing Fee to be paid on the Payment Date	182,381.87
5.24.1	Series 2005-1 Investment Income	3,255.56
5.24.2	Series 2005-1 Principal Funding Account investment income	0.00
5.24.3	Series 2005-1 Negative Carry Account investment income	0.00
5.24.4	Series 2005-1 Interest Funding Account investment income	0.00
5.24.5	Series 2005-1 Spread Account investment income	10,779.93
5.25	Series Excess Available Interest Amounts for the Due Period	280,705.13
5.26	Excess Available Interest Amounts for the Due Period allocated to other
	Series of Notes	0.00
5.27	Excess Available Interest Amounts for the Due Period allocated to Series	0.00
	of Investor Certificates
5.28	Excess Available Principal Collections allocated from other series of Notes to
	Series 2005-1 for the Due Period	0.00
5.29	Amount of Shared Principal Collections allocated to Series 2004-1 Collateral Certificate for the Due Period	22,425,130.35
5.30	Amount of Excess Available Principal Collections allocated to other
	Series of Notes for the Due Period	0.00
5.31	Cash Collateral Percentage as of the Transfer Date	0.00%
5.32	Mismatch Amount for the Series 2005-1 Notes for the Due Period	0.00
5.33	Reimbursement Amount for the Series 2005-1 Notes for the Due Period	0.00
5.34	Certain amounts and calculations referenced in the definition of Early
	Redemption Event	See Exhibit 20.3(B)
6	Account Information
6.1	Series 2005-1 Spread Account Balance as of the Payment Date after giving effect
	to all withdrawals and deposits made on such Payment Date	2,650,000.00
	Series 2005-1 Spread Account Required Amount, if any, as of the Payment Date
	after giving effect to all withdrawals and deposits made on such Payment Date	2,650,000.00
6.2	Series 2005-1 Principal Funding Account Balance as of the Payment Date after
	giving effect to all withdrawals and deposits made on such Payment Date	0.00
6.3	Series 2005-1 Negative Carry Account Balance as of the Payment Date after
	giving effect to all withdrawals and deposits made on such Payment Date	0.00
	Series 2005-1 Required Negative Carry Account Balance, if any, as of the
	Payment Date after giving effect to all withdrawals and deposits made on such
	Payment Date	0.00
6.4	Series 2005-1 Interest Funding Account Balance as of the Payment Date after
	giving effect to all withdrawals and deposits made on such Payment Date	0.00
7	Class A Notes Information
7.1	Class A Outstanding Principal Amount as of the Payment Date after giving
	effect to the transactions made on such Payment Date	200,000,000.00
7.2	Class A Nominal Liquidation Amount as of the Payment Date after giving
	effect to the transactions made on such Payment Date	200,000,000.00
7.3	Total amount to be distributed on the Class A Notes on the Payment Date	923,139.56
7.4	Total amount, if any, to be distributed on the Class A Notes on the Payment Date
	allocable to the Class A Outstanding Principal Amount	0.00
7.5	Total amount to be distributed on the Class A Notes on the Payment Date
	allocable interest on the Class A Notes	923,139.56
7.6	Class A Monthly Interest for the Interest Period	923,139.56
8	Class B Notes Information
8.1	Class B Outstanding Principal Amount as of the Payment Date after giving effect
	to the transactions made on such Payment Date	12,000,000.00
8.2	Class B Nominal Liquidation Amount as of the Payment Date after giving
	effect to the transactions made on such Payment Date	12,000,000.00
8.3	Total amount to be distributed on the Class B Notes on the Payment Date	59,335.04
8.4	Total amount, if any, to be distributed on the Class B Notes on the Payment
	Date allocable to the Class B Outstanding Principal Amount	0.00
8.5	Total amount to be distributed on the Class B Notes on the Payment Date
	allocable interest on the Class B Notes	59,335.04
8.6	Class B Monthly Interest for the Interest Period	59,335.04

Exhibit 20.3(A)

Series 2004-1 Notes

5.34	The percentages and all other information calculated pursuant to the Definitions at Early Redemption Events as specified in Section 1.01 of The Series 2004-1 Indenture Supplement
	“Early Redemption Events” means, with respect to the Series 2004-1 Notes, each of the Early Amortization Events specified in Section 9.01 of the Pooling and Servicing Agreement, as supplemented by the Series Supplement, plus each of the following:
(A)	failure on the part of the Seller (i) to make any payment, distribution or deposit under the Pooling and Servicing Agreement or the Series Supplement within five Business Days after the Due Date or (ii) to observe or perform in any material respect any other material covenants or agreements of the Seller, which failure has a material adverse effect on the Series 2004-1 Noteholders and which continues unremedied for a period of 60 days after written notice of such failure shall have been given to the Seller by the Indenture Trustee or to the Seller and the Indenture Trustee by any Holder of the Series 2004-1 Notes;__No__
(B)	any representation or warranty made by the Seller pursuant to the Pooling and Servicing Agreement or any information contained in the schedule of Dealer Notes delivered thereunder or the Series Supplement shall prove to have been incorrect in any material respect when made or when delivered, which representation, warranty or schedule, or the circumstances or condition that caused such representation, warranty or schedule to be incorrect, continues to be incorrect or uncured in any material respect for a period of 60 days after written notice of such incorrectness shall have been given to the Seller by the Indenture Trustee or to the Seller and the Indenture Trustee by any Holder of the Series 2004-1 Notes and as a result of which the interests of the Series 2004-1 Noteholders are materially and adversely affected, provided, however, that an Early Redemption Event shall not be deemed to occur if the Seller has repurchased the related Dealer Notes or all such Dealer Notes, if applicable, during such period in accordance with the provisions of the Pooling and Servicing Agreement; __No__
(C)	any of the Seller, ITEC, NIC or NFC Shall file a petition commencing a voluntary case under any chapter of the federal bankruptcy laws; or the Seller or NFC shall file a petition or answer or consent seeking reorganization, arrangement, adjustment or composition under any other similar applicable federal law, or shall consent to the filing of any such petition, answer or consent; or the Seller, ITEC, NIC or NFC shall appoint, or consent to the appointment of a custodian, receiver, liquidator, trustee, assignee, sequestrator or other similar official in bankruptcy or insolvency of it or of any substantial part of its property; or the Seller, ITEC, NIC or NFC shall make an assignment for the benefit of creditors, or shall admit in writing its inability to pay its debts generally as they become due; __No__
(D)	any order for relief against any of the Seller, ITEC, NIC or NFC shall have been entered by a court having jurisdiction in the premises under any chapter of the federal bankruptcy laws, and such order shall have continued undischarged or unstayed for a period of 120 days; or a decree or order by a court having jurisdiction in the premises shall have been entered approving as properly filed a petition seeking reorganization, arrangement, adjustment, or composition of the Seller, ITEC, NIC or NFC under any other similar applicable federal law, and such decree or order shall have continued undischarged or unstayed for a period of 120 days; or a decree or order of a court having jurisdiction in the premises for the appointment of a custodian, receiver, liquidator, trustee, assignee, sequestrator or other similar official in bankruptcy or insolvency of the Seller, ITEC, NIC or NFC of any substantial part of their property, or for the winding up or liquidation of their affairs, shall have been entered, and such decree or order shall have remained in force undischarged or unstayed for a period of 120 days; __No__
(E)	the Seller shall become legally unable for any reason to transfer Dealer Notes to the Master Trust in accordance with the provisions of the Pooling and Servicing Agreement; __No_
(F)	on any Transfer Date, after giving effect to allocations to be made on that Transfer Date (including payments to be made on the related Payment Date), the Series 2004-1 Target Overcollateralization Amount exceeds the Series 2004-1 Overcollateralization Amount by more than the Series 2004-1 Overcollateralization Amount Shortfall Trigger; provided, however, that if such shortfall was caused by an Excess Cash Collateral Event, the Seller shall have a six month period during which an Early Redemption Event shall not occur if the foregoing condition is satisfied by calculating the Series 2004-1 Nominal Liquidation Amount after subtracting the amount on deposit in the Series 2004-1 Principal Funding Account in respect of the Series 2004-1 Notes; __No__
(G)	any Servicer Termination Event shall occur (i) which would have a material adverse effect on the Series 2004-1 Noteholders and (ii) for which the Servicer has received a notice of termination; __No__
(H)	on any Determination Date, as of the last day of the preceding Due Period, the aggregate principal balance amount of Dealer Notes owned by the Master Trust relating to used vehicles exceeds 25% of the aggregate principal balance of Dealer Notes held by the Master Trust on that last day; Aggregate Principal Dealer Note Balance which was advanced against Financed Vehicles which are Used Vehicles exceeds 25% of the Aggregate Principal Balance of all Dealer Notes?__No__ Used Financed Vehicle Ratio: 4.88%
(I)	on any Determination Date, the quotient of (i) the product of (a) the sum of Dealer Note Collections for each of the related Due Period and the two immediately preceding Due Periods and (b) four, divided by (ii) the daily average principal amount of Dealer Notes outstanding during such Due Periods (“Turnover”) is less than 1.7; Turnover Ratio less than 1.7? __No__ Turnover Ratio: 3.55
(J)	the Series 2004-1 Outstanding Principal Amount is not repaid by the Expected Principal Payment Date;__No__
(K)	the Issuer becomes an “investment company” within the meaning of the Investment Company Act of 1940, as amended, and is not exempt from compliance with that Act;__No__
(L)	the occurrence of an Event of Default under the Indenture; __No__
(M)	the delivery by the Seller to the Master Trust Trustee of a notice stating that the Seller shall no longer continue to sell Dealer Notes to the Master Trust commencing on the date specified in such notice; __No__
(N)	the Average Coverage Differential shall be equal to or less than negative two percent (-2%) on each of three consecutive Determination Dates; Average Coverage Differential shall be equal to or less than negative Two percent (-2.00%) on each of three consecutive Determination Dates? __No__ 2 Months Past: 3.65% 1 Month Past: 3.61% Current Month:3.61%
(O)	on any Determination Date, the quotient of (i) the sum of Dealer Note Losses for each of the related Due Period and the five immediately preceding Due Periods and (ii) the sum of Principal Collections for each of the related Due Period and the five immediately preceding Due Periods, is greater than or equal to one percent (1%); Dealer Note Loss Ratio greater than or equal to one percent (1.00%)?__No__ Dealer Note Loss Ratio: 0.00%
(P)	at the end of any Due Period, the Seller’s Invested Amount is reduced to an amount less than the Minimum Seller’s Invested Amount and the Seller has failed to assign additional Dealer Notes to the Master Trust or deposit cash into the Excess Funding Account, the Series 2004-1 Principal Funding Account or any other principal funding account with respect to any other series in the amount of such deficiency within ten Business Days following the end of such Due Period; provided, however, that if such deficiency was caused by an Excess Cash Collateral Event, the Seller shall have a six month period during which an Early Redemption Event shall not occur if the foregoing condition is satisfied by calculating the Series 2004-1 Nominal Liquidation Amount after subtracting the amount on deposit in the Series 2004-1 Principal Funding Account in respect of the Series 2004-1 Notes; and __No__
(Q)	failure on the part of ITEC to make a deposit in the Interest Deposit Account required by the terms of the Interest Deposit Agreement on or before the date occurring five Business Days after the date such deposit is required by the Interest Deposit Agreement to be made __No__
In the case of any event described in clauses (A), (B) or (G) above, an Early Redemption Event with respect to Series 2004-1 Notes shall be deemed to have occurred only if, after the applicable grace period described in those clauses, if any, either the Indenture Trustee or Series 2004-1 Noteholders holding Series 2004-1 Notes evidencing more than 50% of the Series 2004-1 Outstanding Principal Amount by written notice to the Seller, the Servicer, the Master Trust Trustee and, if given by Series 2004-1 Noteholders, the Indenture Trustee, declare that an Early Redemption Event has occurred as of the date of that notice. In the case of any Early Redemption Event that is also an Early Amortization Event as described in the Series Supplement or any event other than clauses (A), (B) or (G) described above, an Early Redemption Event with respect to the Series 2004-1 Notes shall be deemed to have occurred without any notice or other action on the part of the Indenture Trustee or the Series 2004-1 Noteholders immediately upon the occurrence of that event.

5.34

The percentages and all other information calculated pursuant to the Definitions at Early Redemption Events as specified in Section 1.01 of The Series 2004-1 Indenture Supplement

“Early Redemption Events” means, with respect to the Series 2004-1 Notes, each of the Early Amortization Events specified in Section 9.01 of the Pooling and Servicing Agreement, as supplemented by the Series Supplement, plus each of the following:

~~Exhibit 20.3~~(BA) failure on the part of the Seller (i) to make any payment, distribution or deposit under the Pooling and Servicing Agreement or the Series Supplement within five Business Days after the Due Date or (ii) to observe or perform in any material respect any other material covenants or agreements of the Seller, which failure has a material adverse effect on the Series 2004-1 Noteholders and which continues unremedied for a period of 60 days after written notice of such failure shall have been given to the Seller by the Indenture Trustee or to the Seller and the Indenture Trustee by any Holder of the Series 2004-1 Notes;__No__

(B)

any representation or warranty made by the Seller pursuant to the Pooling and Servicing Agreement or any information contained in the schedule of Dealer Notes delivered thereunder or the Series Supplement shall prove to have been incorrect in any material respect when made or when delivered, which representation, warranty or schedule, or the circumstances or condition that caused such representation, warranty or schedule to be incorrect, continues to be incorrect or uncured in any material respect for a period of 60 days after written notice of such incorrectness shall have been given to the Seller by the Indenture Trustee or to the Seller and the Indenture Trustee by any Holder of the Series 2004-1 Notes and as a result of which the interests of the Series 2004-1 Noteholders are materially and adversely affected, provided, however, that an Early Redemption Event shall not be deemed to occur if the Seller has repurchased the related Dealer Notes or all such Dealer Notes, if applicable, during such period in accordance with the provisions of the Pooling and Servicing Agreement; __No__

(C)

any of the Seller, ITEC, NIC or NFC Shall file a petition commencing a voluntary case under any chapter of the federal bankruptcy laws; or the Seller or NFC shall file a petition or answer or consent seeking reorganization, arrangement, adjustment or composition under any other similar applicable federal law, or shall consent to the filing of any such petition, answer or consent; or the Seller, ITEC, NIC or NFC shall appoint, or consent to the appointment of a custodian, receiver, liquidator, trustee, assignee, sequestrator or other similar official in bankruptcy or insolvency of it or of any substantial part of its property; or the Seller, ITEC, NIC or NFC shall make an assignment for the benefit of creditors, or shall admit in writing its inability to pay its debts generally as they become due; __No__

(D)

any order for relief against any of the Seller, ITEC, NIC or NFC shall have been entered by a court having jurisdiction in the premises under any chapter of the federal bankruptcy laws, and such order shall have continued undischarged or unstayed for a period of 120 days; or a decree or order by a court having jurisdiction in the premises shall have been entered approving as properly filed a petition seeking reorganization, arrangement, adjustment, or composition of the Seller, ITEC, NIC or NFC under any other similar applicable federal law, and such decree or order shall have continued undischarged or unstayed for a period of 120 days; or a decree or order of a court having jurisdiction in the premises for the appointment of a custodian, receiver, liquidator, trustee, assignee, sequestrator or other similar official in bankruptcy or insolvency of the Seller, ITEC, NIC or NFC of any substantial part of their property, or for the winding up or liquidation of their affairs, shall have been entered, and such decree or order shall have remained in force undischarged or unstayed for a period of 120 days; __No__

(E)

the Seller shall become legally unable for any reason to transfer Dealer Notes to the Master Trust in accordance with the provisions of the Pooling and Servicing Agreement; __No__

(F)

on any Transfer Date, after giving effect to allocations to be made on that Transfer Date (including payments to be made on the related Payment Date), the Series 2004-1 Target Overcollateralization Amount exceeds the Series 2004-1 Overcollateralization Amount by more than the Series 2004-1 Overcollateralization Amount Shortfall Trigger; provided, however, that if such shortfall was caused by an Excess Cash Collateral Event, the Seller shall have a six month period during which an Early Redemption Event shall not occur if the foregoing condition is satisfied by calculating the Series 2004-1 Nominal Liquidation Amount after subtracting the amount on deposit in the Series 2004-1 Principal Funding Account in respect of the Series 2004-1 Notes; __No__

(G)

any Servicer Termination Event shall occur (i) which would have a material adverse effect on the Series 2004-1 Noteholders and (ii) for which the Servicer has received a notice of termination; __No__

(H)

on any Determination Date, as of the last day of the preceding Due Period, the aggregate principal balance amount of Dealer Notes owned by the Master Trust relating to used vehicles exceeds 25% of the aggregate principal balance of Dealer Notes held by the Master Trust on that last day; Aggregate Principal Dealer Note Balance which was advanced against Financed Vehicles which are Used Vehicles exceeds 25% of the Aggregate Principal Balance of all Dealer Notes?__No__

Used Financed Vehicle Ratio: 5.43%

(I)

on any Determination Date, the quotient of (i) the product of (a) the sum of Dealer Note Collections for each of the related Due Period and the two immediately preceding Due Periods and (b) four, divided by (ii) the daily average principal amount of Dealer Notes outstanding during such Due Periods (“Turnover”) is less than 1.7;

Turnover Ratio less than 1.7? __No__

Turnover Ratio: 3.63

(J)

the Series 2004-1 Outstanding Principal Amount is not repaid by the Expected Principal Payment Date;__No__

(K)

the Issuer becomes an “investment company” within the meaning of the Investment Company Act of 1940, as amended, and is not exempt from compliance with that Act;__No__

(L)

the occurrence of an Event of Default under the Indenture; __No__

(M)

the delivery by the Seller to the Master Trust Trustee of a notice stating that the Seller shall no longer continue to sell Dealer Notes to the Master Trust commencing on the date specified in such notice; __No__

(N)

the Average Coverage Differential shall be equal to or less than negative two percent (-2%) on each of three consecutive Determination Dates; Average Coverage Differential shall be equal to or less than negative Two percent (-2.00%) on each of three consecutive Determination Dates? __No__

2 Months Past: 3.61%

1 Month Past: 3.77%

Current Month:3.68%

(O)

on any Determination Date, the quotient of (i) the sum of Dealer Note Losses for each of the related Due Period and the five immediately preceding Due Periods and (ii) the sum of Principal Collections for each of the related Due Period and the five immediately preceding Due Periods, is greater than or equal to one percent (1%);

Dealer Note Loss Ratio greater than or equal to one percent (1.00%)?__No__

Dealer Note Loss Ratio: 0.00%

(P)

at the end of any Due Period, the Seller’s Invested Amount is reduced to an amount less than the Minimum Seller’s Invested Amount and the Seller has failed to assign additional Dealer Notes to the Master Trust or deposit cash into the Excess Funding Account, the Series 2004-1 Principal Funding Account or any other principal funding account with respect to any other series in the amount of such deficiency within ten Business Days following the end of such Due Period; provided, however, that if such deficiency was caused by an Excess Cash Collateral Event, the Seller shall have a six month period during which an Early Redemption Event shall not occur if the foregoing condition is satisfied by calculating the Series 2004-1 Nominal Liquidation Amount after subtracting the amount on deposit in the Series 2004-1 Principal Funding Account in respect of the Series 2004-1 Notes; and __No__

(Q)

failure on the part of ITEC to make a deposit in the Interest Deposit Account required by the terms of the Interest Deposit Agreement on or before the date occurring five Business Days after the date such deposit is required by the Interest Deposit Agreement to be made __No__

In the case of any event described in clauses (A), (B) or (G) above, an Early Redemption Event with respect to Series 2004-1 Notes shall be deemed to have occurred only if, after the applicable grace period described in those clauses, if any, either the Indenture Trustee or Series 2004-1 Noteholders holding Series 2004-1 Notes evidencing more than 50% of the Series 2004-1 Outstanding Principal Amount by written notice to the Seller, the Servicer, the Master Trust Trustee and, if given by Series 2004-1 Noteholders, the Indenture Trustee, declare that an Early Redemption Event has occurred as of the date of that notice. In the case of any Early Redemption Event that is also an Early Amortization Event as described in the Series Supplement or any event other than clauses (A), (B) or (G) described above, an Early Redemption Event with respect to the Series 2004-1 Notes shall be deemed to have occurred without any notice or other action on the part of the Indenture Trustee or the Series 2004-1 Noteholders immediately upon the occurrence of that event.

EXHIBIT 20.2(B)

Series 2005-1 Notes

5.34	The percentages and all other information calculated pursuant to the Definitions at Early Redemption Events as specified in Section 1.01 of The Series 2005-1 Indenture Supplement.
	“Early Redemption Events” means, with respect to the Series 2005-1 Notes, each of the Early Amortization Events specified in Section 9.01 of the Pooling and Servicing Agreement, as supplemented by the Series Supplement, plus each of the following:
(A)	failure on the part of the Seller (i) to make any payment, distribution or deposit required under the Pooling and Servicing Agreement or the Series Supplement within five Business Days after the Due Date or (ii) to observe or perform in any material respect any other material covenants or agreements of the Seller, which failure has a material adverse effect on the Series 2005-1 Noteholders and which continues unremedied for a period of 60 days after written notice of such failure shall have been given to the Seller by the Indenture Trustee or to the Seller and the Indenture Trustee by any Holder of the Series 2005-1 Notes; __No__
(B)	any representation or warranty made by the Seller pursuant to the Pooling and Servicing Agreement or any information contained in the schedule of Dealer Notes delivered thereunder or the Series Supplement shall prove to have been incorrect in any material respect when made or when delivered, which representation, warranty or schedule, or the circumstances or condition that caused such representation, warranty or schedule to be incorrect, continues to be incorrect or uncured in any material respect for a period of 60 days after written notice of such incorrectness shall have been given to the Seller by the Indenture Trustee or to the Seller and the Indenture Trustee by any Holder of the Series 2005-1 Notes and as a result of which the interests of the Series 2005-1 Noteholders are materially and adversely affected, provided, however, that an Early Redemption Event shall not be deemed to occur if the Seller has repurchased the related Dealer Notes or all such Dealer Notes, if applicable, during such period in accordance with the provisions of the Pooling and Servicing Agreement; __No__
(C)	any of the Seller, ITEC, NIC or NFC shall file a petition commencing a voluntary case under any chapter of the federal bankruptcy laws; or the Seller or NFC shall file a petition or answer or consent seeking reorganization, arrangement, adjustment or composition under any other similar applicable federal law, or shall consent to the filing of any such petition, answer or consent; or the Seller, ITEC, NIC or NFC shall appoint, or consent to the appointment of a custodian, receiver, liquidator, trustee, assignee, sequestrator or other similar official in bankruptcy or insolvency of it or of any substantial part of its property; or the Seller, ITEC, NIC or NFC shall make an assignment for the benefit of creditors, or shall admit in writing its inability to pay its debts generally as they become due; __No__
(D)	any order for relief against any of the Seller, ITEC, NIC or NFC shall have been entered by a court having jurisdiction in the premises under any chapter of the federal bankruptcy laws, and such order shall have continued undischarged or unstayed for a period of 120 days; or a decree or order by a court having jurisdiction in the premises shall have been entered approving as properly filed a petition seeking reorganization, arrangement, adjustment, or composition of the Seller, ITEC, NIC or NFC under any other similar applicable federal law, and such decree or order shall have continued undischarged or unstayed for a period of 120 days; or a decree or order of a court having jurisdiction in the premises for the appointment of a custodian, receiver, liquidator, trustee, assignee, sequestrator or other similar official in bankruptcy or insolvency of the Seller, ITEC, NIC or NFC of any substantial part of their property, or for the winding up or liquidation of their affairs, shall have been entered, and such decree or order shall have remained in force undischarged or unstayed for a period of 120 days; __No__
(E)	the Seller shall become legally unable for any reason to transfer Dealer Notes to the Master Trust in accordance with the provisions of the Pooling and Servicing Agreement; __No__
(F)	on any Transfer Date, after giving effect to allocations to be made on that Transfer Date (including payments to be made on the related Payment Date), the Series 2005-1 Target Overcollateralization Amount exceeds the Series 2005-1 Overcollateralization Amount by more than the Series 2005-1 Overcollateralization Amount Shortfall Trigger; provided, however, that if such shortfall was caused by an Excess Cash Collateral Event, the Seller shall have a six month period during which an Early Redemption Event shall not occur if the foregoing condition is satisfied by calculating the Series 2005-1 Nominal Liquidation Amount after subtracting the amount on deposit in the Series 2005-1 Principal Funding Account in respect of the Series 2005-1 Notes;__No__
(G)	any Servicer Termination Event shall occur (i) which would have a material adverse effect on the Series 2005-1 Noteholders and (ii) for which the Servicer has received a notice of termination; __No__
(H)	on any Determination Date, as of the last day of the preceding Due Period, the aggregate principal balance amount of Dealer Notes owned by the Master Trust relating to used vehicles exceeds 25% of the aggregate principal balance of Dealer Notes held by the Master Trust on that last day; Aggregate Principal Dealer Note Balance which was advanced against Financed Vehicles which are Used Vehicles exceeds 25% of the aggregate Principal Balance of all Dealer Notes? __No__ Used Financed Vehicle Ratio: 4.88%
(I)	on any Determination Date, the quotient of (i) the product of (a) the sum of Dealer Note Collections for each of the related Due Period and the two immediately preceding Due Periods and (b) four, divided by (ii) the daily average principal amount of Dealer Notes outstanding during such Due Periods (“Turnover”) is less than 1.7; Turnover Ratio less than 1.7? __No__ Turnover Ratio: 3.55
(J)	the Series 2005-1 Outstanding Principal Amount is not repaid by the Expected Principal Payment Date;__No__
(K)	the Issuer becomes an “investment company” within the meaning of the Investment Company Act of 1940, as amended, and is not exempt from compliance with that Act; __No__
(L)	the occurrence of an Event of Default under the Indenture; __No__
(M)	the delivery by the Seller to the Master Trust Trustee of a notice stating that the Seller shall no longer continue to sell Dealer Notes to the Master Trust commencing on the date specified in such notice; __No__
(N)	the Average Coverage Differential shall be equal to or less than negative two percent (-2%) on each of three consecutive Determination Dates; Average Coverage Differential shall be equal to or less than negative Two percent (-2.00%) on each of three consecutive Determination Dates? __No__ 2 Months Past: 3.65% 1 Month Past: 3.61% Current Month: 3.61%
(O)	on any Determination Date, the quotient of (i) the sum of Dealer Note Losses for each of the related Due Period and the five immediately preceding Due Periods and (ii) the sum of Principal Collections for each of the related Due Period and the five immediately preceding Due Periods, is greater than or equal to one percent (1%); Dealer Note Loss Ratio greater than or equal to one percent (1.00%)? __No_ Dealer Note Loss Ratio: 0.00%
(P)	at the end of any Due Period, the Seller’s Invested Amount is reduced to an amount less than the Minimum Seller’s Invested Amount and the Seller has failed to assign additional Dealer Notes to the Master Trust or deposit cash into the Excess Funding Account, the Series 2005-1 Principal Funding Account or any other principal funding account with respect to any other series in the amount of such deficiency within ten Business Days following the end of such Due Period; provided, however, that if such deficiency was caused by an Excess Cash Collateral Event, the Seller shall have a six month period during which an Early Redemption Event shall not occur if the foregoing condition is satisfied by calculating the Series 2005-1 Nominal Liquidation Amount after subtracting the amount on deposit in the Series 2005-1 Principal Funding Account in respect of the Series 2005-1 Notes; and __No__
(Q)	failure on the part of ITEC to make a deposit in the Interest Deposit Account required by the terms of the Interest Deposit Agreement on or before the date occurring five Business Days after the date such deposit is required by the Interest Deposit Agreement to be made __No__
In the case of any event described in clauses (A), (B) or (G) above, an Early Redemption Event with respect to Series 2005-1 Notes shall be deemed to have occurred only if, after the applicable grace period described in those clauses, if any, either the Indenture Trustee or Series 2005-1 Noteholders holding Series 2005-1 Notes evidencing more than 50% of the Series 2005-1 Outstanding Principal Amount by written notice to the Seller, the Servicer, the Master Trust Trustee and, if given by Series 2005-1 Noteholders, the Indenture Trustee, declare that an Early Redemption Event has occurred as of the date of that notice. In the case of any Early Redemption Event that is also an Early Amortization Event as described in the Series Supplement or any event other than clauses (A), (B) or (G) described above, an Early Redemption Event with respect to the Series 2005-1 Notes shall be deemed to have occurred without any notice or other action on the part of the Indenture Trustee or the Series 2005-1 Noteholders immediately upon the occurrence of that event.

5.34

The percentages and all other information calculated pursuant to the Definitions at Early Redemption Events as specified in Section 1.01 of The Series 2005-1 Indenture Supplement.

“Early Redemption Events” means, with respect to the Series 2005-1 Notes, each of the Early Amortization Events specified in Section 9.01 of the Pooling and Servicing Agreement, as supplemented by the Series Supplement, plus each of the following:

~~EXHIBIT~~(A) ~~20.4~~failure ~~Navistar~~on ~~Financial~~the ~~Dealer~~part ~~Note~~of ~~Master~~the ~~Trust~~Seller (i) to make any payment, distribution or deposit required under the Pooling and Servicing Agreement or the Series ~~Data~~Supplement ~~for~~within five Business Days after the ~~June~~Due 26Date or (ii) to observe or perform in any material respect any other material covenants or agreements of the Seller, ~~2006~~which ~~Distribution~~failure ~~Date~~has a material adverse effect on the Series 2005-1 Noteholders and which continues unremedied for a period of 60 days after written notice of such failure shall have been given to the Seller by the Indenture Trustee or to the Seller and the Indenture Trustee by any Holder of the Series 2005-1 Notes; __No__

		Series
		1998-1	2003-1	2004-1***	2000-VFC-KHFC	2000-VFC-Liberty	Total
						Street Funding
1.	Aggregate amount of Collections	50,159,569.52	50,176,940.80	100,353,881.25	50,159,569.52	100,319,138.69	351,169,099.78
	Aggregate amount of Interest Collections	1,681,784.61	1,682,367.05	3,364,734.09	1,681,784.61	3,363,569.21	11,774,239.57
	Aggregate amount of Principal Collections	48,477,784.91	48,494,573.75	96,989,147.17	48,477,784.91	96,955,569.48	339,394,860.21
	Allocation From / (To) Other Series	0.00	0.00	0.00	0.00	0.00	0.00
2.	Series Allocation Percentage	14.2835943%	14.2885410%	28.5770819%	14.2835943%	28.5671885%	100.0000%
	Floating Allocation Percentage	80.30%	85.09%	85.09%	80.30%	80.30%	N/A
	Principal Allocation Percentage *	0.00%	85.09%	85.09%	0.00%	0.00%	N/A
3.	Total amount Distributed	932,028.44	213,023,932.37	1,984,575.87	863,489.23	1,030,667.89	217,834,693.80
4.	Total amount of such distribution allocable
	to the Invested Amount of Series	0.00	212,000,000.00	0.00	0.00	0.00	212,000,000.00
5.	Total amount of such distribution allocable
	to interest on the Series Certificates	932,028.44	1,023,932.37	1,984,575.87	863,489.23	1,030,667.89	5,834,693.80
6.	Gross Dealer Note Losses	0.00	0.00	0.00	0.00	0.00	0.00
7.	Recoveries on Dealer Note Losses	0.00	0.00	0.00	0.00	0.00	0.00
8.	Amount of Series allocable Dealer Note Losses / (Recoveries)	0.00	0.00	0.00	0.00	0.00	0.00
	- Investor portion of Dealer Note Losses / (Recoveries)	0.00	0.00	0.00	0.00	0.00	0.00
	- Seller portion of Dealer Note Losses / (Recoveries)	0.00	0.00	0.00	0.00	0.00	0.00
9.	Draw Amount	0.00	0.00	0.00	0.00	0.00	0.00
10.	Investor Charge Offs	0.00	0.00	0.00	0.00	0.00	0.00
11.	Reimbursement of Investor Charge Offs	0.00	0.00	0.00	0.00	0.00	0.00
12.	Monthly Servicing Fee
	- Series Allocation - Servicing Fee	182,318.73	182,381.87	364,763.74	182,318.73	364,637.46	1,276,420.53
	- Investor Servicing Fee	146,401.94	155,188.73	310,377.47	146,401.94	292,803.88	1,051,173.96
	- Seller Servicing Fee	35,916.79	27,193.14	54,386.27	35,916.79	71,833.58	225,246.57
13.	Controlled Amortization Amount	0.00	106,000,000.00	0.00	0.00	0.00	106,000,000.00
14.	Invested Amount prior to Distribution Date	200,000,000.00	212,000,000.00	424,000,000.00	200,000,000.00	400,000,000.00	1,436,000,000.00
	Invested Amount after Distribution Date	200,000,000.00	0.00	424,000,000.00	200,000,000.00	400,000,000.00	1,224,000,000.00
15.	Invested Amount	200,000,000.00	0.00	424,000,000.00	200,000,000.00	400,000,000.00	1,224,000,000.00
	Available Subordinated Amount / Overcollateralization Amount	31,000,000.00	0.00	38,160,000.00	31,000,000.00	62,000,000.00	162,160,000.00
	Negative Carry Subordinated Amount	NA	NA	NA	NA	NA	0.00
	Other	0	0	0	0	0	0.00
	Adjusted Invested Amount	231,000,000.00	0.00	462,160,000.00	231,000,000.00	462,000,000.00	1,386,160,000.00
	Required Excess Seller's Interest **	6,000,000.00	0.00	12,720,000.00	6,000,000.00	12,000,000.00	36,720,000.00
16.	Beginning Spread Account Balance	2,500,000.00	2,650,000.00	5,300,000.00	2,500,000.00	5,000,000.00	17,950,000.00
	Withdrawals from Spread Account: (-) Interest	(10,169.74)	(2,660,779.93)	(21,559.86)	(7,442.84)	(14,885.67)	(2,714,838.04)
	Deposits to Spread Account: (+) Interest	10,169.74	10,779.93	21,559.86	7,442.84	14,885.67	64,838.04
	Spread Account balance as of the close of
	business on the Distribution date	2,500,000.00	0.00	5,300,000.00	2,500,000.00	5,000,000.00	15,300,000.00
17.	Series Principal Account Balance as of the end of Due Period	0.00	0.00	0.00	0.00	0.00	0.00
18.	Delinquency on Serviced Portfolio
	30 - 59 Days						0.0059%
	60 - 89 Days						0.0047%
	90+ Days						0.0394%
19.	Master Trust Receivables Balance						$1,531,704,643.05
	* Series 2004-1 Collateral Certificate Principal Allocation Percentage
	** Series 2004-1: Part of Required Excess Seller's Invested Amount
	*** Series 2004-1 Collateral Certificate (combined data for the Series 2004-1 and 2005-1 Notes)

(B)

any representation or warranty made by the Seller pursuant to the Pooling and Servicing Agreement or any information contained in the schedule of Dealer Notes delivered thereunder or the Series Supplement shall prove to have been incorrect in any material respect when made or when delivered, which representation, warranty or schedule, or the circumstances or condition that caused such representation, warranty or schedule to be incorrect, continues to be incorrect or uncured in any material respect for a period of 60 days after written notice of such incorrectness shall have been given to the Seller by the Indenture Trustee or to the Seller and the Indenture Trustee by any Holder of the Series 2005-1 Notes and as a result of which the interests of the Series 2005-1 Noteholders are materially and adversely affected, provided, however, that an Early Redemption Event shall not be deemed to occur if the Seller has repurchased the related Dealer Notes or all such Dealer Notes, if applicable, during such period in accordance with the provisions of the Pooling and Servicing Agreement; __No__

(C)

any of the Seller, ITEC, NIC or NFC shall file a petition commencing a voluntary case under any chapter of the federal bankruptcy laws; or the Seller or NFC shall file a petition or answer or consent seeking reorganization, arrangement, adjustment or composition under any other similar applicable federal law, or shall consent to the filing of any such petition, answer or consent; or the Seller, ITEC, NIC or NFC shall appoint, or consent to the appointment of a custodian, receiver, liquidator, trustee, assignee, sequestrator or other similar official in bankruptcy or insolvency of it or of any substantial part of its property; or the Seller, ITEC, NIC or NFC shall make an assignment for the benefit of creditors, or shall admit in writing its inability to pay its debts generally as they become due; __No__

(D)

(E)

the Seller shall become legally unable for any reason to transfer Dealer Notes to the Master Trust in accordance with the provisions of the Pooling and Servicing Agreement; __No__

(F)

on any Transfer Date, after giving effect to allocations to be made on that Transfer Date (including payments to be made on the related Payment Date), the Series 2005-1 Target Overcollateralization Amount exceeds the Series 2005-1 Overcollateralization Amount by more than the Series 2005-1 Overcollateralization Amount Shortfall Trigger; provided, however, that if such shortfall was caused by an Excess Cash Collateral Event, the Seller shall have a six month period during which an Early Redemption Event shall not occur if the foregoing condition is satisfied by calculating the Series 2005-1 Nominal Liquidation Amount after subtracting the amount on deposit in the Series 2005-1 Principal Funding Account in respect of the Series 2005-1 Notes;__No__

(G)

any Servicer Termination Event shall occur (i) which would have a material adverse effect on the Series 2005-1 Noteholders and (ii) for which the Servicer has received a notice of termination; __No__

(H)

on any Determination Date, as of the last day of the preceding Due Period, the aggregate principal balance amount of Dealer Notes owned by the Master Trust relating to used vehicles exceeds 25% of the aggregate principal balance of Dealer Notes held by the Master Trust on that last day; Aggregate Principal Dealer Note Balance which was advanced against Financed Vehicles which are Used Vehicles exceeds 25% of the aggregate Principal Balance of all Dealer Notes? __No__

Used Financed Vehicle Ratio: 5.43%

(I)

Turnover Ratio less than 1.7? __No__

Turnover Ratio: 3.63

(J)

the Series 2005-1 Outstanding Principal Amount is not repaid by the Expected Principal Payment Date;__No__

(K)

the Issuer becomes an “investment company” within the meaning of the Investment Company Act of 1940, as amended, and is not exempt from compliance with that Act; __No__

(L)

the occurrence of an Event of Default under the Indenture; __No__

(M)

(N)

2 Months Past: 3.61%

1 Month Past: 3.77%

Current Month:3.68%

(O)

Dealer Note Loss Ratio: 0.00%

(P)

at the end of any Due Period, the Seller’s Invested Amount is reduced to an amount less than the Minimum Seller’s Invested Amount and the Seller has failed to assign additional Dealer Notes to the Master Trust or deposit cash into the Excess Funding Account, the Series 2005-1 Principal Funding Account or any other principal funding account with respect to any other series in the amount of such deficiency within ten Business Days following the end of such Due Period; provided, however, that if such deficiency was caused by an Excess Cash Collateral Event, the Seller shall have a six month period during which an Early Redemption Event shall not occur if the foregoing condition is satisfied by calculating the Series 2005-1 Nominal Liquidation Amount after subtracting the amount on deposit in the Series 2005-1 Principal Funding Account in respect of the Series 2005-1 Notes; and __No__

(Q)

In the case of any event described in clauses (A), (B) or (G) above, an Early Redemption Event with respect to Series 2005-1 Notes shall be deemed to have occurred only if, after the applicable grace period described in those clauses, if any, either the Indenture Trustee or Series 2005-1 Noteholders holding Series 2005-1 Notes evidencing more than 50% of the Series 2005-1 Outstanding Principal Amount by written notice to the Seller, the Servicer, the Master Trust Trustee and, if given by Series 2005-1 Noteholders, the Indenture Trustee, declare that an Early Redemption Event has occurred as of the date of that notice. In the case of any Early Redemption Event that is also an Early Amortization Event as described in the Series Supplement or any event other than clauses (A), (B) or (G) described above, an Early Redemption Event with respect to the Series 2005-1 Notes shall be deemed to have occurred without any notice or other action on the part of the Indenture Trustee or the Series 2005-1 Noteholders immediately upon the occurrence of that event.

EXHIBIT 20.3

Navistar Financial Dealer Note Master Owner Trust

Notes Series Data

for the August 25, 2006 Distribution Date

		1998-1	2004-1***	2000-VFC-KHFC	2000-VFC Liberty Street Funding	Total

1.	Aggregate amount of Collections	73,450,925.39	146,952,725.98	73,450,925.39	146,901,850.79	440,756,427.56
	Aggregate amount of Interest Collections	2,073,925.55	4,149,287.60	2,073,925.55	4,147,851.11	12,444,989.81
	Aggregate amount of Principal Collections	71,376,999.84	142,803,438.39	71,376,999.84	142,753,999.68	428,311,437.75
	Allocation From / (To) Other Series	0.00	0.00	0.00	0.00	0.00

2.	Series Allocation Percentage	16.6647429%	33.3410285%	16.6647429%	33.3294858%	100.0000%
	Floating Allocation Percentage	83.37%	88.34%	83.37%	83.37%	N/A
	Principal Allocation Percentage *	0.00%	88.34%	0.00%	0.00%	N/A

3.	Total amount Distributed	955,025.61	2,033,058.74	926,641.84	1,837,528.44	5,752,254.63

4.	Total amount of such distribution allocable
	to the Invested Amount of Series	0.00	0.00	0.00	0.00	0.00

5.	Total amount of such distribution allocable
	to interest on the Series Certificates	955,025.61	2,033,058.74	926,641.84	1,837,528.44	5,752,254.63

6.	Gross Dealer Note Losses	0.00	0.00	0.00	0.00	0.00

7.	Recoveries on Dealer Note Losses	0.00	0.00	0.00	0.00	0.00

8.	Amount of Series allocable Dealer Note Losses / (Recoveries)	0.00	0.00	0.00	0.00	0.00
	- Investor portion of Dealer Note Losses / (Recoveries)	0.00	0.00	0.00	0.00	0.00
	- Seller portion of Dealer Note Losses / (Recoveries)	0.00	0.00	0.00	0.00	0.00

9.	Draw Amount	0.00	0.00	0.00	0.00	0.00

10.	Investor Charge Offs	0.00	0.00	0.00	0.00	0.00

11.	Reimbursement of Investor Charge Offs	0.00	0.00	0.00	0.00	0.00

12.	Monthly Servicing Fee
	- Series Allocation - Servicing Fee	199,907.49	399,953.45	199,907.49	399,814.98	1,199,583.41
	- Investor Servicing Fee	166,662.87	353,318.88	166,662.87	333,325.75	1,019,970.38
	- Seller Servicing Fee	33,244.62	46,634.57	33,244.62	66,489.23	179,613.03

13.	Controlled Amortization Amount	0.00	0.00	0.00	0.00	0.00

14.	Invested Amount prior to Distribution Date	200,000,000.00	424,000,000.00	200,000,000.00	400,000,000.00	1,224,000,000.00
	Invested Amount after Distribution Date	200,000,000.00	424,000,000.00	200,000,000.00	400,000,000.00	1,224,000,000.00

15.	Invested Amount	200,000,000.00	424,000,000.00	200,000,000.00	400,000,000.00	1,224,000,000.00
	Available Subordinated Amount / Overcollateralization Amount	31,000,000.00	38,160,000.00	31,000,000.00	62,000,000.00	162,160,000.00
	Negative Carry Subordinated Amount	NA	NA	NA	NA	0.00
	Other	0	0	0	0	0.00
	Adjusted Invested Amount	231,000,000.00	462,160,000.00	231,000,000.00	462,000,000.00	1,386,160,000.00

	Required Excess Seller's Interest **	6,000,000.00	12,720,000.00	6,000,000.00	12,000,000.00	36,720,000.00

16.	Beginning Spread Account Balance	2,500,000.00	5,300,000.00	2,500,000.00	5,000,000.00	15,300,000.00
	Withdrawals from Spread Account: (-) Interest	(10,832.75)	(22,974.06)	(10,832.70)	(21,665.41)	(66,304.92)
	Deposits to Spread Account: (+) Interest	10,832.75	22,974.06	10,832.70	21,665.41	66,304.92
	Spread Account balance as of the close of
	business on the Distribution date	2,500,000.00	5,300,000.00	2,500,000.00	5,000,000.00	15,300,000.00

17.	Series Principal Account Balance as of the end of Due Period	0.00	0.00	0.00	0.00	0.00

18.	Delinquency on Serviced Portfolio
	30 - 59 Days					0.0140%
	60 - 89 Days					0.0202%
	90+ Days					0.0659%

19.	Master Trust Receivables Balance					$1,439,500,098.52


	* Series 2004-1 Collateral Certificate Principal Allocation Percentage
	** Series 2004-1: Part of Required Excess Seller's Invested Amount
	*** Series 2004-1 Collateral Certificate (combined data for the Series 2004-1 and 2005-1 Notes)

Filing Compare · NAVISTAR FINANCIAL DEALER NOTE MASTER TRUST