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 333-104639-01
NAVISTAR FINANCIAL DEALER NOTE MASTER OWNER 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 OWNER 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	Monthly Servicer and Settlement Certificate #2426, Series 2004-1 made available on ~~June~~August 2625, 2006 and Monthly Servicer and Settlement Certificate #1618, Series 2005-1 made available on ~~June~~August 2625, 2006
20(A)	5.34 The percentages and all other information calculated pursuant to Section 1.01 of the Supplement, Certificate #2426
20(B)	5.34 The percentages and all other information calculated pursuant to Section 1.01 of the Supplement, Certificate #1618
20(C)	Dealer Note Master Owner Trust Series for the ~~June~~August 2625, 2006 Distribution Date

EXHIBIT 20

MONTHLY SERVICER AND SETTLEMENT CERTIFICATE # 2426 DEALER NOTE MASTER TRUST DEALER NOTE ASSET BACKED CERTIFICATES, SERIES 2004-1

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~~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 on ~~June~~August 2524, 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)	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	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
	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~~215,~~704~~500,~~643~~098.0552
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	34,~~364~~149,~~734~~287.0960
4.6	The amount of Series Allocable Principal Collections
	for the Due Period	96142,~~989~~803,~~147~~438.1739
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	23,~~863~~665,~~052~~480.2366
4.9	The amount of Noteholder Available Principal Amounts for
	the Due Period	82126,~~527~~157,~~405~~703.8322
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~~483,~~681~~806.8593
4.12	The aggregate amount of Seller's Principal Amounts
	for the Due Period	1416,~~461~~650,~~081~~880.8492
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	2833.5834%
4.18	The Noteholder Floating Allocation Percentage for the
	Due Period	8588.0934%
4.19	The Noteholder Principal Allocation Percentage, if applicable,
	for the Due Period	8588.0934%
4.20	The total amount to be distributed on the Series
	2004-1 Certificates on the Distribution Date	2,~~294~~386,~~953~~377.3462
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	12,~~984~~033,~~575~~058.8774
4.23	The amount of the Investor Servicing Fee to be
	paid on such Distribution Date	~~310~~353,~~377~~318.4788
4.24	The amount of Investment Income with respect to the Series 2004-1 Certificate
	for the Due Period	1718,~~291~~245.0480
4.25	The amount of Excess Interest Collections for the Due Period	~~585~~1,~~389~~297,348.9485
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~~0.3500
4.28	The amount of all Shared Principal Collections allocated to Series 2004-1
	for the Due Period	0.00

NOTE STATEMENT MONTHLY SERVICER AND SETTLEMENT CERTIFICATE # 2426 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~~August 2625, 2006, the Transfer Date of ~~June~~August 2324, 2006 and with respect to the performance of the Master Owner Trust during the Due Period ended on ~~May~~July 31, 2006 and the Distribution Period ended on ~~June~~August 2524, 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~~832,~~526~~740.1233
5.6	Series 2004-1 Allocated Principal Amounts for the Due Period	4163,~~263~~078,~~702~~851.9261
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~~847,~~561~~604.6059
5.9	Series 2004-1 Available Principal Amounts with respect to the Due Period	4163,~~263~~078,~~702~~851.9261
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
	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
5.14	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~~226,~~483~~012.1477
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~~026,~~101~~036.2704
5.23	Series 2004-1 Servicing Fee to be paid on the Payment Date	~~182~~199,~~381~~976.8773
5.24.1	Series 2004-1 Investment Income	3,~~255~~381.5654
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	1011,~~779~~482.9372
5.25	Series Excess Available Interest Amounts for the Due Period	~~261~~621,~~078~~591.4683
5.26	Excess Available Interest Amounts for the Due Period allocated to other Series of Notes	0.00
	Series of Notes	0.00
5.27	Excess Available Interest Amounts for the Due Period allocated to Series of Investor Certificates	0.00
5.27	Excess Available Interest Amounts for the Due Period allocated to Series	0.00
5.28	Excess Available Principal Collections allocated from other series of Notes to Series 2004-1 for the Due Period	0.00
	of Investor Certificates
5.29	Amount of Shared Principal Collections allocated to Series 2004-1 Collateral Certificate for the Due Period	0.00
5.28	Excess Available Principal Collections allocated from other series of Notes to Series 2004-1	0.00
5.30	Amount of Excess Available Principal Collections allocated to other Series of Notes for the Due Period	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(A)
	Redemption Event	See Exhibit 20(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~~961,~~139~~914.5650
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~~961,~~139~~914.5650
7.6	Class A Monthly Interest for the Interest Period	~~939~~961,~~139~~914.5650
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	6264,~~961~~121.7154
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	6264,~~961~~121.7154
8.6	Class B Monthly Interest for the Interest Period	6264,~~961~~121.7154

NOTE STATEMENT MONTHLY SERVICER AND SETTLEMENT CERTIFICATE # 1618 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~~August 2625, 2006, the Transfer Date of ~~June~~August 2324, 2006 and with respect to the performance of the Master Owner Trust during the Due Period ended on ~~May~~July 31, 2006 and the Distribution Period ended on ~~June~~August 2524, 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~~832,~~526~~740.1233
5.6	Series 2005-1 Allocated Principal Amounts for the Due Period	4163,~~263~~078,~~702~~851.9261
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~~847,~~561~~613.6021
5.9	Series 2005-1 Available Principal Amounts with respect to the Due Period	4163,~~263~~078,~~702~~851.9261
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
	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~~206,~~856~~999.4743
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~~1,~~474~~007,022.6070
5.23	Series 2005-1 Servicing Fee to be paid on the Payment Date	~~182~~199,~~381~~976.8773
5.24.1	Series 2005-1 Investment Income	3,~~255~~381.5654
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	1011,~~779~~491.9334
5.25	Series Excess Available Interest Amounts for the Due Period	~~280~~640,~~705~~613.1379
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
	Series 2005-1 for the Due Period	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~~0.3500
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(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~~946,~~139~~414.5650
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~~946,~~139~~414.5650
7.6	Class A Monthly Interest for the Interest Period	~~923~~946,~~139~~414.5650
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	5960,~~335~~608.0420
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	5960,~~335~~608.0420
8.6	Class B Monthly Interest for the Interest Period	5960,~~335~~608.0420

~~Exhibit~~EXHIBIT 20(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~~(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(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 20(C)
Navistar Financial Dealer Note Master Owner Trust
Notes Series Data
for the June 26, 2006 Distribution Date
		2004-1	2005-1	Total
1.	Aggregate amount of Collections	42,695,229.03	42,695,229.03	85,390,458.07
	Allocated Interest Amounts for the Due Period	1,431,526.12	1,431,526.12	2,863,052.23
	Allocated Principal Amounts for the Due Period	41,263,702.92	41,263,702.92	82,527,405.83
	Allocation From / (To) Other Series	0.00	0.00	0.00
2.	Series Fixed Allocation Percentage for the Due Period	50.00%	50.00%	100.0000%
	Series Variable Allocation Percentage for the Due Period	50.00%	50.00%	N/A
	Principal Allocation Percentage	N/A	N/A	N/A
3.	Total amount distributed (without Servicing Fee)	1,002,101.27	982,474.60	1,984,575.87
4.	Total amount of such distribution allocable
	to the Outstanding Principal Amount	0.00	0.00	0.00
5.	Total amount of such distribution allocable
	to interest on the Series Notes	1,002,101.27	982,474.60	1,984,575.87
6.	Series Allocated Dealer Note Losses	0.00	0.00	0.00
7.	Recoveries on Dealer Note Losses	0.00	0.00	0.00
8.	Amount of Series Allocated Dealer Note Losses / (Recoveries)	0.00	0.00	0.00
	- Noteholder portion of Dealer Note Losses / (Recoveries)	0.00	0.00	0.00
	- Seller portion of Dealer Note Losses / (Recoveries)	0.00	0.00	0.00
9.	Draw Amount	N/A	N/A	N/A
10.	Investor Charge Offs	N/A	N/A	N/A
11.	Reimbursement of Investor Charge Offs	N/A	N/A	N/A
12.	Monthly Servicing Fee
	- Series Allocation - Servicing Fee	182,381.87	182,381.87	364,763.74
	- Noteholder Servicing Fee	155,188.73	155,188.73	310,377.47
	- Seller Servicing Fee	27,193.14	27,193.14	54,386.27
13.	Controlled Accumulation Amount	0.00	0.00	0.00
14.	Nominal Liquidation Amount prior to Distribution Date	212,000,000.00	212,000,000.00	424,000,000.00
	Nominal Liquidation Amount after Distribution Date	212,000,000.00	212,000,000.00	424,000,000.00
15.	Nominal Liquidation Amount	212,000,000.00	212,000,000.00	424,000,000.00
	Overcollateralization Amount	19,080,000.00	19,080,000.00	38,160,000.00
	Negative Carry Account Balance	0.00	0.00	0.00
	Other	0.00	0.00	0.00
	Collateral Amount	231,080,000.00	231,080,000.00	462,160,000.00
	Required Excess Seller's Interest	N/A	N/A	N/A
16.	Beginning Spread Account Balance	2,650,000.00	2,650,000.00	5,300,000.00
	Withdrawals from Spread Account (-) Interest	(10,779.93)	(10,779.93)	(21,559.86)
	Deposits to Spread Account (+) Interest	10,779.93	10,779.93	21,559.86
	Spread Account Balance as of the close of
	business on the Distribution date	2,650,000.00	2,650,000.00	5,300,000.00
17.	Series Principal Funding Account Balance	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 Owner Trust Receivables Balance			$0.00
	Master Trust Receivables Balance			$1,531,704,643.05

(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)

(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(C)
Navistar Financial Dealer Note Master Owner Trust
Notes Series Data
for the August 25, 2006 Distribution Date

		2004-1	2005-1	Total

1.	Aggregate amount of Collections	64,911,591.94	64,911,591.94	129,823,183.88
	Allocated Interest Amounts for the Due Period	1,832,740.33	1,832,740.33	3,665,480.66
	Allocated Principal Amounts for the Due Period	63,078,851.61	63,078,851.61	126,157,703.22
	Allocation From / (To) Other Series	0.00	0.00	0.00

2.	Series Fixed Allocation Percentage for the Due Period	50.00%	50.00%	100.0000%
	Series Variable Allocation Percentage for the Due Period	50.00%	50.00%	N/A
	Principal Allocation Percentage	N/A	N/A	N/A


3.	Total amount distributed (without Servicing Fee)	1,026,036.04	1,007,022.70	2,033,058.74

4.	Total amount of such distribution allocable
	to the Outstanding Principal Amount	0.00	0.00	0.00

5.	Total amount of such distribution allocable
	to interest on the Series Notes	1,026,036.04	1,007,022.70	2,033,058.74

6.	Series Allocated Dealer Note Losses	0.00	0.00	0.00

7.	Recoveries on Dealer Note Losses	0.00	0.00	0.00

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

9.	Draw Amount	N/A	N/A	N/A

10.	Investor Charge Offs	N/A	N/A	N/A

11.	Reimbursement of Investor Charge Offs	N/A	N/A	N/A

12.	Monthly Servicing Fee
	- Series Allocation - Servicing Fee	199,976.73	199,976.73	399,953.45
	- Noteholder Servicing Fee	176,659.44	176,659.44	353,318.88
	- Seller Servicing Fee	23,317.29	23,317.29	46,634.57


13.	Controlled Accumulation Amount	0.00	0.00	0.00

14.	Nominal Liquidation Amount prior to Distribution Date	212,000,000.00	212,000,000.00	424,000,000.00
	Nominal Liquidation Amount after Distribution Date	212,000,000.00	212,000,000.00	424,000,000.00

15.	Nominal Liquidation Amount	212,000,000.00	212,000,000.00	424,000,000.00
	Overcollateralization Amount	19,080,000.00	19,080,000.00	38,160,000.00
	Negative Carry Account Balance	0.00	0.00	0.00
	Other	0.00	0.00	0.00
	Collateral Amount	231,080,000.00	231,080,000.00	462,160,000.00

	Required Excess Seller's Interest	N/A	N/A	N/A

16.	Beginning Spread Account Balance	2,650,000.00	2,650,000.00	5,300,000.00
	Withdrawals from Spread Account (-) Interest	(11,482.72)	(11,491.34)	(22,974.06)
	Deposits to Spread Account (+) Interest	11,482.72	11,491.34	22,974.06
	Spread Account Balance as of the close of
	business on the Distribution date	2,650,000.00	2,650,000.00	5,300,000.00

17.	Series Principal Funding Account Balance	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 Owner Trust Receivables Balance			$0.00
	Master Trust Receivables Balance			$1,439,500,098.52

Filing Compare · NAVISTAR FINANCIAL DEALER NOTE MASTER OWNER TRUST