NAVISTAR FINANCIAL RETAIL RECEIVABLES CORPORATION
8-K, 1998-11-02
ASSET-BACKED SECURITIES
Previous: CHILDRENS BROADCASTING CORP, SC 13D/A, 1998-11-02
Next: COVENTRY GROUP, 497J, 1998-11-02



                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549



                                    FORM 8-K



                                 CURRENT REPORT
                       Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934




       Date of Report (Date of earliest event reported) October 15, 1998




                NAVISTAR FINANCIAL RETAIL RECEIVABLES CORPORATION
               on behalf of NAVISTAR FINANCIAL 1995-A OWNER TRUST,
                     NAVISTAR FINANCIAL 1995-B OWNER TRUST,
                     NAVISTAR FINANCIAL 1996-A OWNER TRUST,
                     NAVISTAR FINANCIAL 1996-B OWNER TRUST,
                     NAVISTAR FINANCIAL 1997-A OWNER TRUST,
                    NAVISTAR FINANCIAL 1997-B OWNER TRUST AND
                      NAVISTAR FINANCIAL 1998-A OWNER TRUST
             (Exact name of Registrant as specified in its charter)



                                    Delaware
                 (State or other jurisdiction of incorporation)



              33-55865                                  51-0337491
      (Commission File Number)            (I.R.S. Employer Identification No.)



 2850 West Golf Road Rolling Meadows, Illinois             60008
   (Address of principal executive offices)             (Zip Code)




         Registrant's telephone number including area code 847-734-4000



<PAGE>







                                    FORM 8-K



                    INFORMATION TO BE INCLUDED IN THE REPORT


Item 5.  Other Events.


          On October 15 and 20,  1998,  Registrant  made  available  the Monthly
          Servicer  Certificates for the Period of August 1998 for the specified
          Owner Trusts, which are attached as Exhibit 20 hereto.


Item 7.  Financial Statements and Exhibits.

         (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 RETAIL RECEIVABLES CORPORATION
               on behalf of NAVISTAR FINANCIAL 1995-A OWNER TRUST,
                     NAVISTAR FINANCIAL 1995-B OWNER TRUST,
                     NAVISTAR FINANCIAL 1996-A OWNER TRUST,
                     NAVISTAR FINANCIAL 1996-B OWNER TRUST,
                     NAVISTAR FINANCIAL 1997-A OWNER TRUST,
                    NAVISTAR FINANCIAL 1997-B OWNER TRUST AND
                     NAVISTAR FINANCIAL 1998-A OWNER TRUST
                                  (Registrant)







Date:   November 2, 1998                           By:/s/ P. E. COCHRAN
- ------------------------                           --------------------------
                                                   P. E. Cochran
                                                   Vice President & Controller




<PAGE>





                                                                 FORM 8-K



                                 EXHIBIT INDEX


Exhibit No.    Description





               Navistar Financial 1995-A Owner Trust

   20.1        Monthly Servicer Certificate, dated October 20, 1998


               Navistar Financial 1995-B Owner Trust

   20.2        Monthly Servicer Certificate, dated October 15, 1998


               Navistar Financial 1996-A Owner Trust

   20.3        Monthly Servicer Certificate, dated October 15, 1998


               Navistar Financial 1996-B Owner Trust

   20.4        Monthly Servicer Certificate, dated October 20, 1998


               Navistar Financial 1997-A Owner Trust

   20.5        Monthly Servicer Certificate, dated October 15, 1998


               Navistar Financial 1997-B Owner Trust

   20.6        Monthly Servicer Certificate, dated October 15, 1998


               Navistar Financial 1998-A Owner Trust

   20.7        Monthly Servicer Certificate, dated October 15, 1998









<PAGE>


Exhibit 20.1
Page 1 of 3
                    Navistar Financial 1995 - A Owner Trust
                       For the Month of September 1998
                     Distribution Date of October 20, 1998
                           Servicer Certificate #41

<TABLE>
<S>                                                       <C> 
Original Pool Amount                                      $424,879,281.80

Beginning Pool Balance                                     $48,298,120.37
Beginning Pool Factor                                           0.1136749

Principal and Interest Collections:
     Principal Collected (Incl. Servicer Advance Repay)     $3,917,292.99
     Interest Collected                                       $399,680.01

Additional Deposits:
     Repurchase Amounts                                             $0.00
     Liquidation Proceeds / Recoveries                        $114,848.58
Total Additional Deposits                                     $114,848.58

Repos / Chargeoffs                                             $64,426.55
Aggregate Number of Notes Charged Off                                  30

Total Available Funds                                       $4,431,821.58

Ending Pool Balance                                        $44,316,400.83
Ending Pool Factor                                              0.1043035

Servicing Fee                                                  $40,248.43

Repayment of Servicer Advances                                      $0.00

Reserve Account:
     Beginning Balance  (see Memo Item)                     $9,105,558.98
     Target Percentage                                               6.00%
     Target Balance                                         $2,658,984.05
     Minimum Balance                                        $8,922,464.92
     (Release) / Deposit                                     ($183,094.06)
     Ending Balance                                         $8,922,464.92

Current Weighted Average APR:                                      10.384%
Current Weighted Average Remaining Term (months):                   15.47
</TABLE>

<TABLE>
<CAPTION>
Delinquencies                                            Dollars         Notes
<S>                             <C>                  <C>                  <C>
     Installments:              1 - 30 days            $804,161.00        532
                                31 - 60 days           $248,894.76        162
                                60+  days               $69,821.54         32

     Total:                                          $1,122,877.30        548

     Balances:                  60+  days              $474,686.84         32

Memo Item - Reserve Account
     Prior Month                                     $8,922,464.92
+    Invest. Income                                     $38,470.29
+    Excess Serv.                                      $144,623.77
+    Transfer (to) / from Collections Account                $0.00
     Beginning Balance                               $9,105,558.98
</TABLE>

<PAGE>


Exhibit 20.1
Page 2 of 3
Navistar Financial 1995 - A Owner Trust
For the Month of September 1998
<TABLE>
<CAPTION>
                                                                                       NOTES
                                                                (Money Market)
                                                      TOTAL        CLASS A - 1        CLASS A - 2      CERTIFICATES
<S>                                            <C>                 <C>               <C>                <C>
                                               $424,879,281.80     $80,000,000.00    $330,000,000.00    $14,879,281.80
Original Pool Amount
Distributions:
     Distribution Percentages                                               0.00%             96.50%             3.50%
     Coupon                                                                5.900%             6.550%            6.850%

Beginning Pool Balance                          $48,298,120.37
Ending Pool Balance                             $44,316,400.83

Collected Principal                              $3,917,292.99
Collected Interest                                 $399,680.01
Charge - Offs                                       $64,426.55
Liquidation Proceeds / Recoveries                  $114,848.58
Servicing                                           $40,248.43
Cash Transfer from Reserve Account                       $0.00
Total Collections Avail for Debt Service         $4,391,573.15

Beginning Balance                               $48,298,120.37              $0.00     $41,887,711.15     $6,410,409.22

Interest Due                                       $265,229.84              $0.00        $228,637.09        $36,592.75
Interest Paid                                      $265,229.84              $0.00        $228,637.09        $36,592.75
Principal Due                                    $3,981,719.54              $0.00      $3,842,359.36       $139,360.18
Principal Paid                                   $3,981,719.54              $0.00      $3,842,359.36       $139,360.18

Ending Balance                                  $44,316,400.83              $0.00     $38,045,351.79     $6,271,049.04
Note / Certificate Pool Factor                                             0.0000             0.1153            0.4215
   (Ending Balance / Original Pool Amount)
Total Distributions                              $4,246,949.38              $0.00      $4,070,996.45       $175,952.93

Interest Shortfall                                       $0.00              $0.00              $0.00             $0.00
Principal Shortfall                                      $0.00              $0.00              $0.00             $0.00
     Total Shortfall                                     $0.00              $0.00              $0.00             $0.00
      (required from Reserve)
Excess Servicing                                   $144,623.77
     (see Memo Item - Reserve Account)

Beginning Reserve Acct Balance                   $9,105,558.98
(Release) / Draw                                  ($183,094.06)
Ending Reserve Acct Balance                      $8,922,464.92
</TABLE>

<PAGE>


Exhibit 20.1
Page 3 of 3
Navistar Financial 1995 - A Owner Trust
For the Month of September 1998


Trigger Events:
A)  Loss Trigger
B)  Delinquency Trigger
C)  Noteholders Percent Trigger
<TABLE>
<CAPTION>
                                            5                  4                   3                   2                  1
                                         May-98             Jun-98             Jul-98              Aug-98              Sep-98
<S>                                 <C>                 <C>                <C>                 <C>                 <C>
Beginning Pool Balance               $66,167,079.84     $61,339,561.62     $56,826,065.47      $52,334,256.96      $48,298,120.37

A)   Loss Trigger:
Principal of Contracts Charged Off       $77,369.90         $59,236.11         $49,392.39          $17,175.65          $64,426.55
Recoveries                              $198,574.51        $171,389.27         $75,478.05         $113,251.22         $114,848.58

Total Charged Off (Months 5, 4, 3)      $185,998.40
Total Recoveries (Months 3, 2, 1)       $303,577.85
Net Loss / (Recoveries) for 3 Mos      ($117,579.45)(a)

Total Balance (Months 5, 4, 3)      $184,332,706.93 (b)

Loss Ratio Annualized  [(a/b) * (12)]       -0.7654%

Trigger:  Is Ratio > 1.5%                        No
                                                                               Jul-98              Aug-98              Sep-98

B)   Delinquency Trigger:                                                     $339,399.46         $670,656.84         $474,686.84
     Balance delinquency 60+ days                                                0.59726%            1.28149%            0.98283%
     As % of Beginning Pool Balance                                              0.81298%            0.93380%            0.95386%
     Three Month Average

Trigger:  Is Average > 2.0%                      No

C)   Noteholders Percent Trigger:            2.1000%
     Ending Reserve Account Balance
     not less than 1% of Initial Aggregate
     Receivables Balance

Trigger:  Is Minimum < 1.0%                      No
</TABLE>

Navistar Financial Corporation


by:  /s/ R. W. Cain
         R. W. Cain
         Vice President and Treasurer


<PAGE>


Exhibit 20.2
Page 1 of 3
                   Navistar Financial 1995 - B Owner Trust
                       For the Month of September 1998
                     Distribution Date of October 15, 1998
                           Servicer Certificate #36

<TABLE>
<S>                                                       <C>
Original Pool Amount Initial Receivables                  $454,499,683.43
Subsequent Receivables (transferred 11/10/95)              $70,451,789.39

Beginning Pool Balance                                    $105,809,154.42
Beginning Pool Factor                                           0.2015599

Principal and Interest Collections:
     Principal Collected (Incl. Servicer Advance Repay)     $7,884,762.85
     Interest Collected                                       $833,864.96

Additional Deposits:
     Repurchase Amounts                                             $0.00
     Liquidation Proceeds / Recoveries                        $125,145.16
Total Additional Deposits                                     $125,145.16

Repos / Chargeoffs                                             $41,554.42
Aggregate Number of Notes Charged Off                                  59

Total Available Funds                                       $8,549,488.17

Ending Pool Balance                                        $98,177,121.95
Ending Pool Factor                                              0.1870213

Servicing Fee                                                  $88,174.30

Repayment of Servicer Advances                                $294,284.80

Reserve Account:
     Beginning Balance  (see Memo Item)                    $11,367,497.85
     Target Percentage                                               5.50%
     Target Balance                                         $5,399,741.71
     Minimum Balance                                       $11,023,980.93
     (Release) / Deposit                                     ($343,516.92)
     Ending Balance                                        $11,023,980.93

Current Weighted Average APR:                                       9.776%
Current Weighted Average Remaining Term (months):                   20.07
</TABLE>

<TABLE>
<CAPTION>
Delinquencies                                             Dollars        Notes
<S>                             <C>                  <C>                  <C>
    Installments:               1 - 30 days           $1,258,167.81       740
                                31 - 60 days            $398,125.81       213
                                60+  days               $117,942.59        70

     Total:                                            $1,774,236.21      757

     Balances:                  60+  days              $1,434,353.53       70

Memo Item - Reserve Account
     Prior Month                                     $11,023,980.93
+    Invest. Income                                      $49,055.36
+    Excess Serv.                                       $294,461.56
+    Transfer (to) / from Collections Account                 $0.00
     Beginning Balance                               $11,367,497.85
</TABLE>

<PAGE>


Exhibit 20.2
Page 2 of 3
Navistar Financial 1995 - B Owner Trust
For the Month of September 1998
<TABLE>
<CAPTION>
                                                                                 NOTES
                                        (Money Market)
                                              TOTAL         CLASS A - 1        CLASS A - 2         CLASS A - 3        CERTIFICATES
<S>                                    <C>                 <C>                <C>                <C>                 <C>
                                       $525,000,000.00     $122,300,000.00    $100,000,000.00    $284,325,000.00     $18,375,000.00
Original Pool Amount
Distributions:
     Distribution Percentages                                        0.00%              0.00%             96.50%              3.50%
     Coupon                                                         5.750%             5.940%             6.050%             6.220%

Beginning Pool Balance                 $105,809,154.42
Ending Pool Balance                     $98,177,121.95

Collected Principal                      $7,590,478.05
Collected Interest                         $833,864.96
Charge - Offs                               $41,554.42
Liquidation Proceeds / Recoveries          $125,145.16
Servicing                                   $88,174.30
Cash Transfer from Reserve Account               $0.00
Total Collections Available
  for Debt Service                       $8,461,313.87

Beginning Balance                      $105,809,154.42               $0.00              $0.00     $96,171,387.98      $9,637,766.44

Interest Due                               $534,819.84               $0.00              $0.00        $484,864.08         $49,955.76
Interest Paid                              $534,819.84               $0.00              $0.00        $484,864.08         $49,955.76
Principal Due                            $7,632,032.47               $0.00              $0.00      $7,364,911.33        $267,121.14
Principal Paid                           $7,632,032.47               $0.00              $0.00      $7,364,911.33        $267,121.14

Ending Balance                          $98,177,121.95               $0.00              $0.00     $88,806,476.65      $9,370,645.30
Note / Certificate Pool Factor                                      0.0000             0.0000             0.3123             0.5100
   (Ending Balance / Original Pool Amount)
Total Distributions                      $8,166,852.31               $0.00              $0.00      $7,849,775.41        $317,076.90

Interest Shortfall                               $0.00               $0.00              $0.00              $0.00              $0.00
Principal Shortfall                              $0.00               $0.00              $0.00              $0.00              $0.00
     Total Shortfall                             $0.00               $0.00              $0.00              $0.00              $0.00
      (required from Reserve)
Excess Servicing                           $294,461.56
     (see Memo Item - Reserve Account)

Beginning Reserve Acct Balance          $11,367,497.85
(Release) / Draw                          ($343,516.92)
Ending Reserve Acct Balance             $11,023,980.93
</TABLE>

<PAGE>


Exhibit 20.2
Page 3 of 3
Navistar Financial 1995 - B Owner Trust
For the Month of September 1998


Trigger Events:
A)  Loss Trigger
B)  Delinquency Trigger
C)  Noteholders Percent Trigger
<TABLE>
<CAPTION>
                                            5                 4                   3                  2                   1
                                          May-98           Jun-98              Jul-98              Aug-98              Sep-98
<S>                                 <C>                <C>                 <C>                 <C>                 <C>
Beginning Pool Balance              $139,446,823.57    $131,261,355.66     $120,655,534.13     $112,885,760.51     $105,809,154.42

A)   Loss Trigger:
Principal of Contracts Charged Off      $105,061.20        $126,322.91          $67,007.09         $118,414.21          $41,554.42
Recoveries                              $247,495.63        $138,992.46         $197,832.59         $178,202.18         $125,145.16

Total Charged Off (Months 5, 4, 3)      $298,391.20
Total Recoveries (Months 3, 2, 1)       $501,179.93
Net Loss / (Recoveries) for 3 Mos      ($202,788.73)(a)

Total Balance (Months 5, 4, 3)      $391,363,713.36(b)

Loss Ratio Annualized  [(a/b) * (12)]       -0.6218%

Trigger:  Is Ratio > 1.5%                        No
                                                                               Jul-98              Aug-98              Sep-98

B)   Delinquency Trigger:                                                    $1,108,659.81         $822,884.00       $1,434,353.53
     Balance delinquency 60+ days                                                 0.91886%            0.72895%            1.35560%
     As % of Beginning Pool Balance                                               0.84790%            0.75655%            1.00114%
     Three Month Average

Trigger:  Is Average > 2.0%                      No

C)   Noteholders Percent Trigger:            2.1000%
     Ending Reserve Account Balance
     not less than 1% of Initial Aggregate
     Receivables Balance

Trigger:  Is Minimum < 1.0%                      No
</TABLE>

Navistar Financial Corporation


by:  /s/ R. W. Cain
         R. W. Cain
         Vice President and Treasurer


<PAGE>


Exhibit 20.3
Page 1 of 3
                    Navistar Financial 1996 - A Owner Trust
                        For the Month of September 1998
                     Distribution Date of October 15, 1998
                           Servicer Certificate #29

<TABLE>
<S>                                                       <C>
Original Pool Amount                                      $459,943,869.53

Beginning Pool Balance                                    $156,645,290.26
Beginning Pool Factor                                           0.3405748

Principal and Interest Collections:
     Principal Collected (Incl. Servicer Advance Repay)     $8,623,137.23
     Interest Collected                                     $1,182,635.89

Additional Deposits:
     Repurchase Amounts                                             $0.00
     Liquidation Proceeds / Recoveries                        $312,391.83
Total Additional Deposits                                     $312,391.83

Repos / Chargeoffs                                            $163,166.49
Aggregate Number of Notes Charged Off                                  68

Total Available Funds                                       $9,968,823.89

Ending Pool Balance                                       $148,008,327.60
Ending Pool Factor                                              0.3217965

Servicing Fee                                                 $130,537.74

Repayment of Servicer Advances                                $149,341.06

Reserve Account:
     Beginning Balance  (see Memo Item)                    $10,070,635.25
     Target Percentage                                               5.00%
     Target Balance                                         $7,400,416.38
     Minimum Balance                                        $9,658,821.26
     (Release) / Deposit                                     ($411,813.99)
     Ending Balance                                         $9,658,821.26

Current Weighted Average APR:                                       9.349%
Current Weighted Average Remaining Term (months):                   25.65
</TABLE>

<TABLE>
<CAPTION>
Delinquencies                                             Dollars         Notes
<S>                             <C>                  <C>                   <C>              
    Installments:               1 - 30 days           $1,443,537.69        906
                                31 - 60 days            $444,951.51        293
                                60+  days               $199,910.34         89

     Total:                                           $2,088,399.54        930

     Balances:                  60+  days             $2,510,295.50         89

Memo Item - Reserve Account
     Prior Month                                      $9,658,821.26
+    Invest. Income                                      $40,770.90
+    Excess Serv.                                       $371,043.09
+    Transfer (to) / from Collections Account                 $0.00
     Beginning Balance                               $10,070,635.25
</TABLE>


<PAGE>


Exhibit 20.3
Page 2 of 3
Navistar Financial 1996 - A Owner Trust
For the Month of September 1998
<TABLE>
<CAPTION>
                                                                                     NOTES
                                                                (Money Market)
                                                      TOTAL        CLASS A - 1        CLASS A - 2      CERTIFICATES
<S>                                            <C>                 <C>               <C>                <C>
                                               $459,943,869.53     $92,000,000.00    $347,245,000.00    $20,698,869.53
Original Pool Amount
Distributions:
     Distribution Percentages                                               0.00%             95.50%             4.50%
     Coupon                                                                5.250%             6.350%            6.500%

Beginning Pool Balance                         $156,645,290.26
Ending Pool Balance                            $148,008,327.60

Collected Principal                              $8,473,796.17
Collected Interest                               $1,182,635.89
Charge - Offs                                      $163,166.49
Liquidation Proceeds / Recoveries                  $312,391.83
Servicing                                          $130,537.74
Cash Transfer from Reserve Account                       $0.00
Total Collections Avail for Debt Service         $9,838,286.15

Beginning Balance                              $156,645,290.26              $0.00    $145,719,423.99    $10,925,866.27

Interest Due                                       $830,280.40              $0.00        $771,098.62        $59,181.78
Interest Paid                                      $830,280.40              $0.00        $771,098.62        $59,181.78
Principal Due                                    $8,636,962.66              $0.00      $8,248,299.34       $388,663.32
Principal Paid                                   $8,636,962.66              $0.00      $8,248,299.34       $388,663.32

Ending Balance                                 $148,008,327.60              $0.00    $137,471,124.65    $10,537,202.95
Note / Certificate Pool Factor                                             0.0000             0.3959            0.5091
   (Ending Balance / Original Pool Amount)
Total Distributions                              $9,467,243.06              $0.00      $9,019,397.96       $447,845.10

Interest Shortfall                                       $0.00              $0.00              $0.00             $0.00
Principal Shortfall                                      $0.00              $0.00              $0.00             $0.00
     Total Shortfall                                     $0.00              $0.00              $0.00             $0.00
      (required from Reserve)
Excess Servicing                                   $371,043.09
     (see Memo Item - Reserve Account)

Beginning Reserve Acct Balance                  $10,070,635.25
(Release) / Draw                                  ($411,813.99)
Ending Reserve Acct Balance                      $9,658,821.26
</TABLE>

<PAGE>


Exhibit 20.3
Page 3 of 3
Navistar Financial 1996 - A Owner Trust
For the Month of September 1998


Trigger Events:
A)  Loss Trigger - Reserve Account Balance
    Loss Trigger - Certificate Lockout Event
B)  Delinquency Trigger
C)  Noteholders Percent Trigger
<TABLE>
<CAPTION>
                                  6                 5                4               3                2                 1
                               Apr-98            May-98           Jun-98          Jul-98           Aug-98            Sep-98
<S>                       <C>               <C>              <C>              <C>              <C>              <C>
Beginning Pool Balance    $201,965,001.20   $192,662,147.75  $183,840,293.25  $174,108,661.77  $165,506,037.27  $156,645,290.26

A)  Loss Trigger:
    Principal of Contracts
      Charged Off             $134,699.72       $467,682.14      $502,205.30      $187,160.28      $155,755.20      $163,166.49
    Recoveries                $604,119.92       $385,285.54      $340,779.26      $245,162.77      $167,414.42      $312,391.83
</TABLE>

<TABLE>
<CAPTION>
Loss Trigger - Reserve Account Balance                                    Loss Trigger - Certificate Lockout Event
<S>                                         <C>                             <C>                               <C>
     Total Charged Off (Months 5, 4, 3)       $1,157,047.72                 Total Charged off (Months 1 - 6)      $1,610,669.13
     Total Recoveries (Months 3, 2, 1)          $724,969.02                 Total Recoveries (Months 1 - 6)       $2,055,153.74
     Net Loss / (Recoveries) for 3 Mos          $432,078.70(a)              Net Loss/(Recoveries) for 6 Mos.       ($444,484.61)(c)

Total Balance (Months 5, 4, 3)              $550,611,102.77(b)              Total Balance (Months 1 - 6)      $1,074,727,431.50(d)

Loss Ratio Annualized  [(a/b) * (12)]                0.9417%                Loss Ratio Annualized [(c/d) (12)]          -0.4963%

Trigger:  Is Ratio > 1.5%                                No                 Trigger:  Is Ratio > 6.0%                        No
</TABLE>

<TABLE>
<CAPTION>
                                                                                  Jul-98           Aug-98            Sep-98
<S>                                                  <C>                        <C>              <C>              <C>
B)   Delinquency Trigger:                                                       $1,449,139.68    $2,246,276.73    $2,510,295.50
     Balance delinquency 60+ days                                                    0.83232%         1.35722%         1.60253%
     As % of Beginning Pool Balance                                                  0.89068%         1.01295%         1.26402%
     Three Month Average

Trigger:  Is Average > 2.0%                              No

C)   Noteholders Percent Trigger:                    2.1000%
     Ending Reserve Account Balance
     not less than 1% of Initial Aggregate
     Receivables Balance

Trigger:  Is Minimum < 1.0%                              No
</TABLE>

Navistar Financial Corporation


by:  /s/ R. W. Cain
         R. W. Cain
         Vice President and Treasurer


<PAGE>


Exhibit 20.4
Page 1 of 3
                   Navistar Financial 1996 - B Owner Trust
                       For the Month of September 1998
                     Distribution Date of October 20, 1998
                           Servicer Certificate #24

<TABLE>
<S>                                                       <C>
Original Pool Amount                                      $486,507,362.75

Beginning Pool Balance                                    $193,913,492.49
Beginning Pool Factor                                           0.3985829

Principal and Interest Collections:
     Principal Collected (Incl. Servicer Advance Repay)    $11,574,555.10
     Interest Collected                                     $1,468,993.41

Additional Deposits:
     Repurchase Amounts                                             $0.00
     Liquidation Proceeds / Recoveries                        $592,855.90
Total Additional Deposits                                     $592,855.90

Repos / Chargeoffs                                            $168,833.38
Aggregate Number of Notes Charged Off                                  85

Total Available Funds                                      $13,433,348.42

Ending Pool Balance                                       $182,373,160.00
Ending Pool Factor                                              0.3748621

Servicing Fee                                                 $161,594.58

Repayment of Servicer Advances                                $203,055.99

Reserve Account:
     Beginning Balance  (see Memo Item)                    $10,465,765.11
     Target Percentage                                               2.50%
     Target Balance                                         $4,559,329.00
     Minimum Balance                                        $9,730,147.26
     (Release) / Deposit                                     ($735,617.85)
     Ending Balance                                         $9,730,147.26

Current Weighted Average APR:                                       9.890%
Current Weighted Average Remaining Term (months):                   28.79
</TABLE>

<TABLE>
<CAPTION>
Delinquencies                                             Dollars        Notes
<S>                             <C>                  <C>                 <C>
     Installments:              1 - 30 days           $1,425,983.37      1,145
                                31 - 60 days            $391,030.28        330
                                60+  days               $255,105.25         97

     Total:                                           $2,072,118.90      1,168

     Balances:                  60+  days             $3,067,788.15         97

Memo Item - Reserve Account
     Prior Month                                      $9,730,147.26
+    Invest. Income                                      $36,976.54
+    Excess Serv.                                       $698,641.31
+    Transfer (to) / from Collections Account                 $0.00
     Beginning Balance                               $10,465,765.11
</TABLE>

<PAGE>


Exhibit 20.4
Page 2 of 3
Navistar Financial 1996 - B Owner Trust
For the Month of September 1998
<TABLE>
<CAPTION>
                                                                      NOTES
                                                                                                       CLASS B            CLASS C
                                   TOTAL          CLASS A - 1       CLASS A - 2      CLASS A - 3     CERTIFICATES      CERTIFICATES
<S>                           <C>               <C>              <C>              <C>               <C>              <C>
                              $486,507,362.75   $106,500,000.00  $111,900,000.00  $236,500,000.00   $17,028,000.00   $14,579,362.75
Original Pool Amount
Distributions:
     Distribution Percentages                             0.00%            0.00%           93.50%            3.50%            3.00%
     Coupon                                              5.490%           5.930%           6.330%           6.500%           7.450%

Beginning Pool Balance        $193,913,492.49
Ending Pool Balance           $182,373,160.00

Collected Principal            $11,371,499.11
Collected Interest              $1,468,993.41
Charge - Offs                     $168,833.38
Liquidation Proceeds/Recoveries   $592,855.90
Servicing                         $161,594.58
Cash Transfer from Reserve Account      $0.00
Total Collections Available
  for Debt Service             $13,271,753.84

Beginning Balance             $193,913,492.49             $0.00            $0.00  $174,402,231.31   $10,514,704.39    $8,996,556.79

Interest Due                    $1,032,780.04             $0.00            $0.00      $919,971.77       $56,954.65       $55,853.62
Interest Paid                   $1,032,780.04             $0.00            $0.00      $919,971.77       $56,954.65       $55,853.62
Principal Due                  $11,540,332.49             $0.00            $0.00   $10,790,210.88      $403,911.64      $346,209.97
Principal Paid                 $11,540,332.49             $0.00            $0.00   $10,790,210.88      $403,911.64      $346,209.97

Ending Balance                $182,373,160.00             $0.00            $0.00  $163,612,020.43   $10,110,792.75    $8,650,346.82
Note / Certificate Pool Factor                           0.0000           0.0000           0.6918           0.5938           0.5933
   (Ending Balance / Original Pool Amount)
Total Distributions            $12,573,112.53             $0.00            $0.00   $11,710,182.65      $460,866.29      $402,063.59

Interest Shortfall                      $0.00             $0.00            $0.00            $0.00            $0.00            $0.00
Principal Shortfall                     $0.00             $0.00            $0.00            $0.00            $0.00            $0.00
     Total Shortfall                    $0.00             $0.00            $0.00            $0.00            $0.00            $0.00
      (required from Reserve)
Excess Servicing                  $698,641.31
     (see Memo Item - Reserve Account)

Beginning Reserve Acct Balance $10,465,765.11
(Release) / Draw                 ($735,617.85)
Ending Reserve Acct Balance     $9,730,147.26
</TABLE>

<PAGE>


Exhibit 20.4
Page 3 of 3
Navistar Financial 1996 - B Owner Trust
For the Month of September 1998


Trigger Events:
A)  Loss Trigger - Reserve Account Balance
    Loss Trigger - Certificate Lockout Event
B)  Delinquency Trigger
C)  Noteholders Percent Trigger
<TABLE>
<CAPTION>
                                   6                5                4                 3                2                1
                                Apr-98           May-98           Jun-98            Jul-98           Aug-98           Sep-98
<S>                         <C>              <C>              <C>              <C>              <C>              <C>
Beginning Pool Balance      $246,172,998.69  $234,126,757.26  $226,051,917.20  $213,854,882.24  $203,072,269.50  $193,913,492.49

A)  Loss Trigger:
    Principal of Contracts
      Charged Off               $924,170.15      $540,216.26      $600,037.39      $507,563.18      $737,488.15      $168,833.38
    Recoveries                $2,397,242.15      $593,326.92      $795,132.73      $854,323.15      $627,933.71      $592,855.90
</TABLE>

<TABLE>
<CAPTION>
Loss Trigger - Reserve Account Balance                                 Loss Trigger - Certificate Lockout Event
<S>                                          <C>                         <C>                                   <C>
  Total Charged Off (Months 5, 4, 3)           $1,647,816.83             Total Charged off (Months 1 - 6)          $3,478,308.51
  Total Recoveries (Months 3, 2, 1)            $2,075,112.76             Total Recoveries (Months 1 - 6)           $5,860,814.56
  Net Loss / (Recoveries) for 3 Mos             ($427,295.93)(a)         Net Loss/(Recoveries) for 6 Mos.         ($2,382,506.05)(c)

  Total Balance (Months 5, 4, 3)             $674,033,556.70(b)          Total Balance (Months 1 - 6)          $1,317,192,317.38(d)

  Loss Ratio Annualized  [(a/b) * (12)]              -0.7607%            Loss Ratio Annualized [(c/d) (12)]             -2.17053%

  Trigger:  Is Ratio > 1.5%                               No             Trigger:  Is Ratio > 6.0%                            No
</TABLE>

<TABLE>
<CAPTION>
                                                                                     Jul-98          Aug-98           Sep-98
<S>                                                   <C>                        <C>              <C>              <C>
B)  Delinquency Trigger:                                                         $2,457,143.53    $2,928,804.15    $3,067,788.15
    Balance delinquency 60+ days                                                      1.14898%         1.44225%         1.58204%
    As % of Beginning Pool Balance                                                    1.17150%         1.24045%         1.39109%
    Three Month Average

  Trigger:  Is Average > 2.0%                             No

C)  Noteholders Percent Trigger:                      2.0000%
    Ending Reserve Account Balance
    not less than 1% of Initial Aggregate
    Receivables Balance

  Trigger:  Is Minimum < 1.0%                             No
</TABLE>

Navistar Financial Corporation


by:  /s/ R. W. Cain
         R. W. Cain
         Vice President and Treasurer


<PAGE>


Exhibit 20.5
Page 1 of 3
                    Navistar Financial 1997 - A Owner Trust
                       For the Month of September 1998
                     Distribution Date of October 15, 1998
                           Servicer Certificate #18

<TABLE>
<S>                                                       <C>
Original Pool Amount Initial Receivables                  $411,613,980.45
Subsequent Receivables (transferred 5/9/97)                $76,128,743.83
Subsequent Receivables (transferred 5/23/97)               $12,254,010.44

Beginning Pool Balance                                    $266,877,870.48
Beginning Pool Factor                                           0.5471694

Principal and Interest Collections:
     Principal Collected (Incl. Servicer Advance Repay)    $11,658,371.83
     Interest Collected                                     $2,106,587.52

Additional Deposits:
     Repurchase Amounts                                             $0.00
     Liquidation Proceeds / Recoveries                        $905,389.47
Total Additional Deposits                                     $905,389.47

Repos / Chargeoffs                                            $591,540.28
Aggregate Number of Notes Charged Off                                 126

Total Available Funds                                      $14,542,817.53

Ending Pool Balance                                       $254,755,489.66
Ending Pool Factor                                              0.5223153

Servicing Fee                                                 $222,398.23

Repayment of Servicer Advances                                $127,531.29

Reserve Account:
     Beginning Balance  (see Memo Item)                    $14,791,921.42
     Target Percentage                                               5.25%
     Target Balance                                        $13,374,663.21
     Minimum Balance                                       $10,499,931.43
     (Release) / Deposit                                   ($1,417,258.21)
     Ending Balance                                        $13,374,663.21

Current Weighted Average APR:                                      10.071%
Current Weighted Average Remaining Term (months):                   34.52
</TABLE>

<TABLE>
<CAPTION>
Delinquencies                                             Dollars         Notes
<S>                             <C>                  <C>                  <C>
     Installments:              1 - 30 days           $2,272,930.23       1,585
                                31 - 60 days            $564,719.55         427
                                60+  days               $244,805.96         137

     Total:                                           $3,082,455.74       1,624

     Balances:                  60+  days             $4,021,875.48         137

Memo Item - Reserve Account
     Prior Month                                     $14,011,088.20
+    Invest. Income                                      $62,440.14
+    Excess Serv.                                       $718,393.08
+    Transfer (to) / from Collections Account                 $0.00
     Beginning Balance                               $14,791,921.42
</TABLE>

<PAGE>


Exhibit 20.5
Page 2 of 3
Navistar Financial 1997 - A Owner Trust
For the Month of September 1998
<TABLE>
<CAPTION>

                                                                              NOTES
                                 (Money Market)
                                            TOTAL        CLASS A - 1        CLASS A - 2        CLASS A - 3     CLASS B NOTES
<S>                                 <C>                 <C>               <C>                <C>                <C>
                                    $500,000,000.00     $85,000,000.00    $221,500,000.00    $176,000,000.00    $17,500,000.00
Original Pool Amount
Distributions:
     Distribution Percentages                                     0.00%            100.00%              0.00%             0.00%
     Coupon                                                      5.841%             6.350%             6.750%            6.950%

Beginning Pool Balance               $266,877,870.48
Ending Pool Balance                  $254,755,489.66

Collected Principal                   $11,530,840.54
Collected Interest                     $2,106,587.52
Charge - Offs                            $591,540.28
Liquidation Proceeds / Recoveries        $905,389.47
Servicing                                $222,398.23
Cash Transfer from Reserve Account             $0.00
Total Collections Available
  for Debt Service                    $14,320,419.30

Beginning Balance                    $266,877,870.48              $0.00     $73,377,870.48    $176,000,000.00    $17,500,000.00

Interest Due                           $1,479,645.40              $0.00        $388,291.23        $990,000.00       $101,354.17
Interest Paid                          $1,479,645.40              $0.00        $388,291.23        $990,000.00       $101,354.17
Principal Due                         $12,122,380.82              $0.00     $12,122,380.82              $0.00             $0.00
Principal Paid                        $12,122,380.82              $0.00     $12,122,380.82              $0.00             $0.00

Ending Balance                       $254,755,489.66              $0.00     $61,255,489.66    $176,000,000.00    $17,500,000.00
Note / Certificate Pool Factor                                   0.0000             0.2765             1.0000            1.0000
   (Ending Balance / Original Pool Amount)
Total Distributions                   $13,602,026.22              $0.00     $12,510,672.05        $990,000.00       $101,354.17

Interest Shortfall                             $0.00              $0.00              $0.00              $0.00             $0.00
Principal Shortfall                            $0.00              $0.00              $0.00              $0.00             $0.00
     Total Shortfall                           $0.00              $0.00              $0.00              $0.00             $0.00
      (required from Reserve)
Excess Servicing                         $718,393.08
     (see Memo Item - Reserve Account)

Beginning Reserve Acct Balance        $14,791,921.42
(Release) / Draw                      ($1,417,258.21)
Ending Reserve Acct Balance           $13,374,663.21
</TABLE>

<PAGE>


Exhibit 20.5
Page 3 of 3
Navistar Financial 1997 - A Owner Trust
For the Month of September 1998


Trigger Events:
A)  Loss Trigger
B)  Delinquency Trigger
C)  Noteholders Percent Trigger
<TABLE>
<CAPTION>
                                    5                 4                  3                     2                   1
                                  May-98            Jun-98              Jul-98               Aug-98             Sep-98
<S>                         <C>                <C>                <C>                   <C>                <C>
Beginning Pool Balance      $319,191,363.71    $307,289,360.36    $292,787,563.78       $278,655,438.98    $266,877,870.48

A)  Loss Trigger:
    Principal of Contracts
      Charged Off               $578,731.40        $953,562.81        $443,388.53           $991,940.48        $591,540.28
    Recoveries                  $446,856.23      $1,323,449.85        $747,914.14           $726,522.20        $905,389.47

Total Charged Off (Months 5, 4, 3)               $1,975,682.74
  Total Recoveries (Months 3, 2, 1)              $2,379,825.81
  Net Loss / (Recoveries) for 3 Mos               ($404,143.07)(a)

  Total Balance (Months 5, 4, 3)               $919,268,287.85(b)

  Loss Ratio Annualized  [(a/b) * (12)]                -0.5276%

  Trigger:  Is Ratio > 1.5%                                 No
                                                                      Jul-98                 Aug-98             Sep-98

B)   Delinquency Trigger:                                           $3,154,300.72         $3,694,582.49      $4,021,875.48
     Balance delinquency 60+ days                                        1.07733%              1.32586%           1.50701%
     As % of Beginning Pool Balance                                      1.07292%              1.16608%           1.30340%
     Three Month Average

  Trigger:  Is Average > 2.0%                               No

C)   Noteholders Percent Trigger:                       2.7422%
     Ending Reserve Account Balance
     not less than 1% of Initial Aggregate
     Receivables Balance

  Trigger:  Is Minimum < 1.0%                               No
</TABLE>

Navistar Financial Corporation


by:  /s/ R. W. Cain
         R. W. Cain
         Vice President and Treasurer


<PAGE>


Exhibit 20.6
Page 1 of 3
                   Navistar Financial 1997 - B Owner Trust
                        For the Month of September 1998
                     Distribution Date of October 15, 1998
                           Servicer Certificate #12

<TABLE>
<S>                                                       <C>
Original Pool amount Initial Receivables                  $408,527,638.36
Subsequent Receivables  (transferred 11/13/97)             $91,466,751.20


Beginning Pool Balance                                    $354,559,225.94
Beginning Pool Factor                                           0.7091264

Principal and Interest Collections:
     Principal Collected (Incl. Servicer Advance Repay)    $18,417,819.67
     Interest Collected                                     $2,713,888.23

Additional Deposits:
     Repurchase Amounts                                             $0.00
     Liquidation Proceeds / Recoveries                      $1,062,542.11
Total Additional Deposits                                   $1,062,542.11

Repos / Chargeoffs                                            $613,498.37
Aggregate Number of Notes Charged Off                                 120

Total Available Funds                                      $22,194,250.01

Ending Pool Balance                                       $335,527,907.90
Ending Pool Factor                                              0.6710633

Servicing Fee                                                 $295,466.02

Repayment of Servicer Advances                                      $0.00

Reserve Account:
     Beginning Balance  (see Memo Item)                    $19,727,102.75
     Target Percentage                                               5.25%
     Target Balance                                        $17,615,215.16
     Minimum Balance                                        $9,999,887.79
     (Release) / Deposit                                   ($2,111,887.59)
     Ending Balance                                        $17,615,215.16

Current Weighted Average APR:                                       9.911%
Current Weighted Average Remaining Term (months):                   40.50
</TABLE>

<TABLE>
<CAPTION>
Delinquencies                                              Dollars       Notes
<S>                             <C>                   <C>                <C>  
    Installments:               1 - 30 days            $2,101,240.84     1,814
                                31 - 60 days             $504,025.21       410
                                60+  days                $182,109.15       101

     Total:                                            $2,787,375.20     1,819

     Balances:                  60+  days              $3,797,046.20       101

Memo Item - Reserve Account
     Prior Month                                      $18,614,359.36
+    Invest. Income                                       $78,327.14
+    Excess Serv.                                      $1,034,416.25
+    Transfer (to) / from Collections Account                  $0.00
     Beginning Balance                                $19,727,102.75
</TABLE>
<PAGE>


Exhibit 20.6
Page 2 of 3
Navistar Financial 1997 - B Owner Trust
For the Month of September 1998
<TABLE>
<CAPTION>
                                                                       NOTES
                                                    (Money Market)
                                      TOTAL          CLASS A - 1    CLASS A - 2      CLASS A - 3      CLASS A - 4    CLASS B NOTES
<S>                              <C>              <C>              <C>             <C>              <C>              <C>
                                 $500,000,000.00  $107,000,000.00  $94,000,000.00  $132,000,000.00  $149,500,000.00  $17,500,000.00
Original Pool Amount
Distributions:
     Distribution Percentages                               0.00%          96.50%            0.00%            0.00%           3.50%
     Coupon                                                 5.72%           5.96%            6.20%            6.30%           6.30%

Beginning Pool Balance           $354,559,225.94
Ending Pool Balance              $335,527,907.90

Collected Principal               $18,417,819.67
Collected Interest                 $2,713,888.23
Charge - Offs                        $613,498.37
Liquidation Proceeds/Recoveries    $1,062,542.11
Servicing                            $295,466.02
Cash Transfer from Reserve Account         $0.00
Total Collections Available
  for Debt Service                $21,898,783.99

Beginning Balance                $354,559,225.94            $0.00  $60,649,653.03  $132,000,000.00  $149,500,000.00  $12,409,572.91

Interest Due                       $1,833,049.70            $0.00     $301,024.44      $682,000.00      $784,875.00      $65,150.26
Interest Paid                      $1,833,049.70            $0.00     $301,024.44      $682,000.00      $784,875.00      $65,150.26
Principal Due                     $19,031,318.04            $0.00  $18,365,221.91            $0.00            $0.00     $666,096.13
Principal Paid                    $19,031,318.04            $0.00  $18,365,221.91            $0.00            $0.00     $666,096.13

Ending Balance                   $335,527,907.90            $0.00  $42,284,431.12  $132,000,000.00  $149,500,000.00  $11,743,476.78
Note / Certificate Pool Factor                             0.0000          0.4498           1.0000           1.0000          0.6711
   (Ending Balance / Original Pool Amount)
Total Distributions               $20,864,367.74            $0.00  $18,666,246.35      $682,000.00      $784,875.00     $731,246.39

Interest Shortfall                         $0.00            $0.00           $0.00            $0.00            $0.00           $0.00
Principal Shortfall                        $0.00            $0.00           $0.00            $0.00            $0.00           $0.00
     Total Shortfall                       $0.00            $0.00           $0.00            $0.00            $0.00           $0.00
      (required from Reserve)
Excess Servicing                   $1,034,416.25
     (see Memo Item - Reserve Account)

Beginning Reserve Acct Balance    $19,727,102.75
(Release) / Draw                  ($2,111,887.59)
Ending Reserve Acct Balance       $17,615,215.16
</TABLE>

<PAGE>


Exhibit 20.6
Page 3 of 3
Navistar Financial 1997 - B Owner Trust



Trigger Events:
A)  Loss Trigger
B)  Delinquency Trigger
C)  Noteholders Percent Trigger
<TABLE>
<CAPTION>
                                     5                  4                    3                      2                   1
                                  May-98             Jun-98               Jul-98                 Aug-98              Sep-98
<S>                          <C>               <C>                   <C>                    <C>                 <C>
Beginning Pool Balance       $403,946,961.02     $389,937,284.97     $376,910,588.41        $364,215,847.31     $354,559,225.94

A)  Loss Trigger:
    Principal of Contracts
      Charged Off                $542,695.47         $772,265.78         $802,364.56            $533,508.96         $613,498.37
    Recoveries                   $557,628.06         $669,359.85         $472,338.50            $497,069.54       $1,062,542.11

Total Charged Off (Months 5, 4, 3)                 $2,117,325.81
  Total Recoveries (Months 3, 2, 1)                $2,031,950.15
  Net Loss / (Recoveries) for 3 Mos                   $85,375.66(a)

  Total Balance (Months 5, 4, 3)               $1,170,794,834.40(b)

  Loss Ratio Annualized  [(a/b) * (12)]                  0.08751%

  Trigger:  Is Ratio > 1.5%                                   No
                                                                          Jul-98                 Aug-98              Sep-98

B)   Delinquency Trigger:                                              $3,631,674.49          $2,940,241.86       $3,797,046.20
     Balance delinquency 60+ days                                           0.96354%               0.80728%            1.07092%
     As % of Beginning Pool Balance                                         0.84949%               0.83061%            0.94725%
     Three Month Average

  Trigger:  Is Average > 2.0%                                 No

C)   Noteholders Percent Trigger:                       3.52308%
     Ending Reserve Account Balance
     not less than 1% of Initial Aggregate
     Receivables Balance

  Trigger:  Is Minimum < 1.0%                                 No
</TABLE>

Navistar Financial Corporation


by:  /s/ R. W. Cain
         R. W. Cain
         Vice President and Treasurer


<PAGE>


Exhibit 20.7
Page 1 of 3
                    Navistar Financial 1998 - A Owner Trust
                        For the Month of September 1998
                     Distribution Date of October 15, 1998
                            Servicer Certificate #5

<TABLE>
<S>                                                       <C>
Original Pool Amount                                      $500,864,370.04



Beginning Pool Balance                                    $446,829,125.54
Beginning Pool Factor                                           0.8921160

Principal and Interest Collections:
     Principal Collected                                   $14,170,423.93
     Interest Collected                                     $3,460,632.05

Additional Deposits:
     Repurchase Amounts                                             $0.00
     Liquidation Proceeds / Recoveries                        $528,631.29
Total Additional Deposits                                     $528,631.29

Repos / Chargeoffs                                            $644,924.62
Aggregate Number of Notes Charged Off                                  71

Total Available Funds                                      $18,159,687.27

Ending Pool Balance                                       $432,013,776.99
Ending Pool Factor                                              0.8625365

Servicing Fee                                                 $372,357.60

Repayment of Servicer Advances                                      $0.00

Reserve Account:
     Beginning Balance  (see Memo Item)                    $21,807,682.39
     Target Percentage                                               5.25%
     Target Balance                                        $22,680,723.29
     Minimum Balance                                       $10,017,287.40
     (Release) / Deposit                                      ($82,154.17)
     Ending Balance                                        $21,725,528.22

Current Weighted Average APR:                                       9.532%
Current Weighted Average Remaining Term (months):                   46.25
</TABLE>

<TABLE>
<CAPTION>
Delinquencies                                             Dollars         Notes
<S>                             <C>                  <C>                  <C>
     Installments:              1 - 30 days           $1,978,995.98       1,667
                                31 - 60 days            $400,503.22         346
                                60+  days               $114,946.19          82

     Total:                                           $2,494,445.39       1,673

     Balances:                  60+  days             $3,664,072.32          82

Memo Item - Reserve Account
     Prior Month                                     $20,967,436.49
+    Invest. Income                                      $82,154.17
+    Excess Serv.                                       $758,091.73
+    Transfer (to) / from Collections Account                 $0.00
     Beginning Balance                               $21,807,682.39
</TABLE>

<PAGE>


Exhibit 20.7
Page 2 of 3
Navistar Financial 1998 - A Owner Trust

<TABLE>
<CAPTION>

                                                                          NOTES
                                                      TOTAL             CLASS A            CLASS B
<S>                                            <C>                 <C>                 <C>
                                               $500,864,370.04     $483,334,000.00     $17,530,370.04
Original Pool Amount
Distributions:
     Distribution Percentages                                               96.50%              3.50%
     Coupon                                                                  5.94%              6.10%

Beginning Pool Balance                         $446,829,125.54
Ending Pool Balance                            $432,013,776.99

Collected Principal                             $14,170,423.93
Collected Interest                               $3,460,632.05
Charge - Offs                                      $644,924.62
Liquidation Proceeds / Recoveries                  $528,631.29
Servicing                                          $372,357.60
Cash Transfer from Reserve Account                       $0.00
Total Collections Avail for Debt Service        $17,787,329.67

Beginning Balance                              $446,829,125.54     $431,189,989.06     $15,639,136.48

Interest Due                                     $2,213,889.39       $2,134,390.45         $79,498.94
Interest Paid                                    $2,213,889.39       $2,134,390.45         $79,498.94
Principal Due                                   $14,815,348.55      $14,296,811.35        $518,537.20
Principal Paid                                  $14,815,348.55      $14,296,811.35        $518,537.20

Ending Balance                                 $432,013,776.99     $416,893,177.71     $15,120,599.28
Note / Certificate Pool Factor                                              0.8625             0.8625
   (Ending Balance / Original Pool Amount)
Total Distributions                             $17,029,237.94      $16,431,201.80        $598,036.14

Interest Shortfall                                       $0.00               $0.00              $0.00
Principal Shortfall                                      $0.00               $0.00              $0.00
     Total Shortfall                                     $0.00               $0.00              $0.00
      (required from Reserve)
Excess Servicing                                   $758,091.73
     (see Memo Item - Reserve Account)

Beginning Reserve Acct Balance                  $21,807,682.39
(Release) / Draw                                   ($82,154.17)
Ending Reserve Acct Balance                     $21,725,528.22
</TABLE>

<PAGE>


Exhibit 20.7
Page 3 of 3
Navistar Financial 1998 - A Owner Trust

Trigger Events:
A)  Loss Trigger
B)  Delinquency Trigger
C)  Noteholders Percent Trigger
<TABLE>
<CAPTION>
                                     5                 4                 3                 2                  1
                                  May-98            Jun-98            Jul-98            Aug-98             Sep-98
<S>                          <C>             <C>                 <C>               <C>               <C>
Beginning Pool Balance       $500,864,370.04   $488,059,586.49   $474,476,092.82   $459,034,334.29   $446,829,125.54

A)  Loss Trigger:
    Principal of Contract
      Charged Off                $504,548.19       $658,542.49       $836,278.20     $1,103,290.85       $644,924.62
    Recoveries                         $0.00           $960.90        $47,843.20       $821,318.94       $528,631.29

Total Charged Off (Months 5, 4, 3)               $1,999,368.88
Total Recoveries (Months 3, 2, 1)                $1,397,793.43
Net Loss / (Recoveries) for 3 Mos                  $601,575.45(a)

Total Balance (Months 5, 4, 3)               $1,463,400,049.35(b)

Loss Ratio Annualized  [(a/b) * (12)]                  0.49330%

Trigger:  Is Ratio > 1.5%                                   No
                                                                     Jul-98             Aug-98             Sep-98

B)   Delinquency Trigger:                                          $1,825,245.33     $2,759,549.87     $3,664,072.32
     Balance delinquency 60+ days                                       0.38469%          0.60116%          0.82002%
     As % of Beginning Pool Balance                                     0.28088%          0.40105%          0.60196%
     Three Month Average

Trigger:  Is Average > 2.0%                                 No

C)   Noteholders Percent Trigger:                      4.33761%
     Ending Reserve Account Balance
     not less than 1% of Initial Aggregate
     Receivables Balance

Trigger:  Is Minimum < 1.0%                                 No
</TABLE>

Navistar Financial Corporation


by:  /s/ R. W. Cain
         R. W. Cain
         Vice President and Treasurer




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission