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) July 15, 1999
NAVISTAR FINANCIAL RETAIL RECEIVABLES CORPORATION
on behalf of 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,
NAVISTAR FINANCIAL 1998-A OWNER TRUST AND
NAVISTAR FINANCIAL 1999-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 July 15, 1999, Registrant made available the Monthly Servicer
Certificates for the Period of June 1999 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-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,
NAVISTAR FINANCIAL 1998-A AND
NAVISTAR FINANCIAL 1999-A OWNER TRUST
(Registrant)
Date: August 11, 1999 By:/s/ P. E. COCHRAN
- ------------------------ --------------------------
P. E. Cochran
Vice President & Controller
<PAGE>
FORM 8-K
EXHIBIT INDEX
Exhibit No. Description
Navistar Financial 1995-B Owner Trust
20.1 Monthly Servicer Certificate, dated July 15, 1999
Navistar Financial 1996-A Owner Trust
20.2 Monthly Servicer Certificate, dated July 15, 1999
Navistar Financial 1996-B Owner Trust
20.3 Monthly Servicer Certificate, dated July 20, 1999
Navistar Financial 1997-A Owner Trust
20.4 Monthly Servicer Certificate, dated July 15, 1999
Navistar Financial 1997-B Owner Trust
20.5 Monthly Servicer Certificate, dated July 15, 1999
Navistar Financial 1998-A Owner Trust
20.6 Monthly Servicer Certificate, dated July 15, 1999
Navistar Financial 1999-A Owner Trust
20.7 Monthly Servicer Certificate, dated July 15, 1999
<PAGE>
Exhibit 20.1
Page 1 of 3
Navistar Financial 1995 - B Owner Trust
For the Month of June 1999
Distribution Date of July 15, 1999
Servicer Certificate #45
<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 $49,264,907.22
Beginning Pool Factor 0.0938466
Principal and Interest Collections:
Principal Collected (Incl. Servicer Advance Repay) $4,524,224.03
Interest Collected $385,293.09
Additional Deposits:
Repurchase Amounts $0.00
Liquidation Proceeds / Recoveries $20,822.90
Total Additional Deposits $20,822.90
Repos / Chargeoffs $13,330.12
Aggregate Number of Notes Charged Off 70
Total Available Funds $4,339,112.53
Ending Pool Balance $45,318,580.56
Ending Pool Factor 0.0863291
Servicing Fee $41,054.09
Repayment of Servicer Advances $591,227.49
Reserve Account:
Beginning Balance (see Memo Item) $11,170,116.04
Target Percentage 5.50%
Target Balance $2,492,521.93
Minimum Balance $11,023,980.93
(Release) / Deposit ($146,135.11)
Ending Balance $11,023,980.93
Current Weighted Average APR: 9.514%
Current Weighted Average Remaining Term (months): 12.80
<CAPTION>
Delinquencies Dollars Notes
<S> <C> <C> <C>
Installments: 1 - 30 days $851,145.42 430
31 - 60 days $238,228.25 121
60+ days $68,314.92 31
Total: $1,157,688.59 445
Balances: 60+ days $426,953.04 31
Memo Item - Reserve Account
Prior Month $11,023,980.93
+ Invest. Income $43,865.56
+ Excess Serv. $102,269.55
+ Transfer (to) / from Collections Account $0.00
Beginning Balance $11,170,116.04
</TABLE>
<PAGE>
Exhibit 20.1
Page 2 of 3
Navistar Financial 1995 - B Owner Trust
For the Month of June 1999
<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 $49,264,907.22
Ending Pool Balance $45,318,580.56
Collected Principal $3,932,996.54
Collected Interest $385,293.09
Charge - Offs $13,330.12
Liquidation Proceeds / Recoveries $20,822.90
Servicing $41,054.09
Cash Transfer from Reserve Account $0.00
Total Collections Available
for Debt Service $4,298,058.44
Beginning Balance $49,264,907.22 $0.00 $0.00 $41,606,189.44 $7,658,717.78
Interest Due $249,462.23 $0.00 $0.00 $209,764.54 $39,697.69
Interest Paid $249,462.23 $0.00 $0.00 $209,764.54 $39,697.69
Principal Due $3,946,326.66 $0.00 $0.00 $3,808,205.23 $138,121.43
Principal Paid $3,946,326.66 $0.00 $0.00 $3,808,205.23 $138,121.43
Ending Balance $45,318,580.56 $0.00 $0.00 $37,797,984.21 $7,520,596.35
Note / Certificate Pool Factor 0.0000 0.0000 0.1329 0.4093
(Ending Balance / Original Pool Amount)
Total Distributions $4,195,788.89 $0.00 $0.00 $4,017,969.77 $177,819.12
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 $102,269.55
(see Memo Item - Reserve Account)
Beginning Reserve Acct Balance $11,170,116.04
(Release) / Draw ($146,135.11)
Ending Reserve Acct Balance $11,023,980.93
</TABLE>
<PAGE>
Exhibit 20.1
Page 3 of 3
Navistar Financial 1995 - B Owner Trust
For the Month of June 1999
Trigger Events:
A) Loss Trigger
B) Delinquency Trigger
C) Noteholders Percent Trigger
<TABLE>
<CAPTION>
5 4 3 2 1
Feb-99 Mar-99 Apr-99 May-99 Jun-99
<S> <C> <C> <C> <C> <C>
Beginning Pool Balance $72,225,576.20 $65,610,872.20 $60,018,133.00 $55,027,529.54 $49,264,907.22
A) Loss Trigger:
Principal of Contracts
Charged Off $29,590.68 $65,835.91 $13,556.87 $74,280.65 $13,330.12
Recoveries $97,112.70 $64,171.42 $11,861.40 ($600.00) $20,822.90
Total Charged Off (Months 5, 4, 3) $108,983.46
Total Recoveries (Months 3, 2, 1) $32,084.30
Net Loss / (Recoveries) for 3 Mos $76,899.16(a)
Total Balance (Months 5, 4, 3) $197,854,581.40(b)
Loss Ratio Annualized [(a/b) * (12)] 0.4664%
Trigger: Is Ratio > 1.5% No
Apr-99 May-99 Jun-99
B) Delinquency Trigger: $545,820.80 $435,048.35 $426,953.04
Balance delinquency 60+ days 0.90943% 0.79060% 0.86665%
As % of Beginning Pool Balance 0.89867% 0.79870% 0.85556%
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 1996 - A Owner Trust
For the Month of June 1999
Distribution Date of July 15, 1999
Servicer Certificate #38
<TABLE>
<S> <C>
Original Pool Amount $459,943,869.53
Beginning Pool Balance $86,602,446.04
Beginning Pool Factor 0.1882892
Principal and Interest Collections:
Principal Collected (Incl. Servicer Advance Repay) $5,135,098.46
Interest Collected $640,539.39
Additional Deposits:
Repurchase Amounts $0.00
Liquidation Proceeds / Recoveries $110,721.64
Total Additional Deposits $110,721.64
Repos / Chargeoffs $20,995.93
Aggregate Number of Notes Charged Off 74
Total Available Funds $5,123,693.73
Ending Pool Balance $82,209,017.41
Ending Pool Factor 0.1787371
Servicing Fee $72,168.71
Repayment of Servicer Advances $762,665.76
Reserve Account:
Beginning Balance (see Memo Item) $9,894,192.08
Target Percentage 5.00%
Target Balance $4,110,450.87
Minimum Balance $9,658,821.26
(Release) / Deposit ($235,370.82)
Ending Balance $9,658,821.26
Current Weighted Average APR: 9.051%
Current Weighted Average Remaining Term (months): 18.44
<CAPTION>
Delinquencies Dollars Notes
<S> <C> <C> <C>
Installments: 1 - 30 days $795,154.26 574
31 - 60 days $174,997.54 133
60+ days $56,557.40 36
Total: $1,026,709.20 586
Balances: 60+ days $574,204.95 36
Memo Item - Reserve Account
Prior Month $9,658,821.26
+ Invest. Income $36,517.45
+ Excess Serv. $198,853.37
+ Transfer (to) / from Collections Account $0.00
Beginning Balance $9,894,192.08
</TABLE>
<PAGE>
Exhibit 20.2
Page 2 of 3
Navistar Financial 1996 - A Owner Trust
For the Month of June 1999
<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 $86,602,446.04
Ending Pool Balance $82,209,017.41
Collected Principal $4,372,432.70
Collected Interest $640,539.39
Charge - Offs $20,995.93
Liquidation Proceeds / Recoveries $110,721.64
Servicing $72,168.71
Cash Transfer from Reserve Account $0.00
Total Collections Avail for Debt Service $5,051,525.02
Beginning Balance $86,602,446.04 $0.00 $78,828,507.74 $7,773,938.30
Interest Due $459,243.02 $0.00 $417,134.19 $42,108.83
Interest Paid $459,243.02 $0.00 $417,134.19 $42,108.83
Principal Due $4,393,428.63 $0.00 $4,195,724.34 $197,704.29
Principal Paid $4,393,428.63 $0.00 $4,195,724.34 $197,704.29
Ending Balance $82,209,017.41 $0.00 $74,632,783.40 $7,576,234.01
Note / Certificate Pool Factor 0.0000 0.2149 0.3660
(Ending Balance / Original Pool Amount)
Total Distributions $4,852,671.65 $0.00 $4,612,858.53 $239,813.12
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 $198,853.37
(see Memo Item - Reserve Account)
Beginning Reserve Acct Balance $9,894,192.08
(Release) / Draw ($235,370.82)
Ending Reserve Acct Balance $9,658,821.26
</TABLE>
<PAGE>
Exhibit 20.2
Page 3 of 3
Navistar Financial 1996 - A Owner Trust
For the Month of June 1999
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
Jan-99 Feb-99 Mar-99 Apr-99 May-99 Jun-99
<S> <C> <C> <C> <C> <C> <C>
Beginning Pool Balance $122,443,437.79 $115,589,662.57 $107,488,194.93 $100,224,175.10 $93,880,094.85 $86,602,446.04
A) Loss Trigger:
Principal of Contracts
Charged Off $101,589.06 $467,417.86 $34,419.32 $76,593.80 $35,040.30 $20,995.93
Recoveries $105,498.66 $113,342.79 $54,550.67 $103,056.09 $188,222.53 $110,721.64
<CAPTION>
Loss Trigger - Reserve Account Balance Loss Trigger - Certificate Lockout Event
<S> <C> <C> <C>
Total Charged Off (Months 5, 4, 3) $578,430.98 Total Charged off (Months 1 - 6) $736,056.27
Total Recoveries (Months 3, 2, 1) $402,000.26 Total Recoveries (Months 1 - 6) $675,392.38
Net Loss / (Recoveries) for 3 Mos $176,430.72 (a) Net Loss/(Recoveries) for 6 Mos. $60,663.89(c)
Total Balance (Months 5, 4, 3) $323,302,032.60 (b) Total Balance (Months 1 - 6) $626,228,011.28(d)
Loss Ratio Annualized [(a/b) * (12)] 0.6549% Loss Ratio Annualized [(c/d) (12)] 0.1162%
Trigger: Is Ratio > 1.5% No Trigger: Is Ratio > 6.0% No
<CAPTION>
Apr-99 May-99 Jun-99
<S> <C> <C> <C> <C>
B) Delinquency Trigger: $730,965.60 $716,803.44 $574,204.95
Balance delinquency 60+ days 0.72933% 0.76353% 0.66304%
As % of Beginning Pool Balance 1.12729% 0.89631% 0.71863%
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 - B Owner Trust
For the Month of June 1999
Distribution Date of July 20, 1999
Servicer Certificate #33
<TABLE>
<S> <C>
Original Pool Amount $486,507,362.75
Beginning Pool Balance $111,481,970.11
Beginning Pool Factor 0.2291475
Principal and Interest Collections:
Principal Collected (Incl. Servicer Advance Repay) $7,544,160.85
Interest Collected $920,753.07
Additional Deposits:
Repurchase Amounts $0.00
Liquidation Proceeds / Recoveries $315,798.67
Total Additional Deposits $315,798.67
Repos / Chargeoffs $119,160.25
Aggregate Number of Notes Charged Off 85
Total Available Funds $8,617,737.61
Ending Pool Balance $103,981,623.99
Ending Pool Factor 0.2137308
Servicing Fee $92,901.64
Repayment of Servicer Advances $162,974.98
Reserve Account:
Beginning Balance (see Memo Item) $10,197,567.13
Target Percentage 2.50%
Target Balance $2,599,540.60
Minimum Balance $9,730,147.26
(Release) / Deposit ($467,419.87)
Ending Balance $9,730,147.26
Current Weighted Average APR: 9.671%
Current Weighted Average Remaining Term (months): 21.61
<CAPTION>
Delinquencies Dollars Notes
<S> <C> <C> <C>
Installments: 1 - 30 days $1,121,097.55 827
31 - 60 days $417,166.71 256
60+ days $121,136.22 63
Total: $1,659,400.48 855
Balances: 60+ days $1,156,808.95 63
Memo Item - Reserve Account
Prior Month $9,730,147.26
+ Invest. Income $38,166.98
+ Excess Serv. $429,252.89
+ Transfer (to) / from Collections Account $0.00
Beginning Balance $10,197,567.13
</TABLE>
<PAGE>
Exhibit 20.3
Page 2 of 3
Navistar Financial 1996 - B Owner Trust
For the Month of June 1999
<TABLE>
<CAPTION>
NOTES
CLASS B CLASS C
TOTAL CLASS A - 1 CLASS A - 2 CLASS A - 2 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 $111,481,970.11
Ending Pool Balance $103,981,623.99
Collected Principal $7,381,185.87
Collected Interest $920,753.07
Charge - Offs $119,160.25
Liquidation Proceeds / Recoveries $315,798.67
Servicing $92,901.64
Cash Transfer from Reserve Account $0.00
Total Collections Available
for Debt Service $8,524,835.97
Beginning Balance $111,481,970.11 $0.00 $0.00 $97,328,757.89 $7,629,601.10 $6,523,611.12
Interest Due $595,236.96 $0.00 $0.00 $513,409.20 $41,327.01 $40,500.75
Interest Paid $595,236.96 $0.00 $0.00 $513,409.20 $41,327.01 $40,500.75
Principal Due $7,500,346.12 $0.00 $0.00 $7,012,823.62 $262,512.11 $225,010.38
Principal Paid $7,500,346.12 $0.00 $0.00 $7,012,823.62 $262,512.11 $225,010.38
Ending Balance $103,981,623.99 $0.00 $0.00 $90,315,934.27 $7,367,088.99 $6,298,600.74
Note / Certificate Pool Factor 0.0000 0.0000 0.3819 0.4326 0.4320
(Ending Balance / Original Pool Amount)
Total Distributions $8,095,583.08 $0.00 $0.00 $7,526,232.82 $303,839.12 $265,511.13
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 $429,252.89
(see Memo Item - Reserve Account)
Beginning Reserve Acct Balance $10,197,567.13
(Release) / Draw ($467,419.87)
Ending Reserve Acct Balance $9,730,147.26
</TABLE>
<PAGE>
Exhibit 20.3
Page 3 of 3
Navistar Financial 1996 - B Owner Trust
For the Month of June 1999
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
Jan-99 Feb-99 Mar-99 Apr-99 May-99 Jun-99
<S> <C> <C> <C> <C> <C> <C>
Beginning Pool Balance $151,886,233.62 $143,821,999.66 $135,566,847.40 $127,122,482.70 $119,977,701.12 $111,481,970.11
A) Loss Trigger:
Principal of Contracts
Charged Off $107,497.16 $133,022.68 $63,701.45 $217,277.61 $165,900.72 $119,160.25
Recoveries $209,822.28 $127,798.03 $273,438.63 $139,965.27 $224,790.10 $315,798.67
<CAPTION>
Loss Trigger - Reserve Account Balance Loss Trigger - Certificate Lockout Event
<S> <C> <C> <C>
Total Charged Off (Months 5, 4, 3) $414,001.74 Total Charged off (Months 1 - 6) $806,559.87
Total Recoveries (Months 3, 2, 1) $680,554.04 Total Recoveries (Months 1 - 6) $1,291,612.98
Net Loss / (Recoveries) for 3 Mos ($266,552.30)(a) Net Loss/(Recoveries) for 6 Mos. ($485,053.11)(c)
Total Balance (Months 5, 4, 3) $406,511,329.76(b) Total Balance (Months 1 - 6) $789,857,234.61(d)
Loss Ratio Annualized [(a/b) * (12)] -0.7868% Loss Ratio Annualized [(c/d) (12)] -0.73692%
Trigger: Is Ratio > 1.5% No Trigger: Is Ratio > 6.0% No
<CAPTION>
Apr-99 May-99 Jun-99
<S> <C> <C> <C> <C>
B) Delinquency Trigger: $1,288,033.93 $1,173,711.85 $1,156,808.95
Balance delinquency 60+ days 1.01322% 0.97827% 1.03766%
As % of Beginning Pool Balance 1.16090% 1.01003% 1.00972%
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 20.4
Page 1 of 3
Navistar Financial 1997 - A Owner Trust
For the Month of June 1999
Distribution Date of July 15, 1999
Servicer Certificate #27
<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 $165,624,131.84
Beginning Pool Factor 0.3395727
Principal and Interest Collections:
Principal Collected (Incl. Servicer Advance Repay) $9,374,337.65
Interest Collected $1,411,843.42
Additional Deposits:
Repurchase Amounts $0.00
Liquidation Proceeds / Recoveries $405,430.69
Total Additional Deposits $405,430.69
Repos / Chargeoffs $23,478.92
Aggregate Number of Notes Charged Off 108
Total Available Funds $10,733,815.51
Ending Pool Balance $156,684,111.52
Ending Pool Factor 0.3212434
Servicing Fee $138,020.11
Repayment of Servicer Advances $457,796.25
Reserve Account:
Beginning Balance (see Memo Item) $11,260,046.79
Target Percentage 5.25%
Target Balance $8,225,915.85
Minimum Balance $10,499,931.43
(Release) / Deposit ($760,115.36)
Ending Balance $10,499,931.43
Current Weighted Average APR: 9.898%
Current Weighted Average Remaining Term (months): 27.15
<CAPTION>
Delinquencies Dollars Notes
<S> <C> <C> <C>
Installments: 1 - 30 days $1,644,290.60 1,096
31 - 60 days $560,224.91 371
60+ days $222,389.77 94
Total: $2,426,905.28 1,126
Balances: 60+ days $2,554,716.69 94
Memo Item - Reserve Account
Prior Month $10,499,931.43
+ Invest. Income $38,892.69
+ Excess Serv. $721,222.67
+ Transfer (to) / from Collections Account $0.00
Beginning Balance $11,260,046.79
</TABLE>
<PAGE>
Exhibit 20.4
Page 2 of 3
Navistar Financial 1997 - A Owner Trust
For the Month of June 1999
<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% 0.00% 100.00% 0.00%
Coupon 5.841% 6.350% 6.750% 6.950%
Beginning Pool Balance $165,624,131.84
Ending Pool Balance $156,684,111.52
Collected Principal $8,916,541.40
Collected Interest $1,411,843.42
Charge - Offs $23,478.92
Liquidation Proceeds / Recoveries $405,430.69
Servicing $138,020.11
Cash Transfer from Reserve Account $0.00
Total Collections Available
for Debt Service $10,595,795.40
Beginning Balance $165,624,131.84 $0.00 $0.00 $148,124,131.84 $17,500,000.00
Interest Due $934,552.41 $0.00 $0.00 $833,198.24 $101,354.17
Interest Paid $934,552.41 $0.00 $0.00 $833,198.24 $101,354.17
Principal Due $8,940,020.32 $0.00 $0.00 $8,940,020.32 $0.00
Principal Paid $8,940,020.32 $0.00 $0.00 $8,940,020.32 $0.00
Ending Balance $156,684,111.52 $0.00 $0.00 $139,184,111.52 $17,500,000.00
Note / Certificate Pool Factor 0.0000 0.0000 0.7908 1.0000
(Ending Balance / Original Pool Amount)
Total Distributions $9,874,572.73 $0.00 $0.00 $9,773,218.56 $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 $721,222.67
(see Memo Item - Reserve Account)
Beginning Reserve Acct Balance $11,260,046.79
(Release) / Draw ($760,115.36)
Ending Reserve Acct Balance $10,499,931.43
</TABLE>
<PAGE>
Exhibit 20.4
Page 3 of 3
Navistar Financial 1997 - A Owner Trust
For the Month of June 1999
Trigger Events:
A) Loss Trigger
B) Delinquency Trigger
C) Noteholders Percent Trigger
<TABLE>
<CAPTION>
5 4 3 2 1
Feb-99 Mar-99 Apr-99 May-99 Jun-99
<S> <C> <C> <C> <C> <C>
Beginning Pool Balance $207,620,567.00 $196,425,316.16 $186,448,564.58 $177,026,304.16 $165,624,131.84
A) Loss Trigger:
Principal of Contracts
Charged Off $472,933.32 $152,704.64 $305,937.53 $232,656.94 $23,478.92
Recoveries $611,363.77 $669,709.87 $477,790.53 $331,286.59 $405,430.69
Total Charged Off (Months 5, 4, 3) $931,575.49
Total Recoveries (Months 3, 2, 1) $1,214,507.81
Net Loss / (Recoveries) for 3 Mos ($282,932.32)(a)
Total Balance (Months 5, 4, 3) $590,494,447.74 (b)
Loss Ratio Annualized [(a/b) * (12)] -0.5750%
Trigger: Is Ratio > 1.5% No
Apr-99 May-99 Jun-99
B) Delinquency Trigger: $1,519,644.99 $1,479,593.92 $2,554,716.69
Balance delinquency 60+ days 0.81505% 0.83580% 1.54248%
As % of Beginning Pool Balance 0.90889% 0.84364% 1.06444%
Three Month Average
Trigger: Is Average > 2.0% No
C) Noteholders Percent Trigger: 2.1528%
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 - B Owner Trust
For the Month of June 1999
Distribution Date of July 15, 1999
Servicer Certificate #21
<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 $237,160,920.52
Beginning Pool Factor 0.4743272
Principal and Interest Collections:
Principal Collected (Incl. Servicer Advance Repay) $13,049,564.48
Interest Collected $1,911,999.82
Additional Deposits:
Repurchase Amounts $0.00
Liquidation Proceeds / Recoveries $483,272.01
Total Additional Deposits $483,272.01
Repos / Chargeoffs $619,513.55
Aggregate Number of Notes Charged Off 139
Total Available Funds $15,308,399.37
Ending Pool Balance $223,628,279.43
Ending Pool Factor 0.4472616
Servicing Fee $197,634.10
Repayment of Servicer Advances $136,436.94
Reserve Account:
Beginning Balance (see Memo Item) $12,840,881.26
Target Percentage 5.25%
Target Balance $11,740,484.67
Minimum Balance $9,999,887.79
(Release) / Deposit ($1,100,396.59)
Ending Balance $11,740,484.67
Current Weighted Average APR: 9.726%
Current Weighted Average Remaining Term (months): 32.97
<CAPTION>
Delinquencies Dollars Notes
<S> <C> <C> <C>
Installments: 1 - 30 days $2,139,696.65 1,278
31 - 60 days $517,669.22 371
60+ days $167,005.02 75
Total: $2,824,370.89 1,287
Balances: 60+ days $2,228,302.26 75
Memo Item - Reserve Account
Prior Month $12,450,948.33
+ Invest. Income $50,290.23
+ Excess Serv. $339,642.70
+ Transfer (to) / from Collections Account $0.00
Beginning Balance $12,840,881.26
</TABLE>
<PAGE>
Exhibit 20.5
Page 2 of 3
Navistar Financial 1997 - B Owner Trust
For the Month of June 1999
<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% 0.00% 96.50% 0.00% 3.50%
Coupon 5.72% 5.96% 6.20% 6.30% 6.30%
Beginning Pool Balance $237,160,920.52
Ending Pool Balance $223,628,279.43
Collected Principal $12,913,127.54
Collected Interest $1,911,999.82
Charge - Offs $619,513.55
Liquidation Proceeds / Recoveries $483,272.01
Servicing $197,634.10
Cash Transfer from Reserve Account $0.00
Total Collections Available
for Debt Service $15,110,765.27
Beginning Balance $237,160,920.52 $0.00 $0.00 $79,360,288.32 $149,500,000.00 $8,300,632.20
Interest Due $1,238,481.48 $0.00 $0.00 $410,028.16 $784,875.00 $43,578.32
Interest Paid $1,238,481.48 $0.00 $0.00 $410,028.16 $784,875.00 $43,578.32
Principal Due $13,532,641.09 $0.00 $0.00 $13,058,998.65 $0.00 $473,642.44
Principal Paid $13,532,641.09 $0.00 $0.00 $13,058,998.65 $0.00 $473,642.44
Ending Balance $223,628,279.43 $0.00 $0.00 $66,301,289.67 $149,500,000.00 $7,826,989.76
Note / Certificate Pool Factor 0.0000 0.0000 0.5023 1.0000 0.4473
(Ending Balance / Original Pool Amount)
Total Distributions $14,771,122.57 $0.00 $0.00 $13,469,026.81 $784,875.00 $517,220.76
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 $339,642.70
(see Memo Item - Reserve Account)
Beginning Reserve Acct Balance $12,840,881.26
(Release) / Draw ($1,100,396.59)
Ending Reserve Acct Balance $11,740,484.67
</TABLE>
<PAGE>
Exhibit 20.5
Page 3 of 3
Navistar Financial 1997 - B Owner Trust
For the Month of June 1999
Trigger Events:
A) Loss Trigger
B) Delinquency Trigger
C) Noteholders Percent Trigger
<TABLE>
<CAPTION>
5 4 3 2 1
Feb-99 Mar-99 Apr-99 May-99 Jun-99
<S> <C> <C> <C> <C> <C>
Beginning Pool Balance $284,201,336.40 $274,065,370.73 $261,935,149.14 $250,874,438.10 $237,160,920.52
A) Loss Trigger:
Principal of Contracts
Charged Off $528,823.84 $429,345.46 $886,606.97 $412,197.74 $619,513.55
Recoveries $454,627.53 $854,132.53 $219,894.06 $467,870.87 $483,272.01
Total Charged Off (Months 5, 4, 3) $1,844,776.27
Total Recoveries (Months 3, 2, 1) $1,171,036.94
Net Loss / (Recoveries) for 3 Mos $673,739.(a)
Total Balance (Months 5, 4, 3) $820,201,856.(b)
Loss Ratio Annualized [(a/b) * (12)] 0.98572%
Trigger: Is Ratio > 1.5% No
Apr-99 May-99 Jun-99
B) Delinquency Trigger: $2,377,891.74 $2,502,298.88 2,228,302.26
Balance delinquency 60+ days 0.90782% 0.99743% 0.93957%
As % of Beginning Pool Balance 1.24289% 1.09001% 0.94827%
Three Month Average
Trigger: Is Average > 2.0% No
C) Noteholders Percent Trigger: 2.34812%
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 1998 - A Owner Trust
For the Month of June 1999
Distribution Date of July 15, 1999
Servicer Certificate #14
<TABLE>
<S> <C>
Original Pool Amount $500,864,370.04
Beginning Pool Balance $315,427,555.68
Beginning Pool Factor 0.629766409
Principal and Interest Collections:
Principal Collected $11,901,233.13
Interest Collected $2,507,499.38
Additional Deposits:
Repurchase Amounts $0.00
Liquidation Proceeds / Recoveries $666,796.29
Total Additional Deposits $666,796.29
Repos / Chargeoffs $624,948.81
Aggregate Number of Notes Charged Off 135
Total Available Funds $14,758,934.47
Ending Pool Balance $303,217,968.07
Ending Pool Factor 0.6053894
Servicing Fee $262,856.30
Repayment of Servicer Advances $316,594.33
Reserve Account:
Beginning Balance (see Memo Item) $17,348,096.58
Target Percentage 5.25%
Target Balance $15,918,943.32
Minimum Balance $10,017,287.40
(Release) / Deposit ($1,429,153.26)
Ending Balance $15,918,943.32
Current Weighted Average APR: 9.407%
Current Weighted Average Remaining Term (months): 38.50
<CAPTION>
Delinquencies Dollars Notes
<S> <C> <C> <C>
Installments: 1 - 30 days $1,989,551.11 1,533
31 - 60 days $679,783.68 377
60+ days $172,644.55 92
Total: $2,841,979.34 1,560
Balances: 60+ days $3,220,780.92 92
Memo Item - Reserve Account
Prior Month $16,559,946.67
+ Invest. Income $64,497.76
+ Excess Serv. $723,652.15
+ Transfer (to) / from Collections Account $0.00
Beginning Balance $17,348,096.58
</TABLE>
<PAGE>
Exhibit 20.6
Page 2 of 3
Navistar Financial 1998 - A Owner Trust
For the Month of June 1999
<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 $315,427,555.68
Ending Pool Balance $303,217,968.07
Collected Principal $11,584,638.80
Collected Interest $2,507,499.38
Charge - Offs $624,948.81
Liquidation Proceeds / Recoveries $666,796.29
Servicing $262,856.30
Cash Transfer from Reserve Account $0.00
Total Collections Avail for Debt Service $14,496,078.17
Beginning Balance $315,427,555.68 $304,387,474.14 $11,040,081.54
Interest Due $1,562,838.41 $1,506,718.00 $56,120.41
Interest Paid $1,562,838.41 $1,506,718.00 $56,120.41
Principal Due $12,209,587.61 $11,782,252.04 $427,335.57
Principal Paid $12,209,587.61 $11,782,252.04 $427,335.57
Ending Balance $303,217,968.07 $292,605,222.10 $10,612,745.97
Note / Certificate Pool Factor 0.6054 0.6054
(Ending Balance / Original Pool Amount)
Total Distributions $13,772,426.02 $13,288,970.04 $483,455.98
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 $723,652.15
(see Memo Item - Reserve Account)
Beginning Reserve Acct Balance $17,348,096.58
(Release) / Draw ($1,429,153.26)
Ending Reserve Acct Balance $15,918,943.32
</TABLE>
<PAGE>
Exhibit 20.6
Page 3 of 3
Navistar Financial 1998 - A Owner Trust
For the Month of June 1999
Trigger Events:
A) Loss Trigger
B) Delinquency Trigger
C) Noteholders Percent Trigger
<TABLE>
<CAPTION>
5 4 3 2 1
Feb-99 Mar-99 Apr-99 May-99 Jun-99
<S> <C> <C> <C> <C> <C>
Beginning Pool Balance $380,249,600.66 $366,924,379.42 $352,038,070.81 $335,891,805.57 $315,427,555.68
A) Loss Trigger:
Principal of Contracts
Charged Off $935,183.83 $896,231.60 $865,321.50 $943,455.18 $624,948.81
Recoveries $768,379.98 $562,437.46 $551,646.83 $435,207.30 $666,796.29
Total Charged Off (Months 5, 4, 3) $2,696,736.93
Total Recoveries (Months 3, 2, 1) $1,653,650.42
Net Loss / (Recoveries) for 3 Mos $1,043,086.51(a)
Total Balance (Months 5, 4, 3) $1,099,212,050.89(b)
Loss Ratio Annualized [(a/b) * (12)] 1.13873%
Trigger: Is Ratio > 1.5% No
Apr-99 May-99 Jun-99
B) Delinquency Trigger: $2,740,484.59 $2,774,311.44 $3,220,780.92
Balance delinquency 60+ days 0.77846% 0.82595% 1.02108%
As % of Beginning Pool Balance 0.82622% 0.82197% 0.87517%
Three Month Average
Trigger: Is Average > 2.0% No
C) Noteholders Percent Trigger: 3.17829%
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 1999 - A Owner Trust
For the Month of June 1999
Distribution Date of July 15, 1999
Servicer Certificate #2
<TABLE>
<S> <C>
Original Pool Amount $714,764,750.47
Subsequent Receivables (transferred 6/3/99) $0.00
Beginning Pool Balance $690,784,778.67
Beginning Pool Factor 0.9664505
Principal and Interest Collections:
Principal Collected (Incl. Servicer Advance Repay) $16,543,342.17
Interest Collected $5,007,585.96
Additional Deposits:
Repurchase Amounts $0.00
Liquidation Proceeds / Recoveries $0.00
Total Additional Deposits $0.00
Repos / Chargeoffs $894,496.43
Aggregate Number of Notes Charged Off 16
Total Available Funds $21,079,867.16
Ending Pool Balance $673,818,001.04
Ending Pool Factor 0.9427130
Servicing Fee $575,653.98
Repayment of Servicer Advances $471,060.97
Reserve Account:
Beginning Balance (see Memo Item) $31,584,051.89
Target Percentage 5.25%
Target Balance $35,375,445.05
Minimum Balance $14,295,295.01
(Release) / Deposit $0.00
Ending Balance $31,584,051.89
Current Weighted Average APR: 8.668%
Current Weighted Average Remaining Term (months): 48.63
<CAPTION>
Delinquencies Dollars Notes
<S> <C> <C> <C>
Installments: 1 - 30 days $2,493,557.48 2,238
31 - 60 days $360,275.63 269
60+ days $46,708.02 33
Total: $2,900,541.13 2,238
Balances: 60+ days $2,071,689.88 33
Memo Item - Reserve Account
Prior Month $31,336,447.50
+ Invest. Income $0.00
+ Excess Serv. $247,604.39
+ Transfer (to) / from Collections Account $0.00
Beginning Balance $31,584,051.89
</TABLE>
<PAGE>
Exhibit 20.7
Page 2 of 3
Navistar Financial 1999 - A Owner Trust
For the Month of June 1999
<TABLE>
<CAPTION>
NOTES
TOTAL CLASS A - 1 CLASS A - 2 CLASS A - 3 CLASS A - 4 CLASS B NOTES
<S> <C> <C> <C> <C> <C> <C>
$714,764,750.47 $147,000,000.00 $197,000,000.00 $200,000,000.00 $145,745,000.00 $25,019,750.47
Original Pool Amount
Distributions:
Distribution Percentages 100.00% 0.00% 0.00% 0.00% 0.00%
Coupon 5.0025% 5.5500% 5.9500% 6.1300% 6.2200%
Beginning Pool Balance $690,784,778.67
Ending Pool Balance $673,818,001.04
Collected Principal $16,072,281.20
Collected Interest $5,007,585.96
Charge - Offs $894,496.43
Liquidation Proceeds / Recoveries $0.00
Servicing $575,653.98
Cash Transfer from Reserve Account $0.00
Total Collections Available
for Debt Service $20,504,213.18
Beginning Balance $690,784,778.67 $123,020,028.20 $197,000,000.00 $200,000,000.00 $145,745,000.00 $25,019,750.47
Interest Due $3,289,831.16 $512,839.74 $911,125.00 $991,666.67 $744,514.04 $129,685.71
Interest Paid $3,289,831.16 $512,839.74 $911,125.00 $991,666.67 $744,514.04 $129,685.71
Principal Due $16,966,777.63 $16,966,777.63 $0.00 $0.00 $0.00 $0.00
Principal Paid $16,966,777.63 $16,966,777.63 $0.00 $0.00 $0.00 $0.00
Ending Balance $673,818,001.04 $106,053,250.57 $197,000,000.00 $200,000,000.00 $145,745,000.00 $25,019,750.47
Note / Certificate Pool Factor 0.7215 1.0000 1.0000 1.0000 1.0000
(Ending Balance / Original Pool Amount)
Total Distributions $20,256,608.79 $17,479,617.37 $911,125.00 $991,666.67 $744,514.04 $129,685.71
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 $247,604.39
(see Memo Item - Reserve Account)
Beginning Reserve
Account Balance $31,584,051.89
(Release) / Draw $0.00
Ending Reserve Acct Balance $31,584,051.89
</TABLE>
<PAGE>
Exhibit 20.7
Page 3 of 3
Navistar Financial 1999 - A Owner Trust
For the Month of June 1999
Trigger Events:
A) Loss Trigger
B) Delinquency Trigger
C) Noteholders Percent Trigger
<TABLE>
<CAPTION>
5 4 3 2 1
Feb-99 Mar-99 Apr-99 May-99 Jun-99
<S> <C> <C> <C> <C> <C>
Beginning Pool Balance N/A N/A N/A $714,764,750.47 $690,784,778.67
A) Loss Trigger:
Principal of Contracts
Charged Off N/A N/A N/A $343,521.31 $894,496.43
Recoveries N/A N/A N/A $0.00 $0.00
Total Charged Off (Months 5, 4, 3) N/A
Total Recoveries (Months 3, 2, 1) $0.00
Net Loss / (Recoveries) for 3 Mos N/A (a)
Total Balance (Months 5, 4, 3) $0.00 (b)
Loss Ratio Annualized [(a/b) * (12)] N/A
Trigger: Is Ratio > 1.5% No
Apr-99 May-99 Jun-99
B) Delinquency Trigger: $3,740,380.03 $2,147,552.13 $2,071,689.88
Balance delinquency 60+ days N/A 0.30046% 0.29990%
As % of Beginning Pool Balance 1.28869% N/A N/A
Three Month Average
Trigger: Is Average > 2.0% No
C) Noteholders Percent Trigger: 4.41880%
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
