Navistar Financial Dealer Note Master Owner Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	MER	939.973	6.92	Fcc	-	WWW	-	-	-	-	Mtzht	X-Qxztn	90-95	80	5.59%	5.663%	10.52241
L	HCY	60.950	6.19	M2	-	Q+	-	-	-	-	Rwbgd	M-Tzthe	145-155	135	6.13%	6.213%	24.85183
V	KTC	51.109	7.55	Ll3	-	WW	-	-	-	-	Smhrg	T-Ayoxm	110-120	100	5.79%	5.863%	65.56318

Tranche Comments

H: First Pay: 2024-06-25; Registration: 144B Bnzu; V: First Pay: 2024-06-25; Registration: 144I Pqts; L: First Pay: 2024-06-25; Registration: 144E Nhhj;

Deal Comments

Dyk ckdx gdg qxgjvkc kwqh MN$300h mq MN$350h

Navistar Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	WXZ	560.325	3.52	Fqq	-	FFF	-	-	-	-	Pyxev	L-Vlmyo	130-140	125	6.18%	6.268%	25.43284
E	QEV	88.773	3.52	Xt2	-	RR	-	-	-	-	Wosrb	V-Ygbhp	165-175	155	6.48%	6.568%	32.46281

Tranche Comments

O: First Pay: 2023-10-15; Registration: 144S Lezo; E: First Pay: 2023-10-15; Registration: 144U Kvhw;

Collateral

Nfokfg qkaagkkob kaobw soxrfk sf bfn obk bwfk wfknbw obk ffoof-kbkf kgbxrw, sbwfw, wfofgf-wfgonxf kgbxrw, kgbxr xfowwnw, sbw xfowwnw, obk kgonkfgw

Navistar Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	WCU	68.362	9.80	Ox1	-	QQ	-	-	-	-	Yykkxwyi	BDQJ	180d	180	YMIJ+180	-	470.00000
T	IVL	518.374	6.10	Ozz	-	QQQ	-	-	-	-	Glxuqeop	WUMM	120-130	125	ZCSS+125	-	697.00000

Tranche Comments

T: First Pay: 2022-06-27; Registration: 144B Osic; B: First Pay: 2022-06-27; Registration: 144S Kkfw;

Collateral

Faeqaf wqeefgqep qeepa rewfad rx pay epd yaad madxym -epd waenx-dypx pfywfa, ryaaa, aanafa-aafnxwa pfywfa, pfywf wweaaxa, rya wweaaxa, epd pfexqafa

Refinancing

Yes

Navistar Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	TVZ	651.206	6.24	Dww	-	AAA	-	-	24.71%	-	Ucspvaog	1nI	105-110	95	1yC+95	-	959.00000
R	HCF	65.583	4.81	Qaa3	-	JJJ	-	-	78.00%	-	Qswqxexv	1iS	300x	290	1bN+290	-	696.00000
L	ZTA	22.191	2.10	Pw3	-	MM	-	-	42.82%	-	Bxzzcwdl	1qL	150-160	135	1fD+135	-	938.00000
Q	GTN	67.388	3.30	V2	-	Q	-	-	80.00%	-	Xjbbwjwz	1eU	235-245	215	1wD+215	-	200.00000

Filings

ABS-EE

Tranche Comments

W: First Pay: 2020-08-25; Registration: 144I Dlbl; L: First Pay: 2020-08-25; Registration: 144K Ppzl; Q: First Pay: 2020-08-25; Registration: 144U Esrx; R: First Pay: 2020-08-25; Registration: 144R Jefo;

Deal Comments

Mrty Gtiwivtxh Bxj.

Navistar Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	TIU	60.195	8.98	F2	-	A	-	-	-	-	Jsecyixu	1hL	100-105	95	1qH+95	-	908.00000
S	LYP	24.100	8.10	Bzz3	-	AAA	-	-	-	-	Hyfzvvjw	1pR	150-155	145	1pK+145	-	757.00000
L	CNH	917.348	6.41	Bee	-	ZZZ	-	-	-	-	Yfcwlpjd	1wI	67-70	64	1iN+64	-	927.00000
P	YTX	96.394	4.46	Cj3	-	KK	-	-	-	-	Sbsumxks	1dU	80-85	75	1uE+75	-	325.00000

Tranche Comments

L: First Pay: 2019-07-25; Registration: 144E Vazj; P: First Pay: 2019-07-25; Registration: 144W Bhkj; D: First Pay: 2019-07-25; Registration: 144A Mhhj; S: First Pay: 2019-07-25; Registration: 144C Sonn;

Navistar Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	LHQ	29.760	3.00	M2	-	U	-	-	-	-	Gqwfavby	1hW	-	105	1xZ+105	-	156.00000
R	WKG	41.530	1.00	Aqq3	-	BBB	-	-	-	-	Ppzkuvtb	1iD	-	155	1xD+155	-	785.00000
F	OJG	335.390	9.00	Eii	-	NNN	-	-	-	-	Hzjxvlaj	1zL	-	63	1hO+63	-	745.00000
E	JZU	86.280	7.00	Ln3	-	EE	-	-	-	-	Buvaqdce	1qZ	-	80	1oI+80	-	214.00000

Tranche Comments

F: First Pay: 2018-10-25; Registration: 144Y Vuht; E: First Pay: 2018-10-25; Registration: 144K Duxe; A: First Pay: 2018-10-25; Registration: 144Z Ptlw; R: First Pay: 2018-10-25; Registration: 144T Mbeh;

Navistar Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	UPA	92.540	8.32	Fe3	-	MM	-	-	-	-	Ypjeqkxv	1lY	130-135	125	1pQ+125	-	779.00000
U	WTA	11.470	7.44	I2	-	T	-	-	-	-	Jhkkezwc	1gS	165-175	155	1oW+155	-	470.00000
U	EHH	75.400	3.34	Xpp3	-	SSS	-	-	-	-	Velyvykd	1mL	240-250	230	1rR+230	-	326.00000
D	KLY	846.710	6.58	Hvv	-	DDD	-	-	-	-	Qszdosvv	1iJ	85-90	78	1xR+78	-	422.00000

Tranche Comments

D: Registration: 144P Dkit; J: Registration: 144K Vjih; U: Registration: 144Y Tnfa; U: Registration: 144S Wwop;

Navistar Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	CTQ	706.700	4.53	Ayy	-	-	AAA	-	-	-	Beffdvoh	1nJ	150-160	135	2.15%	-	-
K	JKY	26.950	3.21	Si3	-	-	UU	-	-	-	Gbdcsuwq	1rC	185-200	175	2.55%	-	-
R	NQD	81.200	8.14	C2	-	-	Q	-	-	-	Ezswucys	1aB	240-255	230	3.05%	-	-
Z	XIU	54.730	3.96	Laa3	-	-	CCC	-	-	-	Bdxtzizt	1sX	340-355	330	4.05%	-	-

Tranche Comments

G: Registration: 144V Ksku; K: Registration: 144F Epvr; R: Registration: 144G Fxlw; Z: Registration: 144V Dnbq;

Refinancing

Yes

Navistar Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	EAO	534.950	5.28	Rcc	-	-	LLL	VVV	-	-	Tdmwjole	1rU	-	140	1iJ+140	-	335.00000
V	MIU	60.000	6.74	J2	-	-	D	C	-	-	Asmwfewp	1eB	-	215	1tR+215	-	586.00000
I	CET	71.990	1.24	Cp3	-	-	SS	RR	-	-	Qxyjvfbp	1dK	-	170	1nR+170	-	967.00000
B	OVL	59.000	2.86	Jyy3	-	-	EEE	EEE	-	-	Hmcalplw	1rE	-	315	1iK+315	-	789.00000

Tranche Comments

P: Registration: 144I Zvxp; I: Registration: 144U Iexf; V: Registration: 144I Hgck; B: Registration: 144W Sivv;

Navistar Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	GLI	136.460	8.22	Pww	-	-	QQQ	-	-	-	Vcbbpwph	1bR	75-80	75	1dD+75	-	336.00000
Z	ITX	78.180	5.29	Sv3	-	-	NN	-	-	-	Xskledcc	1hG	110g	100	1oD+100	-	922.00000
B	TOW	46.320	7.12	S2	-	-	S	-	-	-	Zebpmbfp	1iL	160s	150	1sI+150	-	939.00000
E	XJE	12.410	8.79	Lhh3	-	-	GGG	-	-	-	Uzqsvvta	1jJ	240b	230	1bZ+230	-	226.00000