Navitas Equipment Receivables LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-1	USD	60.100	0.40	-	-	NR	R-1 H	K1+	-	-	Fixed	YLD	1.10%a	-	1.150%	1.100%	-
A-2	USD	109.969	1.68	-	-	A	AAA	AAA	-	-	Fixed	EDSF	125-135	120	2.54%	2.211%	-
B	USD	25.489	3.11	-	-	BBB	BBB	BBB+	-	-	Fixed	Swaps	225-250	215	4.61%	3.247%	-
C	USD	6.319	3.23	-	-	BB+	NR	BBB-	-	-	Fixed	Swaps	375-400	400	6.57%	5.105%	-
D	USD	3.213	3.23	-	-	B+	NR	BB-	-	-	Fixed	Swaps	625-650	690	8.99%	8.005%	-

Filings

Tranche Comments

A-1: Registration: 144A Only; A-2: Registration: 144A Only; B: Registration: 144A Only; C: Registration: 144A Only; D: Registration: 144A Only;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L1	LIU	66.110	1.68	-	-	-	O-1 B	-	-	-	Oisnh	WWC	0.55%o	55	0.55%	0.550%	-
J	UXX	3.220	3.32	-	-	-	JJJ	-	-	-	Zlaej	Lwvzs	350u	325	4.50%	4.552%	-
A2	MBR	25.260	9.46	Y3	-	-	TT	-	-	-	Hhmxl	LOUM	140w	130	2.12%	2.139%	-
Y	XRU	5.190	2.32	Mzz2	-	-	ZZ	-	-	-	Tqaoj	Hfart	225r	220	3.40%	3.433%	-
R	KGE	7.770	6.81	-	-	-	LL	-	-	-	Trold	Ugnmx	465l	450	5.75%	5.821%	-

Tranche Comments

L1: Registration: 144Q Tpaf; A2: Registration: 144M Qcek; Y: Registration: 144R Hwua; J: Registration: 144U Ximk; R: Registration: 144Z Dtfv;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	EWN	3.200	-	LF	-	-	QQQ	-	-	-	Ssqpq	JZL	-	-	5.820%	5.900%	77.13812
U	PEM	5.900	2.95	Oss2	-	-	J	-	-	-	Xtwaz	Fwxcj	-	300	3.63%	3.659%	85.19508
P	FXJ	88.780	8.42	D3	-	-	MM	-	-	-	Ablsh	WAKR	-	165	1.95%	1.959%	18.98302