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
E	ACU	4.200	8.60	Wnn2	-	-	HH	-	-	-	Mciqh	Thqyt	225p	220	3.40%	3.433%	-
O2	PAJ	34.630	3.71	G3	-	-	ZZ	-	-	-	Ejutl	KURA	140l	130	2.12%	2.139%	-
Q	EBP	7.100	2.34	-	-	-	PP	-	-	-	Gfaeg	Iegmw	465t	450	5.75%	5.821%	-
W1	QCN	21.640	1.10	-	-	-	X-1 S	-	-	-	Sonsl	MZS	0.55%p	55	0.55%	0.550%	-
V	MQQ	5.710	5.59	-	-	-	RRR	-	-	-	Lumpp	Cvjxi	350a	325	4.50%	4.552%	-

Tranche Comments

W1: Registration: 144N Zzfl; O2: Registration: 144P Jtax; E: Registration: 144Z Hmgk; V: Registration: 144C Vjao; Q: Registration: 144P Thmw;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F	IPC	1.270	-	XH	-	-	JJJ	-	-	-	Wjlrk	BKG	-	-	5.820%	5.900%	22.45870
V	YZB	60.850	7.21	K3	-	-	NN	-	-	-	Evijz	OJEN	-	165	1.95%	1.959%	14.26693
U	GPH	9.700	7.23	Rpp2	-	-	P	-	-	-	Iumxa	Tfixs	-	300	3.63%	3.659%	49.54153