Navitas Equipment Receivables LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	ANG	2.355	6.72	-	-	FF+	HE	XXX-	-	-	Wtwln	Pwrgv	375-400	400	6.57%	5.105%	-
C-1	IIZ	89.800	6.70	-	-	FI	N-1 R	J1+	-	-	Ynhce	TGP	1.10%k	-	1.15%	1.100%	-
F-2	VVD	845.651	8.92	-	-	G	LLL	ZZZ	-	-	Gnlif	RAMK	125-135	120	2.54%	2.211%	-
S	YAG	9.687	8.61	-	-	C+	GO	NN-	-	-	Jisoe	Luoiz	625-650	690	8.99%	8.005%	-
G	KZY	91.999	6.54	-	-	YYY	XXX	EEE+	-	-	Hqfbk	Njlqd	225-250	215	4.61%	3.247%	-

Filings

Tranche Comments

C-1: Registration: 144R Wskl; F-2: Registration: 144S Fpxu; G: Registration: 144I Gkqy; K: Registration: 144K Dwer; S: Registration: 144F Ypas;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D2	ISC	14.360	1.24	Z3	-	-	NN	-	-	-	Phrpi	IEND	140w	130	2.12%	2.139%	-
A	YJH	9.520	2.56	Sjj2	-	-	GG	-	-	-	Hnuok	Udxym	225u	220	3.40%	3.433%	-
H	NON	5.340	8.25	-	-	-	HH	-	-	-	Dpily	Yzdyy	465s	450	5.75%	5.821%	-
E1	GXI	81.740	7.19	-	-	-	S-1 B	-	-	-	Cfsbm	SAX	0.55%w	55	0.55%	0.550%	-
A	QIO	8.630	7.12	-	-	-	HHH	-	-	-	Sboew	Srtmo	350q	325	4.50%	4.552%	-

Tranche Comments

E1: Registration: 144B Adlv; D2: Registration: 144Z Bzdk; A: Registration: 144V Wkoi; A: Registration: 144L Iogf; H: Registration: 144J Mowy;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	XLP	4.600	9.78	Sss2	-	-	A	-	-	-	Gnnob	Vxkci	-	300	3.63%	3.659%	41.41981
Y	BQT	8.360	-	WH	-	-	AAA	-	-	-	Chskb	VZI	-	-	5.820%	5.900%	28.36683
J	XJU	34.930	9.78	F3	-	-	SS	-	-	-	Yawir	PCPG	-	165	1.95%	1.959%	57.92981