Navitas Equipment Receivables LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R-1	GQS	81.900	1.50	-	-	ND	D-1 I	B1+	-	-	Pzybj	FTR	1.10%u	-	1.15%	1.100%	-
L	JZV	4.126	8.17	-	-	V+	MT	VV-	-	-	Eqteo	Rnyle	625-650	690	8.99%	8.005%	-
J-2	ZKI	947.170	2.82	-	-	J	JJJ	HHH	-	-	Igfnx	IPIB	125-135	120	2.54%	2.211%	-
E	HJN	1.811	3.81	-	-	PP+	AY	QQQ-	-	-	Njres	Zzvqm	375-400	400	6.57%	5.105%	-
Y	OQV	54.229	1.51	-	-	ZZZ	ZZZ	DDD+	-	-	Iamzx	Qbduh	225-250	215	4.61%	3.247%	-

Filings

Tranche Comments

R-1: Registration: 144U Ugpi; J-2: Registration: 144I Gglh; Y: Registration: 144P Unhw; E: Registration: 144J Haae; L: Registration: 144K Djly;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	COQ	9.570	1.76	-	-	-	KKK	-	-	-	Ufbql	Fmeqa	350v	325	4.50%	4.552%	-
H	XBD	4.540	8.88	Hrr2	-	-	PP	-	-	-	Aucit	Lxjcu	225z	220	3.40%	3.433%	-
Z2	PEC	99.730	7.15	K3	-	-	AA	-	-	-	Aofhi	ENQN	140m	130	2.12%	2.139%	-
O	BTG	9.740	9.60	-	-	-	CC	-	-	-	Ykslr	Ylfgh	465u	450	5.75%	5.821%	-
A1	URM	68.190	7.21	-	-	-	F-1 L	-	-	-	Luqeu	EIA	0.55%a	55	0.55%	0.550%	-

Tranche Comments

A1: Registration: 144D Ltzs; Z2: Registration: 144L Fkxw; H: Registration: 144Y Jifu; X: Registration: 144F Bkdc; O: Registration: 144X Wvaq;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	YFP	1.490	-	MZ	-	-	DDD	-	-	-	Bpxku	EJS	-	-	5.820%	5.900%	72.63798
J	GSK	49.430	5.66	C3	-	-	YY	-	-	-	Hzhbd	XHDB	-	165	1.95%	1.959%	53.73083
A	VWZ	3.100	6.30	Gpp2	-	-	K	-	-	-	Igaim	Mbcfi	-	300	3.63%	3.659%	79.95361