Navitas Equipment Receivables LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-2	IRJ	638.627	5.70	-	-	B	YYY	QQQ	-	-	Fzucu	WDZX	125-135	120	2.54%	2.211%	-
N	WOR	5.400	1.15	-	-	WW+	YY	NNN-	-	-	Mfkce	Hgnkb	375-400	400	6.57%	5.105%	-
P-1	KBV	76.400	2.60	-	-	QA	V-1 T	B1+	-	-	Ympba	ZMI	1.10%u	-	1.15%	1.100%	-
S	LNI	4.941	8.58	-	-	M+	FW	SS-	-	-	Wvnxt	Wqdce	625-650	690	8.99%	8.005%	-
F	YCP	65.372	2.57	-	-	MMM	VVV	UUU+	-	-	Wjjua	Kfzvp	225-250	215	4.61%	3.247%	-

Filings

Tranche Comments

P-1: Registration: 144I Mcwl; L-2: Registration: 144B Zcia; F: Registration: 144H Szpr; N: Registration: 144C Jcil; S: Registration: 144J Mtgw;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C1	PIE	35.840	6.75	-	-	-	K-1 L	-	-	-	Rhmaq	SHL	0.55%q	55	0.55%	0.550%	-
S	HGK	2.250	3.85	-	-	-	PPP	-	-	-	Hfsal	Xqvtf	350g	325	4.50%	4.552%	-
P	RKS	6.950	7.50	-	-	-	II	-	-	-	Umqfm	Shtad	465j	450	5.75%	5.821%	-
Z2	JFC	82.350	6.16	V3	-	-	FF	-	-	-	Zyfhh	KVJY	140a	130	2.12%	2.139%	-
C	OIC	2.100	4.66	Exx2	-	-	OO	-	-	-	Rnrat	Mctud	225f	220	3.40%	3.433%	-

Tranche Comments

C1: Registration: 144T Hrad; Z2: Registration: 144S Cvnt; C: Registration: 144T Uomj; S: Registration: 144Z Psoa; P: Registration: 144Z Sbio;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	VJT	9.300	2.50	Zff2	-	-	R	-	-	-	Fjrwu	Rficq	-	300	3.63%	3.659%	15.69360
C	ALR	12.110	6.28	K3	-	-	EE	-	-	-	Tbozf	WOBY	-	165	1.95%	1.959%	30.20907
V	RTR	1.770	-	BB	-	-	AAA	-	-	-	Nikya	OXS	-	-	5.820%	5.900%	55.89084