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
F	YXS	8.850	8.65	Obb2	-	-	MM	-	-	-	Lsptt	Ankvl	225t	220	3.40%	3.433%	-
G2	JZO	92.880	7.83	D3	-	-	DD	-	-	-	Jpbum	TTJT	140k	130	2.12%	2.139%	-
J1	TEY	72.210	9.92	-	-	-	W-1 W	-	-	-	Zguvf	IKJ	0.55%b	55	0.55%	0.550%	-
D	VYE	7.630	5.39	-	-	-	YY	-	-	-	Ivyfg	Zuqik	465n	450	5.75%	5.821%	-
R	VQY	3.240	6.37	-	-	-	NNN	-	-	-	Gxuhx	Rwkdx	350e	325	4.50%	4.552%	-

Tranche Comments

J1: Registration: 144I Bxhf; G2: Registration: 144T Njqx; F: Registration: 144F Haiq; R: Registration: 144U Ofdo; D: Registration: 144D Qruw;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	GFM	50.990	4.71	O3	-	-	KK	-	-	-	Wbocz	ATTT	-	165	1.95%	1.959%	32.78252
J	YJX	7.300	2.39	Rxx2	-	-	U	-	-	-	Sruxv	Lxzwm	-	300	3.63%	3.659%	97.13097
X	QVP	7.410	-	TD	-	-	ZZZ	-	-	-	Jwfkx	INJ	-	-	5.820%	5.900%	16.58453