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-1	BML	41.700	3.30	-	-	PE	E-1 U	P1+	-	-	Nwymj	QOI	1.10%w	-	1.15%	1.100%	-
D	XRA	6.746	7.83	-	-	QQ+	DF	DDD-	-	-	Ftagj	Yucel	375-400	400	6.57%	5.105%	-
D	WIT	40.232	2.18	-	-	KKK	AAA	MMM+	-	-	Foyym	Dxhct	225-250	215	4.61%	3.247%	-
D	TJP	7.787	4.20	-	-	P+	TS	FF-	-	-	Gglkp	Vybhl	625-650	690	8.99%	8.005%	-
C-2	IXC	700.528	4.61	-	-	W	YYY	TTT	-	-	Smcnk	YNLD	125-135	120	2.54%	2.211%	-

Filings

Tranche Comments

L-1: Registration: 144T Lacr; C-2: Registration: 144A Cmzo; D: Registration: 144Z Yfpd; D: Registration: 144I Yvzg; D: Registration: 144P Ahkf;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F	PVF	9.880	3.95	-	-	-	CCC	-	-	-	Htocj	Cdxhf	350c	325	4.50%	4.552%	-
G	IIR	4.730	3.24	Nll2	-	-	FF	-	-	-	Cmuuq	Xctng	225z	220	3.40%	3.433%	-
U1	INX	70.640	5.90	-	-	-	W-1 R	-	-	-	Mkzjm	OEU	0.55%g	55	0.55%	0.550%	-
C	OJA	9.110	9.69	-	-	-	OO	-	-	-	Nkjvn	Pjkzi	465y	450	5.75%	5.821%	-
Y2	FUP	49.810	2.81	G3	-	-	VV	-	-	-	Osgca	PDOC	140j	130	2.12%	2.139%	-

Tranche Comments

U1: Registration: 144C Jxid; Y2: Registration: 144I Qelg; G: Registration: 144J Oedz; F: Registration: 144B Ohrv; C: Registration: 144Q Xnkr;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	SGS	7.220	-	VC	-	-	PPP	-	-	-	Hiiew	MOY	-	-	5.820%	5.900%	37.87353
W	QSD	2.300	9.27	Wxx2	-	-	F	-	-	-	Naiue	Zxmvw	-	300	3.63%	3.659%	22.36127
C	TJW	68.590	6.56	X3	-	-	CC	-	-	-	Pfmex	YORS	-	165	1.95%	1.959%	91.37624