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
H	LHL	2.580	5.18	-	-	-	PPP	-	-	-	Ijfbh	Ktuvj	350i	325	4.50%	4.552%	-
G	EHL	6.170	4.30	-	-	-	KK	-	-	-	Agpyu	Legnl	465x	450	5.75%	5.821%	-
B1	OCA	84.400	8.94	-	-	-	G-1 X	-	-	-	Wznww	WBO	0.55%x	55	0.55%	0.550%	-
U	YZK	6.660	8.84	Ggg2	-	-	BB	-	-	-	Uykup	Clrds	225k	220	3.40%	3.433%	-
R2	MRK	70.900	7.18	N3	-	-	PP	-	-	-	Vfmjg	HNWA	140k	130	2.12%	2.139%	-

Tranche Comments

B1: Registration: 144Z Azid; R2: Registration: 144K Geqa; U: Registration: 144R Lkbp; H: Registration: 144N Xfhr; G: Registration: 144T Uzrd;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	OOL	3.400	5.60	Sdd2	-	-	X	-	-	-	Ifcja	Ntcog	-	300	3.63%	3.659%	45.21017
F	YIK	57.210	8.65	W3	-	-	ZZ	-	-	-	Cwqft	PTLA	-	165	1.95%	1.959%	57.20217
U	FOO	6.360	-	UQ	-	-	QQQ	-	-	-	Rkcrq	KFB	-	-	5.820%	5.900%	98.87727