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
P1	EGB	73.360	8.19	-	-	-	D-1 A	-	-	-	Uovfb	TYQ	0.55%l	55	0.55%	0.550%	-
P	JKO	1.250	8.81	Vaa2	-	-	GG	-	-	-	Pzfpl	Nykae	225q	220	3.40%	3.433%	-
Q	FNE	2.820	7.47	-	-	-	JJ	-	-	-	Dpwsx	Eezls	465b	450	5.75%	5.821%	-
R2	HXK	13.180	7.49	W3	-	-	JJ	-	-	-	Pzjzv	ONQZ	140i	130	2.12%	2.139%	-
H	IWG	6.860	2.45	-	-	-	EEE	-	-	-	Xpujg	Yveoj	350u	325	4.50%	4.552%	-

Tranche Comments

P1: Registration: 144K Qkns; R2: Registration: 144Y Nxcv; P: Registration: 144N Hgel; H: Registration: 144V Savl; Q: Registration: 144E Uetx;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	ICB	94.540	3.63	Z3	-	-	QQ	-	-	-	Qnuar	BADH	-	165	1.95%	1.959%	84.75374
K	WAV	5.790	-	NE	-	-	DDD	-	-	-	Vzhza	EJT	-	-	5.820%	5.900%	55.86307
M	HTS	2.500	5.20	Cii2	-	-	E	-	-	-	Uvioo	Cokey	-	300	3.63%	3.659%	82.95200