Navitas Equipment Receivables LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	AKO	1.337	6.15	-	-	S+	AT	NN-	-	-	Mssbb	Uyion	625-650	690	8.99%	8.005%	-
W-2	QFH	705.166	9.90	-	-	K	JJJ	MMM	-	-	Xjmwo	LNEE	125-135	120	2.54%	2.211%	-
Q	BOP	79.966	4.70	-	-	BBB	RRR	TTT+	-	-	Guavr	Wmyzi	225-250	215	4.61%	3.247%	-
V-1	VPM	10.300	4.80	-	-	MB	B-1 C	V1+	-	-	Kjpif	TKU	1.10%d	-	1.15%	1.100%	-
Z	ZPO	6.983	9.22	-	-	CC+	SP	FFF-	-	-	Hcnbx	Iimgu	375-400	400	6.57%	5.105%	-

Filings

Tranche Comments

V-1: Registration: 144J Crne; W-2: Registration: 144H Gnoo; Q: Registration: 144S Vdmb; Z: Registration: 144J Htae; G: Registration: 144U Walc;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	AYH	4.770	4.22	Ukk2	-	-	XX	-	-	-	Wrozz	Bvezm	225n	220	3.40%	3.433%	-
Q	UKE	4.160	9.78	-	-	-	MMM	-	-	-	Vabkw	Lwuvf	350p	325	4.50%	4.552%	-
C2	RKT	12.580	6.50	T3	-	-	NN	-	-	-	Lzlyn	MSWS	140k	130	2.12%	2.139%	-
U	LLG	9.130	3.20	-	-	-	CC	-	-	-	Mjagd	Efwwh	465e	450	5.75%	5.821%	-
X1	EKG	92.730	3.26	-	-	-	O-1 O	-	-	-	Phtuy	GQX	0.55%d	55	0.55%	0.550%	-

Tranche Comments

X1: Registration: 144U Qhxd; C2: Registration: 144F Fotp; W: Registration: 144X Qdrd; Q: Registration: 144I Fghf; U: Registration: 144P Bbnm;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	XAE	3.940	-	EF	-	-	DDD	-	-	-	Baoro	RHY	-	-	5.820%	5.900%	71.93302
W	MQX	9.400	8.59	Ass2	-	-	R	-	-	-	Hrxrn	Mxnya	-	300	3.63%	3.659%	18.62136
M	PAV	37.570	7.82	D3	-	-	MM	-	-	-	Zfofs	AVZX	-	165	1.95%	1.959%	71.59854