Distribution Date
301% PSA
434% PSA
October 2017 ....................................................................................
$ 15,740,346.66
$
4,078,192.76
November 2017 ................................................................................
15,431,511.39
3,964,182.73
December 2017 ................................................................................
15,128,321.81
3,853,254.56
January 2018......................................................................................
14,830,678.66
3,745,326.79
February 2018 ..................................................................................
14,538,484.34
3,640,320.07
March 2018........................................................................................
14,251,642.96
3,538,157.13
April 2018..........................................................................................
13,970,060.27
3,438,762.70
May 2018............................................................................................
13,693,643.63
3,342,063.48
June 2018 ..........................................................................................
13,422,302.01
3,247,988.07
July 2018............................................................................................
13,155,945.93
3,156,466.93
August 2018 ......................................................................................
12,894,487.47
3,067,432.35
September 2018................................................................................
12,637,840.21
2,980,818.37
October 2018 ....................................................................................
12,385,919.21
2,896,560.76
November 2018 ................................................................................
12,138,641.00
2,814,596.95
December 2018 ................................................................................
11,895,923.57
2,734,866.02
January 2019......................................................................................
11,657,686.29
2,657,308.64
February 2019 ..................................................................................
11,423,849.94
2,581,867.02
March 2019........................................................................................
11,194,336.66
2,508,484.89
April 2019..........................................................................................
10,969,069.93
2,437,107.44
May 2019............................................................................................
10,747,974.55
2,367,681.31
June 2019 ..........................................................................................
10,530,976.63
2,300,154.51
July 2019............................................................................................
10,318,003.54
2,234,476.44
August 2019 ......................................................................................
10,108,983.91
2,170,597.79
September 2019................................................................................
9,903,847.61
2,108,470.58
October 2019 ....................................................................................
9,702,525.70
2,048,048.06
November 2019 ................................................................................
9,504,950.46
1,989,284.71
December 2019 ................................................................................
9,311,055.32
1,932,136.21
January 2020......................................................................................
9,120,774.88
1,876,559.39
February 2020 ..................................................................................
8,934,044.83
1,822,512.23
March 2020........................................................................................
8,750,802.03
1,769,953.79
April 2020..........................................................................................
8,570,984.39
1,718,844.22
May 2020............................................................................................
8,394,530.91
1,669,144.72
June 2020 ..........................................................................................
8,221,381.66
1,620,817.49
July 2020............................................................................................
8,051,477.71
1,573,825.74
August 2020 ......................................................................................
7,884,761.18
1,528,133.65
September 2020................................................................................
7,721,175.21
1,483,706.32
October 2020 ....................................................................................
7,560,663.87
1,440,509.80
November 2020 ................................................................................
7,403,172.26
1,398,511.00
December 2020 ................................................................................
7,248,646.40
1,357,677.72
January 2021......................................................................................
7,097,033.24
1,317,978.61
February 2021 ..................................................................................
6,948,280.68
1,279,383.13
March 2021........................................................................................
6,802,337.50
1,241,861.57
April 2021..........................................................................................
6,659,153.37
1,205,384.98
May 2021............................................................................................
6,518,678.87
1,169,925.18
S-III-5