Distribution Date
301% PSA
434% PSA
June 2021 ..........................................................................................
$
6,380,865.38
$
1,135,454.74
July 2021............................................................................................
6,245,665.18
1,101,946.96
August 2021 ......................................................................................
6,113,031.34
1,069,375.82
September 2021................................................................................
5,982,917.78
1,037,716.01
October 2021 ....................................................................................
5,855,279.20
1,006,942.88
November 2021 ................................................................................
5,730,071.09
977,032.44
December 2021 ................................................................................
5,607,249.72
947,961.32
January 2022......................................................................................
5,486,772.13
919,706.78
February 2022 ..................................................................................
5,368,596.09
892,246.68
March 2022........................................................................................
5,252,680.12
865,559.46
April 2022..........................................................................................
5,138,983.46
839,624.15
May 2022............................................................................................
5,027,466.07
814,420.30
June 2022 ..........................................................................................
4,918,088.59
789,928.05
July 2022............................................................................................
4,810,812.36
766,128.03
August 2022 ......................................................................................
4,705,599.39
743,001.40
September 2022................................................................................
4,602,412.36
720,529.81
October 2022 ....................................................................................
4,501,214.59
698,695.41
November 2022 ................................................................................
4,401,970.07
677,480.82
December 2022 ................................................................................
4,304,643.38
656,869.11
January 2023......................................................................................
4,209,199.75
636,843.83
February 2023 ..................................................................................
4,115,605.00
617,388.93
March 2023........................................................................................
4,023,825.57
598,488.82
April 2023..........................................................................................
3,933,828.46
580,128.31
May 2023............................................................................................
3,845,581.27
562,292.62
June 2023 ..........................................................................................
3,759,052.16
544,967.35
July 2023............................................................................................
3,674,209.85
528,138.51
August 2023 ......................................................................................
3,591,023.61
511,792.46
September 2023................................................................................
3,509,463.24
495,915.94
October 2023 ....................................................................................
3,429,499.09
480,496.03
November 2023 ................................................................................
3,351,102.00
465,520.17
December 2023 ................................................................................
3,274,243.36
450,976.13
January 2024......................................................................................
3,198,895.03
436,852.01
February 2024 ..................................................................................
3,125,029.39
423,136.22
March 2024........................................................................................
3,052,619.29
409,817.49
April 2024..........................................................................................
2,981,638.06
396,884.84
May 2024............................................................................................
2,912,059.50
384,327.60
June 2024 ..........................................................................................
2,843,857.88
372,135.38
July 2024............................................................................................
2,777,007.92
360,298.07
August 2024 ......................................................................................
2,711,484.77
348,805.83
September 2024................................................................................
2,647,264.04
337,649.08
October 2024 ....................................................................................
2,584,321.77
326,818.51
November 2024 ................................................................................
2,522,634.39
316,305.04
December 2024 ................................................................................
2,462,178.80
306,099.86
January 2025......................................................................................
2,402,932.26
296,194.38
S-III-6