Distribution Date
301% PSA
434% PSA
February 2025 ..................................................................................
$
2,344,872.45
$
286,580.25
March 2025........................................................................................
2,287,977.46
277,249.34
April 2025..........................................................................................
2,232,225.74
268,193.74
May 2025............................................................................................
2,177,596.14
259,405.76
June 2025 ..........................................................................................
2,124,067.88
250,877.90
July 2025............................................................................................
2,071,620.55
242,602.89
August 2025 ......................................................................................
2,020,234.09
234,573.64
September 2025................................................................................
1,969,888.81
226,783.25
October 2025 ....................................................................................
1,920,565.37
219,225.01
November 2025 ................................................................................
1,872,244.76
211,892.39
December 2025 ................................................................................
1,824,908.31
204,779.06
January 2026......................................................................................
1,778,537.71
197,878.82
February 2026 ..................................................................................
1,733,114.92
191,185.67
March 2026........................................................................................
1,688,622.28
184,693.77
April 2026..........................................................................................
1,645,042.41
178,397.42
May 2026............................................................................................
1,602,358.23
172,291.10
June 2026 ..........................................................................................
1,560,553.01
166,369.41
July 2026............................................................................................
1,519,610.27
160,627.14
August 2026 ......................................................................................
1,479,513.84
155,059.18
September 2026................................................................................
1,440,247.85
149,660.58
October 2026 ....................................................................................
1,401,796.71
144,426.53
November 2026 ................................................................................
1,364,145.09
139,352.34
December 2026 ................................................................................
1,327,277.96
134,433.44
January 2027......................................................................................
1,291,180.53
129,665.41
February 2027 ..................................................................................
1,255,838.30
125,043.94
March 2027........................................................................................
1,221,237.02
120,564.83
April 2027..........................................................................................
1,187,362.70
116,224.00
May 2027............................................................................................
1,154,201.58
112,017.49
June 2027 ..........................................................................................
1,121,740.17
107,941.43
July 2027............................................................................................
1,089,965.21
103,992.09
August 2027 ......................................................................................
1,058,863.69
100,165.80
September 2027................................................................................
1,028,422.82
96,459.02
October 2027 ....................................................................................
998,630.04
92,868.30
November 2027 ................................................................................
969,473.03
89,390.29
December 2027 ................................................................................
940,939.68
86,021.73
January 2028......................................................................................
913,018.10
82,759.43
February 2028 ..................................................................................
885,696.60
79,600.33
March 2028........................................................................................
858,963.74
76,541.41
April 2028..........................................................................................
832,808.25
73,579.76
May 2028............................................................................................
807,219.06
70,712.55
June 2028 ..........................................................................................
782,185.34
67,937.02
July 2028............................................................................................
757,696.41
65,250.50
August 2028 ......................................................................................
733,741.81
62,650.36
September 2028................................................................................
710,311.26
60,134.10
S-III-7