Principal Distribution Amount. As of any Distribution Date on or after the Stepdown Date and as long as a Trigger Event is not in effect, the excess of (a) the sum of (i) the sum of the Class Certificate Balances of the Senior Certificates (after taking into account the payment of the Senior Principal Distribution Amount on that Distribution Date), (ii) the Class Certificate Balance of the Class M-1 Certificates (after taking into account the payment of the Class M-1 Principal Distribution Amount on that Distribution Date), (iii) the Class Certificate Balance of the M-2 Certificates (after taking into account the payment of the Class M-2 Principal Distribution Amount on that Distribution Date), (iv) the Class Certificate Balance of the Class M-3 Certificates (after taking into account the payment of the Class M-3 Principal Distribution Amount on that Distribution Date), (v) the Class Certificate Balance of the Class M-4 Certificates (after taking into account the payment of the Class M-4 Principal Distribution Amount on that Distribution Date), (vi) the Class Certificate Balance of the Class M-5 Certificates (after taking into account the payment of the Class M-5 Principal Distribution Amount on that Distribution Date) and (vii) the Class Certificate Balance of the Class M-6 Certificates immediately prior to that Distribution Date over (b) the lesser of (i) the product of (A) 88.20% and (B) the Pool Principal Balance as of the last day of the related Due Period and (ii) the Pool Principal Balance as of the last day of the related Due Period minus the product of (A) 0.50% and (B) the Cut-off Date Pool Principal Balance. Class M-6 Realized Loss Amortization Amount As to the Class M-6 Certificates and as of any Distribution Date, the lesser of (a) the Unpaid Realized Loss Amount for the Class M-6 Certificates as of that Distribution Date and (b) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum of the amounts described in clauses (i) through (xx) of Section 4.02(d) for that Distribution Date.
Principal Distribution Amount. Class 1-A1....$ 0.00 Class 2-A1...$ 409,241.77 Class 1-A2....$ 0.00 Class 2-A2...$ 0.00 Class 1-A3....$ 0.00 Class 2-A3...$ 0.00 Class 1-A4....$ 1,106,042.78 Class 2-A4...$ 0.00 Class 1-A5....$ 292,730.25 Class 2-A5...$ 237,066.84 Class 1-A6....$ 226,183.82 Class 2-A6...$ 760,738.33 Class 1-A7....$ 518,914.08 Class 2-A7...$ 29,424.61 Class 1-A8....$ 1,630,940.50 Class 2-PO...$ 440.66 Class 1-A9....$ 326,188.09 Class 2-M....$ 2,943.28 Class 1-A10...$ 4,010,478.40 Class 2-B1...$ 1,471.64 Class 1-A11...$ 732,834.67 Class 2-B2...$ 1,471.64 Class 1-A12...$ 0.00 Class 2-B3...$ 882.98 Class 1-A13...$ 0.00 Class 2-B4...$ 588.66 Class 1-A14...$ 0.00 Class 2-B5...$ 736.18 Class 1-A15...$ 0.00 Class 1-A16...$ 30,443.03 Class 1-A17...$ 2,174.50 Class 1-PO....$ 7,547.55 Class 1-M.....$ 6,528.56 Class 1-B1....$ 3,263.92 Class 1-B2....$ 3,263.92 Class 1-B3....$ 1,632.32 Class 1-B4....$ 489.99 Class 1-B5....$ 1,142.09 Class 1-R.....$ 0.00 Class 1-RL....$ 0.00
Principal Distribution Amount. For any Xxxxxxxxxxxx Xxxx, xxe lesser of (x) the Certificate Balance and (y) Principal Proceeds plus any Extra Principal Distribution Amount minus any Release Amount. Private Certificates. The Class CE Certificates and the Class R Certificate.
Principal Distribution Amount. As of any Distribution Date on or after the Stepdown Date and as long as a Trigger Event is not in effect, the excess of (a) the sum of (i) the sum of the Class Certificate Balances of the Senior Certificates (after taking into account the payment of the Senior Principal Distribution Amount on that Distribution Date), (ii) the Class Certificate Balance of the Class M-1 Certificates (after taking into account the payment of the Class M-1 Principal Distribution Amount on that Distribution Date), (iii) the Class Certificate Balance of the M-2 Certificates (after taking into account the payment of the Class M-2 Principal Distribution Amount on that Distribution Date), (iv) the Class Certificate Balance of the Class M-3 Certificates (after taking into account the payment of the Class M-3 Principal Distribution Amount on that Distribution Date), (v) the Class Certificate Balance of the Class M-4 Certificates (after taking into account the payment of the Class M-4 Principal Distribution Amount on that Distribution Date) and (vi) the Class Certificate Balance of the Class M-5 Certificates immediately prior to that Distribution Date over (b) the lesser of (i) the product of (A) 83.70% and (B) the Pool Principal Balance as of the last day of the related Due Period and (ii) the Pool Principal Balance as of the last day of the related Due Period minus the product of (A) 0.50% and (B) the Cut-off Date Pool Principal Balance.
Principal Distribution Amount. As of any Distribution Date on or after the Stepdown Date and as long as a Trigger Event is not in effect, the excess of (a) the sum of (i) the sum of the Class Certificate Balances of the Senior Certificates (after taking into account the payment of the Senior Principal Distribution Amount on that Distribution Date), (ii) the Class Certificate Balance of the Class M-1 Certificates (after taking into account the payment of the Class M-1 Principal Distribution Amount on that Distribution Date) and (iii) the Class Certificate Balance of the Class M-2 Certificates immediately prior to that Distribution Date over (b) the lesser of (i) the product of (A) 68.30% and (B) the Pool Principal Balance as of the last day of the related Due Period and (ii) the Pool Principal Balance as of the last day of the related Due Period minus the product of (A) 0.50% and (B) the Cut-off Date Pool Principal Balance. Class M-2 Realized Loss Amortization Amount As to the Class M-2 Certificates and as of any Distribution Date, the lesser of (a) the Unpaid Realized Loss Amount for the Class M-2 Certificates as of that Distribution Date and (b) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum of the amounts described in clauses (i) through (viii) of Section 4.02(d) for that Distribution Date.
Principal Distribution Amount. As of any Distribution Date, the lesser of (a) the remaining Cap Distribution Amount after making all of the distributions in clauses (i) through (xx) of Section 4.02(f), (b) the Overcollateralization Deficiency for that Distribution Date, calculated after giving effect to the funding of the Extra Principal Distribution Amount pursuant to clause (iii) of Section 4.02(d) and the funding of the Swap Extra Principal Distribution Amount pursuant to clause (xxiii) of Section 4.02(e) and (c) the excess of (i) the aggregate amount of Realized Losses for that Distribution Date and Realized Losses for all prior Distribution Dates (other than Realized Losses applied in reduction of the Class Certificate Balance of one or more classes of Subordinate Certificates) over (ii) the aggregate amount distributed pursuant to clause (xxiii) of Section 4.02(e) and clause (xxi) of Section 4.02(f) on all prior Distribution Dates.
Principal Distribution Amount. With respect to any Distribution Date on or after the Pool 2 Stepdown Date and as long as a Pool 2 Trigger Event is not in effect with respect to such Distribution Date, the amount, if any, by which (x) the sum of (i) the aggregate Class Principal Amount of the Class 2-A1, Class 2-A2, Class 2-M1 and Class 2-M2 Certificates, in each case, after giving effect to distributions on such Distribution Date and (ii) the Component Principal Amount of the M3(2) Component immediately prior to such Distribution Date exceeds (y) the M3(2) Target Amount.
Principal Distribution Amount. The Class B-1 Principal Distribution Amount is equal to the excess of (i) the sum of (A) the aggregate Class Certificate Balance of the Class A Certificates (after taking into account distribution of the Class A Principal Distribution Amount for such Distribution Date) and (B) the Class Certificate Balance of the Class B-1 Certificates immediately before such Distribution Date over (ii) the lesser of (A) approximately 86.90% of the aggregate Stated Principal Balances of all of the Mortgage Loans as of the last day of the related Remittance Period (after giving effect to principal prepayments received in the Prepayment Period related to such Distribution Date) and (B) an amount, not less than zero, equal to the aggregate Stated Principal Balance of all of the Mortgage Loans as of the last day of the related Remittance Period (after giving effect to principal prepayments received in the Prepayment Period related to such Distribution Date) minus the product of 0.50% of the aggregate Stated Principal Balance of the Mortgage Loans as of the Cut-off Date.
Principal Distribution Amount. $ 1,293,149.16 ---------------
Principal Distribution Amount. 9 Class A-2 Certificate.........................................................................10 Class A-2 Cross-Collateralization Entitlement Amount..........................................11 Class A-2 Principal Distribution Amount.......................................................11
