Delaware | 333-121505 | 59-3790472 | ||
(State or other jurisdiction | (Commission File Number) | (IRS Employer | ||
of incorporation) | Identification No.) |
1111 Louisiana, Suite 4655B | ||
Houston, Texas | 77002 | |
(Address of principal executive offices) | (Zip Code) |
Item 8.01 Other Events. | ||||||||
Item 9.01 Financial Statements and Exhibits. | ||||||||
SIGNATURES | ||||||||
EXHIBIT INDEX | ||||||||
EX-99.1 |
Outstanding Principal | ||||||||
Tranche | Balance | Interest Rate | ||||||
A-1 |
$ | 0.00 | 4.840 | % | ||||
A-2 |
$ | 253,934,484 | 4.970 | % | ||||
A-3 |
$ | 252,000,000 | 5.090 | % | ||||
A-4 |
$ | 519,000,000 | 5.170 | % | ||||
A-5 |
$ | 462,000,000 | 5.302 | % |
CENTERPOINT ENERGY TRANSITION BOND COMPANY II, LLC |
||||
Date: February 5, 2010 | By: | /s/ Marc Kilbride | ||
Marc Kilbride | ||||
Vice President, Treasurer and Manager |
Exhibit Number | Exhibit Description | |
99.1
|
Semiannual Servicers Certificate, dated as of January 28, 2010, as to the transition bond balances, the balances of the collection account and its sub-accounts, and setting forth transfers and payments to be made on the February 1, 2010 payment date. |
i. |
Remittances for the July 31, 2009 Collection Period | 1,010,552.98 | ||||||
ii. |
Remittances for the August 1 through 31, 2009 Collection Period | 18,438,136.65 | ||||||
iii. |
Remittances for the September 1 through 30, 2009 Collection Period | 21,089,902.03 | ||||||
iv. |
Remittances for the October 1 through 31, 2009 Collection Period | 19,126,487.65 | ||||||
v. |
Remittances for the November 1 through 30, 2009 Collection Period | 14,730,689.78 | ||||||
vi. |
Remittances for the December 1 through 31, 2009 Collection Period | 15,864,374.82 | ||||||
vii. |
Remittances for the January 1 through 28, 2010 Collection Period | 11,468,605.88 | ||||||
viii. |
Net Earnings on Collection Account | [through 12/31/09] | ||||||
General Subaccount |
43,233.51 | |||||||
Capital Subaccount |
280,997.17 | |||||||
Excess Funds Subaccount |
649.33 | |||||||
ix. |
General Subaccount Balance (sum of i through viii above) | 102,053,629.80 | ||||||
x. |
Excess Funds Subaccount Balance as of Prior Payment Date | 20,985.41 | ||||||
xi. |
Capital Subaccount Balance as of Prior Payment Date (1) | 9,255,000.00 | ||||||
xii. |
Collection Account Balance (sum of ix through xi above) | 111,329,615.21 | ||||||
(1) | Net of unreleased earnings moved into General Subaccount |
i. |
Tranche A-1 Principal Balance | 0.00 | ||||||
ii. |
Tranche A-2 Principal Balance | 317,117,443.00 | ||||||
iii. |
Tranche A-3 Principal Balance | 252,000,000.00 | ||||||
iv. |
Tranche A-4 Principal Balance | 519,000,000.00 | ||||||
v. |
Tranche A-5 Principal Balance | 462,000,000.00 | ||||||
vi. |
Aggregate Principal Balance of all Series A Transition Bonds | 1,550,117,443.00 | ||||||
Projected | ||||||||||
Principal | Semiannual | |||||||||
Balance | Principal Due | |||||||||
Series A Principal | ||||||||||
i. |
Tranche A-1 | 0.00 | 0.00 | |||||||
ii. |
Tranche A-2 | 253,934,484.00 | 63,182,959.00 | |||||||
iii. |
Tranche A-3 | 252,000,000.00 | 0.00 | |||||||
iv. |
Tranche A-4 | 519,000,000.00 | 0.00 | |||||||
v. |
Tranche A-5 | 462,000,000.00 | 0.00 | |||||||
vi. |
For all Series A Transition Bonds | 1,486,934,484.00 | 63,182,959.00 | |||||||
Transition | Days in | |||||||||||||
Bond | Interest | |||||||||||||
Interest Rate | Period (1) | Interest Due | ||||||||||||
vii. |
Required Tranche A-1 Interest | 4.840 | % | 180 | 0.00 | |||||||||
viii. |
Required Tranche A-2 Interest | 4.970 | % | 180 | 7,880,368.46 | |||||||||
ix. |
Required Tranche A-3 Interest | 5.090 | % | 180 | 6,413,400.00 | |||||||||
x. |
Required Tranche A-4 Interest | 5.170 | % | 180 | 13,416,150.00 | |||||||||
xi. |
Required Tranche A-5 Interest | 5.302 | % | 180 | 12,247,620.00 |
(1) | On 30/360 Day basis. |
Funding | ||||||||||
Required Level | Required | |||||||||
xii. |
Capital Subaccount | 9,255,000.00 | 0.00 |
i. |
Trustee Fees and Expenses | 0.00 | ||||
ii. |
Servicing Fee | 462,750.00 | (1) | |||
iii. |
Administration Fee and Independent Managers Fee | 52,500.00 | (2) | |||
iv. |
Operating Expenses | 67,163.90 | (3) | |||
v. |
Semiannual Interest (including any past-due Semiannual Interest for prior periods) |
Per 1,000 | ||||||||||
of Original | ||||||||||
Aggregate | Principal Amount | |||||||||
Series A | ||||||||||
1. Tranche A-1 Interest Payment | 0.00 | 0.00 | ||||||||
2. Tranche A-2 Interest Payment | 7,880,368.46 | 21.41 | ||||||||
3. Tranche A-3 Interest Payment | 6,413,400.00 | 25.45 | ||||||||
4. Tranche A-4 Interest Payment | 13,416,150.00 | 25.85 | ||||||||
5. Tranche A-5 Interest Payment | 12,247,620.00 | 26.51 | ||||||||
vi. |
Principal Due and Payable as a result of (A) Event of Default or (B) on Final Maturity Date |
Per 1,000 | ||||||||||
of Original | ||||||||||
Aggregate | Principal Amount | |||||||||
Series A | ||||||||||
1. Tranche A-1 Principal Payment | 0.00 | 0.00 | ||||||||
2. Tranche A-2 Principal Payment | 0.00 | 0.00 | ||||||||
3. Tranche A-3 Principal Payment | 0.00 | 0.00 | ||||||||
4. Tranche A-4 Principal Payment | 0.00 | 0.00 | ||||||||
5. Tranche A-5 Principal Payment | 0.00 | 0.00 | ||||||||
(C) Principal Scheduled to be Paid on Current Payment Date |
Per 1,000 | ||||||||||
of Original | ||||||||||
Aggregate | Principal Amount | |||||||||
Series A | ||||||||||
1. Tranche A-1 Principal Payment | 0.00 | 0.00 | ||||||||
2. Tranche A-2 Principal Payment | 63,182,959.00 | 171.69 | ||||||||
3. Tranche A-3 Principal Payment | 0.00 | 0.00 | ||||||||
4. Tranche A-4 Principal Payment | 0.00 | 0.00 | ||||||||
5. Tranche A-5 Principal Payment | 0.00 | 0.00 | ||||||||
vii. |
Amounts Payable to Credit Enhancement Providers (if applicable) | N/A | ||||||||
viii. |
Operating Expenses not Paid under Clause (iv) above | 0.00 | ||||||||
ix. |
Funding of Capital Subaccount | 0.00 | ||||||||
x. |
Net Earnings in Capital Subaccount Released to Issuer | 0.00 | ||||||||
xi. |
Deposit to Excess Funds Subaccount | 0.00 | ||||||||
xii. |
Released to Issuer upon Series Retirement: Collection Account | 0.00 | ||||||||
xiii. |
Aggregate Remittances as of Current Payment Date | 103,722,911.36 | ||||||||
(1) | Servicing fee: $1,851,000,000 x .05% x 180/360 = $462,750.00 | |
(2) | Administration fee: $100,000 x 180/360 = $50,000.00; Independent Managers fee: $2,500.00 | |
(3) | Reimbursement to Administrator for fees/expenses paid to outside legal counsel ($9,093.00), independent public accountant ($30,000.00), printer ($425.70), rating agencies ($17,500.00) and L/C issuing bank ($10,145.20) |
i. |
Excess Funds Subaccount (available for 4.i. through 4.ix.) | 20,985.41 | ||||
ii. |
Capital Subaccount (available for 4.i. through 4.viii.) | 1,648,296.15 | ||||
iii. |
Total Withdrawals | 1,669,281.56 | ||||
Series A | ||||||
i. |
Tranche A-1 Principal Balance | 0.00 | ||||
ii. |
Tranche A-2 Principal Balance | 253,934,484.00 | ||||
iii. |
Tranche A-3 Principal Balance | 252,000,000.00 | ||||
iv. |
Tranche A-4 Principal Balance | 519,000,000.00 | ||||
v. |
Tranche A-5 Principal Balance | 462,000,000.00 | ||||
vi. |
Aggregate Principal Balance for all Series A Transition Bonds | 1,486,934,484.00 | ||||
vii. |
Excess Funds Subaccount Balance | 0.00 | ||||
viii. |
Capital Subaccount Balance | 7,606,703.85 | ||||
ix. |
Aggregate Collection Account Balance | 7,606,703.85 | ||||
i. |
Semiannual Interest | |||||
Series A | ||||||
1. Tranche A-1 Bond Interest Payment | 0.00 | |||||
2. Tranche A-2 Bond Interest Payment | 0.00 | |||||
3. Tranche A-3 Bond Interest Payment | 0.00 | |||||
4. Tranche A-4 Bond Interest Payment | 0.00 | |||||
5. Tranche A-5 Bond Interest Payment | 0.00 | |||||
ii. |
Semiannual Principal | |||||
Series A | ||||||
1. Tranche A-1 Principal Payment | 0.00 | |||||
2. Tranche A-2 Principal Payment | 0.00 | |||||
3. Tranche A-3 Principal Payment | 0.00 | |||||
4. Tranche A-4 Principal Payment | 0.00 | |||||
5. Tranche A-5 Principal Payment | 0.00 |
i. |
Capital Subaccount | 1,648,296.15 |
IN WITNESS HEREOF, the undersigned has duly executed and delivered this
Semiannual Servicers Certificate this 28th day of January, 2010.
CENTERPOINT ENERGY HOUSTON ELECTRIC, LLC, as Servicer |
||||
by: | /s/ Linda Geiger | |||
Linda Geiger | ||||
Assistant Treasurer | ||||