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) |
Outstanding Principal | ||||||||
Tranche | Balance | Interest Rate | ||||||
A-2 |
$ | 139,554,687 | 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 7, 2011 | 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, 2011, 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, 2011 payment date. |
i. | Remittances for the July 30 through 31, 2010 Collection Period |
717,977.98 | ||||||||
ii. | Remittances for the August 1 through 31, 2010 Collection Period |
20,326,735.22 | ||||||||
iii. | Remittances for the September 1 through 30, 2010 Collection Period |
21,058,394.92 | ||||||||
iv. | Remittances for the October 1 through 31, 2010 Collection Period |
19,986,446.72 | ||||||||
v. | Remittances for the November 1 through 30, 2010 Collection Period |
17,044,003.42 | ||||||||
vi. | Remittances for the December 1 through 31, 2010 Collection Period |
15,809,663.10 | ||||||||
vii. | Remittances for the January 1 through 28, 2011 Collection Period |
13,216,953.00 | ||||||||
viii. | Net Earnings on Collection Account |
[through 12/31/10] | ||||||||
General Subaccount |
40,748.29 | |||||||||
Capital Subaccount |
6,958.45 | |||||||||
Excess Funds Subaccount |
1,669.03 | |||||||||
ix. | General Subaccount Balance (sum of i through viii above) |
108,209,550.13 | ||||||||
x. | Excess Funds Subaccount Balance as of Prior Payment Date |
2,665,636.27 | ||||||||
xi. | Capital Subaccount Balance as of Prior Payment Date |
9,255,000.00 | ||||||||
xii. | Collection Account Balance (sum of ix through xi above) |
120,130,186.40 | ||||||||
i. | Tranche A-1 Principal Balance |
0.00 | ||||
ii. | Tranche A-2 Principal Balance |
207,053,841.00 | ||||
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 |
1,440,053,841.00 | ||||
Projected | ||||||||||
Principal | Semiannual | |||||||||
Series A Principal | Balance | Principal Due | ||||||||
i. | Tranche A-1 |
0.00 | 0.00 | |||||||
ii. | Tranche A-2 |
139,554,687.00 | 67,499,154.00 | |||||||
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 |
1,372,554,687.00 | 67,499,154.00 | |||||||
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 | 5,145,287.95 | |||||||||
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 |
54,857.05 | (3) | |||
v. | Semiannual Interest (including any past-due Semiannual Interest for prior periods) |
Per 1,000 | |||||||||
of Original | |||||||||
Series A | Aggregate | Principal Amount | |||||||
1. Tranche A-1 Interest Payment |
0.00 | 0.00 | |||||||
2. Tranche A-2 Interest Payment |
5,145,287.95 | 13.98 | |||||||
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 | |||||||
Per 1,000 | |||||||||
of Original | |||||||||
Series A | Aggregate | Principal Amount | |||||||
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 | ||||||||||
Series A | Aggregate | Principal Amount | ||||||||
1. Tranche A-1 Principal Payment |
0.00 | 0.00 | ||||||||
2. Tranche A-2 Principal Payment |
67,499,154.00 | 183.42 | ||||||||
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 |
6,958.45 | ||||||||
xi. | Deposit to Excess Funds Subaccount |
2,910,872.68 | ||||||||
xii. | Released to Issuer upon Series Retirement: Collection Account |
0.00 | ||||||||
xiii. | Aggregate Remittances as of Current Payment Date |
108,209,550.13 | ||||||||
(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 ($2,801.00), independent public accountant ($24,000.00), printer ($410.85) and L/C issuing bank ($10,145.20) |
i. | Excess Funds Subaccount (available for 4.i. through 4.ix.) |
0.00 | ||||
ii. | Capital Subaccount (available for 4.i. through 4.viii.) |
0.00 | ||||
iii. | Total Withdrawals |
0.00 | ||||
Series A | ||||||
i. | Tranche A-1 Principal Balance |
0.00 | ||||
ii. | Tranche A-2 Principal Balance |
139,554,687.00 | ||||
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 |
1,372,554,687.00 | ||||
vii. | Excess Funds Subaccount Balance |
5,576,508.95 | ||||
viii. | Capital Subaccount Balance |
9,255,000.00 | ||||
ix. | Aggregate Collection Account Balance |
14,831,508.95 | ||||
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 |
0.00 |
by: | /s/ Linda Geiger | |||
Linda Geiger | ||||
Assistant Treasurer | ||||