Semiannual Servicer’s Certificate
Exhibit
10.1
Semiannual
Servicer’s Certificate
|
|||||||||
CenterPoint
Energy Transition Bond Company II, LLC
|
|||||||||
$1,851,000,000
Series A Transition Bonds
|
|||||||||
Pursuant
to Section 6 of Annex 1 to the Transition Property Servicing Agreement
(the "Agreement"), dated as of December 16, 2005,
between
|
|||||||||
CenterPoint
Energy Houston Electric, LLC, as Servicer, and CenterPoint Energy
Transition Bond Company II, LLC, as Issuer,
|
|||||||||
the
Servicer does hereby certify as follows:
|
|||||||||
Capitalized
terms used in this Semiannual Servicer’s Certificate have their respective
meanings as
|
|||||||||
set
forth in the Agreement. References herein to certain sections
and subsections are references
|
|||||||||
to
the respective sections and subsections of the Agreement.
|
|||||||||
Collection
Periods: January 31, 2008 through July 30, 2008
|
|||||||||
Payment
Date: August 1, 2008
|
|||||||||
Today's
Date: July 30, 2008
|
|||||||||
1.
Collections Allocable and Aggregate Amounts Available for Current Payment
Date:
|
|||||||||
i.
|
Remittances
for the January 31, 2008 Collection Period
|
141,585.57
|
|||||||
ii.
|
Remittances
for the February 1 through 29, 2008 Collection Period
|
12,598,724.49
|
|||||||
iii.
|
Remittances
for the March 1 through 31, 2008 Collection Period
|
12,588,677.39
|
|||||||
iv.
|
Remittances
for the April 1 through 30, 2008 Collection Period
|
12,409,302.19
|
|||||||
v.
|
Remittances
for the May 1 through 31, 2008 Collection Period
|
13,406,246.49
|
|||||||
vi.
|
Remittances
for the June 1 through 30, 2008 Collection Period
|
12,808,044.52
|
|||||||
vii.
|
Remittances
for the July 1 through 30, 2008 Collection Period
|
17,203,492.59
|
|||||||
viii.
|
Net
Earnings on Collection Account
|
[1/1/08
through 6/30/08]
|
|||||||
General
Subaccount
|
712,965.77
|
||||||||
Capital
Subaccount
|
146,068.49
|
||||||||
Excess
Funds Subaccount
|
172,246.26
|
||||||||
ix.
|
General
Subaccount Balance (sum of i through viii above)
|
82,187,353.76
|
|||||||
x.
|
Excess
Funds Subaccount Balance as of Prior Payment Date
|
12,140,488.33
|
|||||||
xi.
|
Capital
Subaccount Balance as of Prior Payment Date
|
9,255,000.00
|
|||||||
xii.
|
Collection
Account Balance (sum of ix through xi above)
|
103,582,842.09
|
|||||||
2.
Outstanding Amounts as of Prior Payment Date:
|
|||||||||
i.
|
Tranche
A-1 Principal Balance
|
89,916,590.00
|
|||||||
ii.
|
Tranche
A-2 Principal Balance
|
368,000,000.00
|
|||||||
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
|
1,690,916,590.00
|
|||||||
3.
Required Funding/Payments as of Current Payment Date:
|
|||||||||
Projected
|
|||||||||
Principal
|
Semiannual
|
||||||||
Series A Principal
|
Balance
|
Principal Due
|
|||||||
i.
|
Tranche
A-1
|
50,875,178.00
|
39,041,412.00
|
||||||
ii.
|
Tranche
A-2
|
368,000,000.00
|
0.00
|
||||||
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
|
1,651,875,178.00
|
39,041,412.00
|
Transition
|
Days
in
|
||||||||
Bond
|
Interest
|
||||||||
Interest Rate
|
Period (1)
|
Interest Due
|
|||||||
vii.
|
Required
Tranche A-1 Interest
|
4.840%
|
180
|
2,175,981.48
|
|||||
viii.
|
Required
Tranche A-2 Interest
|
4.970%
|
180
|
9,144,800.00
|
|||||
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.
|
43,397,951.48
|
Funding
|
|||||||||
Required Level
|
Required
|
||||||||
xii.
|
Capital
Subaccount
|
9,255,000.00
|
0.00
|
||||||
4.
Allocation of Remittances as of Current Payment Date Pursuant to Section
8.02(d) of Indenture:
|
|||||||||
i.
|
Trustee
Fees and Expenses
|
2,540.00
|
|||||||
ii.
|
Servicing
Fee
|
462,750.00
|
(1)
|
||||||
iii.
|
Administration
Fee and Independent Managers Fee
|
50,000.00
|
(2)
|
||||||
iv.
|
Operating
Expenses
|
41,393.67
|
(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
|
2,175,981.48
|
8.70
|
|||||||
2.
Tranche A-2 Interest Payment
|
9,144,800.00
|
24.85
|
|||||||
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
|
|||||||||
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
|
39,041,412.00
|
156.17
|
|||||||
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
|
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
|
146,068.49
|
|||||||
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
|
83,142,115.64
|
|||||||
(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
|
|||||||||
(3)
Reimbursement to Administrator for fees/expenses paid to outside legal
counsel ($10,555.00), printer ($5,690.00),
|
|||||||||
independent public
accountant ($5,141.00), rating agencies ($10,000.00) and L/C issuing bank
($10,007.67)
|
|||||||||
5.
Subaccount Withdrawals as of Current Payment Date
|
|||||||||
(if
applicable, pursuant to Section 8.02(d) of Indenture):
|
|||||||||
i.
|
Excess
Funds Subaccount (available for 4.i. through 4.ix.)
|
954,761.88
|
|||||||
ii.
|
Capital
Subaccount (available for 4.i. through 4.viii.)
|
0.00
|
|||||||
iii.
|
Total
Withdrawals
|
954,761.88
|
|||||||
6.
Outstanding Amounts and Collection Account Balance as of Current Payment
Date
|
|||||||||
(after
giving effect to payments to be made on such Payment
Date):
|
|||||||||
Series A
|
|||||||||
i.
|
Tranche
A-1 Principal Balance
|
50,875,178.00
|
|||||||
ii.
|
Tranche
A-2 Principal Balance
|
368,000,000.00
|
|||||||
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
|
1,651,875,178.00
|
|||||||
vii.
|
Excess
Funds Subaccount Balance
|
11,185,726.45
|
|||||||
viii.
|
Capital
Subaccount Balance
|
9,401,068.49
|
|||||||
ix.
|
Aggregate
Collection Account Balance
|
20,586,794.94
|
|||||||
7.
Shortfalls In Interest and Principal Payments as of Current Payment
Date
|
|||||||||
(after
giving effect to payments to be made on such Payment
Date):
|
|||||||||
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
|
8.
Shortfall in Required Subaccount Level as of Current Payment
Date
|
|||||||||
(after
giving effect to payments to be made on such Payment
Date):
|
|||||||||
i.
|
Capital
Subaccount
|
0.00
|
|||||||
IN
WITNESS HEREOF, the undersigned has duly executed and delivered
this
|
|||||||||
Semiannual
Servicer's Certificate this 30th day of July, 2008.
|
|||||||||
CENTERPOINT
ENERGY HOUSTON ELECTRIC, LLC, as Servicer
|
|||||||||
by:
|
/s/
Xxxxx Xxxxxx
|
||||||||
Xxxxx
Xxxxxx
|
|||||||||
Assistant
Treasurer
|