Semiannual Servicer’s Certificate
Exhibit
10.1
Semiannual
Servicer’s Certificate
|
CenterPoint
Energy Transition Bond Company, LLC (formerly Reliant Energy Transition
Bond Company LLC)
|
$748,897,000
Transition Bonds, Series 2001-1
|
Pursuant
to Section 6 of Annex 1 to the Transition Property Servicing Agreement
(the "Agreement"), dated as of October 24, 2001,
between
|
CenterPoint
Energy Houston Electric, LLC (formerly Reliant Energy, Incorporated), as
Servicer, and CenterPoint Energy Transition Bond Company,
LLC
|
(formerly
Reliant Energy Transition Bond Company 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: March 14, 2008 through September 11, 2008
|
Payment
Date: September 15, 2008
|
Today's
Date: September 11, 2008
|
1.
Collections Allocable and Aggregate Amounts Available for Current Payment
Date:
|
||||||
i.
|
Remittances
for the March 14 through 31, 2008 Collection Period
|
4,012,093.77 | ||||
ii.
|
Remittances
for the April 1 through 30, 2008 Collection Period
|
7,060,885.30 | ||||
iii.
|
Remittances
for the May 1 through 31, 2008 Collection Period
|
7,463,829.44 | ||||
iv.
|
Remittances
for the June 1 through 30, 2008 Collection Period
|
7,128,418.35 | ||||
v.
|
Remittances
for the July 1 through 31, 2008 Collection Period
|
9,444,395.31 | ||||
vi.
|
Remittances
for the August 1 through 31, 2008 Collection Period
|
9,314,238.25 | ||||
vii.
|
Remittances
for the September 1 through 11, 2008 Collection Period
|
3,751,432.49 | ||||
viii.
|
Net
Earnings on Collection Account
|
[through 8/31/08] | ||||
General
Subaccount
|
300,718.32 | |||||
Overcollateralization
Subaccount
|
27,457.69 | |||||
Capital
Subaccount
|
51,056.55 | |||||
Reserve
Subaccount
|
121,663.98 | |||||
ix.
|
General
Subaccount Balance (sum of i through viii above)
|
48,676,189.45 | ||||
x.
|
Reserve
Subaccount Balance as of Prior Payment Date
|
9,742,884.30 | ||||
xi.
|
Overcollateralization
Subaccount Balance as of Prior Payment Date
|
2,028,262.71 | ||||
xii.
|
Capital
Subaccount Balance as of Prior Payment Date
|
3,744,485.00 | ||||
xiii.
|
Collection
Account Balance (sum of ix through xii above)
|
64,191,821.46 | ||||
2.
Outstanding Amounts as of Prior Payment Date:
|
||||||
i.
|
Class
A-1 Principal Balance
|
0.00 | ||||
ii.
|
Class
A-2 Principal Balance
|
0.00 | ||||
iii.
|
Class
A-3 Principal Balance
|
106,690,000.00 | ||||
iv.
|
Class
A-4 Principal Balance
|
385,897,000.00 | ||||
v.
|
Aggregate
Principal Balance of all Series 2001-1 Transition Bonds
|
492,587,000.00 | ||||
3.
Required Funding/Payments as of Current Payment Date:
|
||||||||||
Projected
|
||||||||||
Principal
|
Semiannual
|
|||||||||
Series
2001-1 Principal
|
Balance
|
Principal
Due
|
||||||||
i.
|
Class
A-1
|
0.00 | 0.00 | |||||||
ii.
|
Class
A-2
|
0.00 | 0.00 | |||||||
iii.
|
Class
A-3
|
63,441,199.00 | 43,248,801.00 | |||||||
iv.
|
Class
A-4
|
385,897,000.00 | 0.00 | |||||||
v.
|
For
all Series 2001-1 Transition Bonds
|
449,338,199.00 | 43,248,801.00 | |||||||
Transition
|
Days
in
|
|||||||||||||
Bond
|
Interest
|
|||||||||||||
Interest
Rate
|
Period (1)
|
Interest
Due
|
||||||||||||
vi.
|
Required
Class A-1 Interest
|
3.840
|
% | 180 | 0.00 | |||||||||
vii.
|
Required
Class A-2 Interest
|
4.760
|
% | 180 | 0.00 | |||||||||
viii.
|
Required
Class A-3 Interest
|
5.160
|
% | 180 | 2,752,602.00 | |||||||||
ix.
|
Required
Class A-4 Interest
|
5.630
|
% | 180 | 10,863,000.55 | |||||||||
(1)
On 30/360 Day basis.
|
||||||||||||||
Funding
|
|||||||||||||
Required
Level
|
Required
|
||||||||||||
x.
|
Overcollateralization
Subaccount
|
2,184,282.92 | 156,020.21 | ||||||||||
xi.
|
Capital
Subaccount
|
3,744,485.00 | 0.00 | ||||||||||
1
4.
Allocation of Remittances as of Current Payment Date Pursuant to Section
8.02(d) of Indenture:
|
|||||
i.
|
Trustee
Fees and Expenses
|
0.00
|
|||
ii.
|
Servicing
Fee
|
187,224.25
|
(1)
|
||
iii.
|
Administration
Fee and Independent Managers Fee
|
50,000.00
|
(2)
|
||
iv.
|
Operating
Expenses
|
52,970.53
|
(3)
|
||
v.
|
Semiannual
Interest (including any past-due Semiannual Interest for prior
periods)
|
||||
Per
$1,000
|
||||||||||
of
Original
|
||||||||||
Series
2001-1
|
Aggregate
|
Principal
Amount
|
||||||||
1.
Class A-1 Interest Payment
|
0.00 | 0.00 | ||||||||
2.
Class A-2 Interest Payment
|
0.00 | 0.00 | ||||||||
3.
Class A-3 Interest Payment
|
2,752,602.00 | 21.17 | ||||||||
4.
Class A-4 Interest Payment
|
10,863,000.55 | 28.15 | ||||||||
vi.
|
Principal
Due and Payable as a result of Event of Default or on Final Maturity
Date
|
||||||||
Per
$1,000
|
|||||||||
of
Original
|
|||||||||
Series
2001-1
|
Aggregate
|
Principal
Amount
|
|||||||
1.
Class A-1 Principal Payment
|
0.00 | 0.00 | |||||||
2.
Class A-2 Principal Payment
|
0.00 | 0.00 | |||||||
3.
Class A-3 Principal Payment
|
0.00 | 0.00 | |||||||
4.
Class A-4 Principal Payment
|
0.00 | 0.00 | |||||||
vii.
|
Semiannual
Principal
|
||||||||
Per
$1,000
|
|||||||||
of
Original
|
|||||||||
Series
2001-1
|
Aggregate
|
Principal
Amount
|
|||||||
1.
Class A-1 Principal Payment
|
0.00 | 0.00 | |||||||
2.
Class A-2 Principal Payment
|
0.00 | 0.00 | |||||||
3.
Class A-3 Principal Payment
|
43,248,801.00 | 332.68 | |||||||
4.
Class A-4 Principal Payment
|
0.00 | 0.00 | |||||||
viii.
|
Amounts
Payable to Credit Enhancement Providers (if applicable)
|
N/A
|
|
||
ix.
|
Operating
Expenses not Paid under Clause (iv) above
|
0.00 |
|
||
x.
|
Funding
of Capital Subaccount
|
55,923.66 |
|
||
xi.
|
Funding
of Overcollateralization Subaccount
|
156,020.21 |
|
||
xii.
|
Net
Earnings in Capital Subaccount Released to Issuer
|
51,056.55 |
|
||
xiii.
|
Deposit
to Reserve Subaccount
|
0.00 |
|
||
xiv.
|
Released to Issuer upon Series Retirement: Collection Account | 0.00 | |||
xv.
|
Aggregate
Remittances as of Current Payment Date
|
57,417,598.75 |
|
(1)
Servicing fee: $748,897,000 x .05% x 180/360 = $187,224.25
|
|||
(2)
Administration fee: $50,000 x 180/180 = $50,000.00
|
|||
(3)
Reimbursement to Administrator for fees/expenses paid to outside legal
counsel ($34,915.83),
|
|||
printer
($5,920.00) and independent accountants ($12,134.70).
|
|||
2
5.
Subaccount Withdrawals as of Current Payment Date
|
|||||
(if
applicable, pursuant to Section 8.02(d) of Indenture):
|
|||||
i.
|
Reserve
Subaccount (available for 4.i. through 4.xii.)
|
8,741,409.30
|
|||
ii.
|
Overcollateralization
Subaccount (available for 4.i. through 4.ix.)
|
0.00
|
|||
iii.
|
Capital
Subaccount (available for 4.i. through 4.ix.)
|
0.00
|
|||
iv.
|
Total
Withdrawals
|
8,741,409.30
|
|||
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
2001-1
|
|||||
i.
|
Class
A-1 Principal Balance
|
0.00
|
|||
ii.
|
Class
A-2 Principal Balance
|
0.00
|
|||
iii.
|
Class
A-3 Principal Balance
|
63,441,199.00
|
|||
iv.
|
Class
A-4 Principal Balance
|
385,897,000.00
|
|||
v.
|
Aggregate
Principal Balance for all Series 2001-1 Transition Bonds
|
449,338,199.00
|
|||
vi.
|
Reserve
Subaccount Balance
|
1,001,475.00
|
|||
vii.
|
Overcollateralization
Subaccount Balance
|
2,184,282.92
|
|||
viii.
|
Capital
Subaccount Balance
|
3,800,408.66
|
|||
ix.
|
Aggregate
Collection Account Balance
|
6,986,166.58
|
|||
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
2001-1
|
|||||
1.
Class A-1 Bond Interest Payment
|
0.00
|
||||
2.
Class A-2 Bond Interest Payment
|
0.00
|
||||
3.
Class A-3 Bond Interest Payment
|
0.00
|
||||
4.
Class A-4 Bond Interest Payment
|
0.00
|
||||
ii.
|
Semiannual
Principal
|
||||
Series
2001-1
|
|||||
1.
Class A-1 Principal Payment
|
0.00
|
||||
2.
Class A-2 Principal Payment
|
0.00
|
||||
3.
Class A-3 Principal Payment
|
0.00
|
||||
4.
Class A-4 Principal Payment
|
0.00
|
||||
8.
Shortfalls in Required Subaccount Levels as of Current Payment
Date
|
|||||
(after
giving effect to payments to be made on such Payment
Date):
|
|||||
i.
|
Overcollateralization
Subaccount
|
0.00
|
|||
ii.
|
Capital
Subaccount
|
0.00
|
|||
IN
WITNESS HEREOF, the undersigned has duly executed and delivered
this
|
|||||
Semiannual
Servicer's Certificate this 11th day of September, 2008.
|
|||||
CENTERPOINT
ENERGY HOUSTON ELECTRIC, LLC
|
|||||
(formerly
RELIANT ENERGY, INCORPORATED), as Servicer
|
|||||
by:
|
/s/
Xxxxx Xxxxxx
|
||||
Xxxxx
Xxxxxx
|
|||||
Assistant
Treasurer
|
3