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,...

Exhibit 99.1

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, 2019 through July 30, 2019

Payment Date: August 1, 2019

Today’s Date: July 30, 2019



1. Collections Allocable and Aggregate Amounts Available for Current Payment Date:

	i.	Remittances for the January 31, 2019 Collection Period		108,680.75
	ii.	Remittances for the February 1 through 28, 2019 Collection Period		13,425,168.13
	iii.	Remittances for the March 1 through 31, 2019 Collection Period		14,248,599.67
	iv.	Remittances for the April 1 through 30, 2019 Collection Period		14,347,604.83
	v.	Remittances for the May 1 through 31, 2019 Collection Period		14,548,569.92
	vi.	Remittances for the June 1 through 30, 2019 Collection Period		14,425,408.04
	vii.	Remittances for the July 1 through 30, 2019 Collection Period		18,780,553.55
	viii.	Net Earnings on Collection Account					[1/1/19 through 6/30/19	]
		General Subaccount		539,950.28
		Capital Subaccount		108,865.46
		Excess Funds Subaccount		234,925.17

	ix.	General Subaccount Balance (sum of i through viii above)		90,768,325.80

	x.	Excess Funds Subaccount Balance as of Prior Payment Date		18,695,552.66
	xi.	Capital Subaccount Balance as of Prior Payment Date (1)		9,416,500.69

	xii.	Collection Account Balance (sum of ix through xi above)		118,880,379.15


(1) Net of unreleased earnings shown in 1.viii.

2. Outstanding Amounts as of Prior Payment Date:

	i.	Tranche A-1 Principal Balance		0.00
	ii.	Tranche A-2 Principal Balance		0.00
	iii.	Tranche A-3 Principal Balance		0.00
	iv.	Tranche A-4 Principal Balance		0.00
	v.	Tranche A-5 Principal Balance		94,860,410.00

	vi.	Aggregate Principal Balance of all Series A Transition Bonds		94,860,410.00


3. Required Funding/Payments as of Current Payment Date:

		Series A Principal	Projected Principal Balance			Semiannual Principal Due
	i.	Tranche A-1		0.00			0.00
	ii.	Tranche A-2		0.00			0.00
	iii.	Tranche A-3		0.00			0.00
	iv.	Tranche A-4		0.00			0.00
	v.	Tranche A-5		0.00			94,860,410.00

	vi.	For all Series A Transition Bonds		0.00			94,860,410.00


			Transition Bond Interest Rate			Days in Interest Period (2)			Interest Due
	vii.	Required Tranche A-1 Interest		4.840	%		180			0.00
	viii.	Required Tranche A-2 Interest		4.970	%		180			0.00
	ix.	Required Tranche A-3 Interest		5.090	%		180			0.00
	x.	Required Tranche A-4 Interest		5.170	%		180			0.00
	xi.	Required Tranche A-5 Interest		5.302	%		180			2,514,749.47

(2) On 30/360 Day basis.

			Required Level			Funding 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		2,500.00
	ii.	Servicing Fee		462,750.00	(3)
	iii.	Administration Fee and Independent Managers Fee		50,000.00	(4)
	iv.	Operating Expenses		75,372.37	(5)
	v.	Semiannual Interest (including any past-due Semiannual Interest for prior periods)

		Series A	Aggregate			Per 1,000 of Original Principal Amount
		1. Tranche A-1 Interest Payment		0.00			0.00
		2. Tranche A-2 Interest Payment		0.00			0.00
		3. Tranche A-3 Interest Payment		0.00			0.00
		4. Tranche A-4 Interest Payment		0.00			0.00
		5. Tranche A-5 Interest Payment		2,514,749.47			5.44

	vi.	Principal Due and Payable as a result of (A) Event of Default or (B) on Final Maturity Date


		Series A	Aggregate		Per 1,000 of Original 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

		Series A	Aggregate		Per 1,000 of Original 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		94,860,410.00		205.33

	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		-7,541,246.67
	xii.	Released to Issuer upon Series Retirement: Collection Account		0.00

	xiii.	Aggregate Remittances as of Current Payment Date		90,424,535.17

(3)	Servicing fee: $1,851,000,000 x 0.05% x 180/360 = $462,750.00

(4)	Administration fee: $100,000 x 180/360 = $50,000.00; Independent Managers fee: $0.00

(5)	Reimbursement to Administrator for fees/expenses paid to outside legal counsel ($736.00), printer ($2,225.00), independent public accountant ($49,668.57), rating agency ($0.00) and L/C issuing bank ($22,742.80)

5. Subaccount Withdrawals as of Current Payment Date

(if applicable, pursuant to Section 8.02(d) of Indenture):

Excess Funds Subaccount (available for 4.i. through 4.ix.)

7,541,246.67

ii.

Capital Subaccount (available for 4.i. through 4.viii.)

0.00

iii.

Total Withdrawals

7,541,246.67

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

Tranche A-1 Principal Balance

0.00

ii.

Tranche A-2 Principal Balance

0.00

iii.

Tranche A-3 Principal Balance

0.00

iv.

Tranche A-4 Principal Balance

0.00

Tranche A-5 Principal Balance

0.00

vi.

Aggregate Principal Balance for all Series A Transition Bonds

0.00

vii.

Excess Funds Subaccount Balance

11,389,231.16

viii.

Capital Subaccount Balance

9,525,366.15

ix.

Aggregate Collection Account Balance

20,914,597.31

7. Shortfalls In Interest and Principal Payments as of Current Payment Date

(after giving effect to payments to be made on such Payment Date):

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):

Capital Subaccount

0.00

IN WITNESS HEREOF, the undersigned has duly executed and delivered this Semiannual Servicer’s Certificate this 30th day of July, 2019.

CENTERPOINT ENERGY HOUSTON ELECTRIC, LLC, as Servicer


by:		/s/ Xxxxxx X. XxXxx
		Xxxxxx X. XxXxx
		Assistant Treasurer

Document Metadata

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,...

Document Metadata