EXHIBIT 10(b)
MONTHLY SERVICER'S CERTIFICATE
CONSUMERS FUNDING LLC
$468,592,000 SECURITIZATION BONDS, SERIES 2001-1
Pursuant to Section 3.05 of the Servicing Agreement dated as of November
8, 2001 (the "Consumers Servicing Agreement") between Consumers Energy
Company, as Servicer and Consumers Funding
LLC, as Issuer, the Servicer does hereby certify as follows:
Capitalized terms used in the Monthly Servicer's Certificate (the "Monthly
Certificate") have their respective meanings as set forth in the Servicing
Agreement. References herein to certain sections and subsections are references
to the respective sections of the Servicing Agreement.
Current BILLING MONTH: February 2005
CURRENT BILLING MONTH 2/3/2005 - 3/3/2005 COLLECTION CURVE 100%
STANDARD BILLING FOR PRIOR BILLING MONTH
Residential Total Billed $192,204,378
Residential SECURITIZATION CHARGE (SC) Billed $ 1,672,241 0.870%
Commercial Total Billed $ 93,957,854
Commercial SECURITIZATION CHARGE (SC) Billed $ 1,415,935 1.507%
Industrial Total Billed $ 45,180,263
Industrial SECURITIZATION CHARGE (SC) Billed $ 1,288,827 2.853%
YTD NET WRITE-OFFS AS A % OF BILLED REVENUE
Non-Residential Customer Net Write-offs 0.130%
Residential Customer Net Write-offs 0.500%
Total Net Write-offs 0.300%
AGGREGATE SC COLLECTIONS
TOTAL SC REMITTED FOR BILLING MONTH
Residential Class SC Collected $ 1,527,538
Commercial Class SC Collected $ 1,346,072
Industrial Class SC Collected $ 1,550,971
Total SC Collected $ 4,424,581
Aggregate SC Remittances for January 2005 BILLING MONTH $ 4,185,102
Aggregate SC Remittances for February 2005 BILLING MONTH $ 4,424,581
Aggregate SC Remittances for March 2005 BILLING MONTH
TOTAL CURRENT SC REMITTANCES $ 8,609,683
Page 1 of 3
CURRENT BILLING MONTH 2/3/2005 - 3/3/2005 COLLECTION CURVE 100%
CALCULATED SC COLLECTED AMOUNT
RESIDENTIAL
A-1 Residential SC Collected $ 1,452,928
A-3 Residential X.X.X. SC Collected $ 6,425
A-4 Alternate Residence SC Collected $ 36,278
A-5 Residential Farm/Life Support SC Collected $ 31,907
TOTAL RESIDENTIAL SC COLLECTED $ 1,527,538
COMMERCIAL
B-1 General Primary (041) SC Collected $ 21,816
B-General Secondary (010) SC Collected $ 260,516
C- General Secondary (011) SC Collected $ 462,448
D-General Primary (018) SC Collected $ 265,213
F-Primary High Load Factor (032) SC Collected $ 47,419
GH-General Service Heating (013) SC Collected $ 7,357
H- Water Heating Service (014) SC Collected $ 586
L-1 General Energy-Only Street Lighting SC Collected $ 3,051
L-2 General Service (Cust Owned) St Light SC Collected $ 3,130
L-3 General Service (Co Owned) St Light SC Collected $ 16,162
L-4 General Service Outdoor Lighting Commercial SC Collected $ 0
PS-1 General Secondary Public Pumping SC Collected $ 7,923
PS-2 General Primary Public Pumping SC Collected $ 6,049
PS-3 General Optional Primary Public Pumping SC Collected $ 41,050
R-1 General Secondary Resale SC Collected $ 2
R-2 General Secondary Resale SC Collected $ 1,011
R-3 General Primary Resale SC Collected $ 24,040
ROA-P Retail Open Access Primary (110) SC Collected $ 130,466
ROA-S Retail Open Access Secondary Com SC Collected $ 40,724
SC - Special Contract Commercial SC Collected $ 1,895
UR-General Unmetered SC Collected $ 5,214
TOTAL COMMERCIAL SC COLLECTED $ 1,346,072
INDUSTRIAL
B-1 General Primary (042) SC Collected $ 17,068
B-General Secondary (020) SC Collected $ 31,455
C- General Secondary (021) SC Collected $ 64,764
CG-Cogeneration/Small Power Production Purchase SC Collected $ 4,003
D-General Primary (028) SC Collected $ 431,095
F-Primary High Load Factor (033) SC Collected $ 57,171
GH-General Service Heating (023) SC Collected $ 83
GMD General Motors SC Collected $ 51,334
GMF General Motors SC Collected $ 95,707
GMF-1 General Motors SC Collected $ 4,576
GMJ-1 General Motors SC Collected $ 5,873
H- Water Heating Service (024) SC Collected $ 2
Page 2 of 3
CURRENT BILLING MONTH 2/3/2005 - 3/3/2005 COLLECTION CURVE 100%
I-General Primary Interruptible (034) SC Collected $ 3,554
J-1General Alternative Electric Metal Melting SC Collected $ 30,477
J-General Primary Electric Furnace (037) SC Collected $ 7,760
L-4 General Service Outdoor Lighting Industrial SC Collected $ 1
R-3 General Primary Resale (027) SC Collected $ 1,027
ROA-P Retail Open Access Primary (111) SC Collected $ 420,633
ROA-S Retail Open Access Secondary Ind SC Collected $ 7,959
SC - Special Contract Industrial SC Collected $ 316,429
TOTAL INDUSTRIAL SC COLLECTED $ 1,550,971
TOTAL SC COLLECTED $ 4,424,581
Executed as of this 14th day of March 2005.
CONSUMERS ENERGY COMPANY
AS SERVICER
/s/ Xxxxx X. Xxxxx
----------------------------------------
Xxxxx X. Xxxxx, Vice President,
Controller and Chief Accounting Officer
CC: Consumers Funding LLC
Xxx Xxxxxx Xxxxx
Xxxxxxx, Xx 00000
Page 3 of 3
