Exhibit 10(c)
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: September 2003
CURRENT BILLING MONTH 9/3/2003 - 10/1/2003 COLLECTION CURVE 100%
STANDARD BILLING FOR PRIOR BILLING MONTH
Residential Total Billed $113,229,557
Residential SECURITIZATION CHARGE (SC) Billed $ 1,516,528 1.339%
Commercial Total Billed $ 79,955,161
Commercial SECURITIZATION CHARGE (SC) Billed $ 1,439,206 1.800%
Industrial Total Billed $ 48,182,251
Industrial SECURITIZATION CHARGE (SC) Billed $ 1,348,634 2.799%
YTD NET WRITE-OFFS AS A % OF BILLED REVENUE
Non-Residential Customer Net Write-offs 0.160%
Residential Customer Net Write-offs 0.410%
Total Net Write-offs 0.260%
AGGREGATE SC COLLECTIONS
TOTAL SC REMITTED FOR BILLING MONTH
Residential Class SC Collected $ 1,642,418
Commercial Class SC Collected $ 1,499,040
Industrial Class SC Collected $ 1,343,858
Total SC Collected $ 4,485,316
Aggregate SC Remittances for July 2003 BILLING MONTH $ 4,071,172
Aggregate SC Remittances for August 2003 BILLING MONTH $ 4,316,308
Aggregate SC Remittances for September 2003 BILLING MONTH $ 4,485,316
TOTAL CURRENT SC REMITTANCES $ 12,872,796
Page 1 of 3
CURRENT BILLING MONTH 9/3/2003 - 10/1/2003 COLLECTION CURVE 100%
CALCULATED SC COLLECTED AMOUNT
RESIDENTIAL
A-1 Residential SC Collected $ 1,561,351
A-3 Residential X.X.X. SC Collected $ 4,528
A-4 Alternate Residence SC Collected $ 45,213
A-5 Residential Farm/Life Support SC Collected $ 31,326
TOTAL RESIDENTIAL SC COLLECTED $ 1,642,418
COMMERCIAL
B-1 General Primary (041) SC Collected $ 25,224
B-General Secondary (010) SC Collected $ 298,514
C-General Secondary (011) SC Collected $ 550,041
D-General Primary (018) SC Collected $ 322,280
F-Primary High Load Factor (032) SC Collected $ 49,920
GH-General Service Heating (013) SC Collected $ 4,368
H- Water Heating Service (014) SC Collected $ 744
L-1 General Energy-Only Street Lighting SC Collected $ 1,764
L-2 General Service (Cust Owned) St Light SC Collected $ 2,070
L-3 General Service (Co Owned) St Light SC Collected $ 10,742
L-4 General Service Outdoor Lighting Commercial SC Collected $ 1,450
PS-1 General Secondary Public Pumping SC Collected $ 7,259
PS-2 General Primary Public Pumping SC Collected $ 10,400
PS-3 General Optional Primary Public Pumping SC Collected $ 47,663
R-1 General Secondary Resale SC Collected $ 68
R-2 General Secondary Resale SC Collected $ 1,308
R-3 General Primary Resale SC Collected $ 31,345
ROA-P Retail Open Access Primary (110) SC Collected $ 106,388
ROA-S Retail Open Access Secondary Com SC Collected $ 11,712
SC - Special Contract Commercial SC Collected $ 2,385
SPEC Grand Rapids Special Contract SC Collected $ 2,555
UR-General Unmetered SC Collected $ 10,840
TOTAL COMMERCIAL SC COLLECTED $ 1,499,040
INDUSTRIAL
B-1 General Primary (042) SC Collected $ 16,223
B-General Secondary (020) SC Collected $ 38,331
C- General Secondary (021) SC Collected $ 77,761
CG-Cogeneration/Small Power Production Purchase SC Collected $ 5,792
D-General Primary (028) SC Collected $ 540,115
F-Primary High Load Factor (033) SC Collected $ 83,873
GH-General Service Heating (023) SC Collected $ 31
GMD General Motors SC Collected $ 40,804
GMF General Motors SC Collected $ 105,829
GMF-1 General Motors SC Collected $ 12,024
GMJ-1 General Motors SC Collected $ 6,628
Page 2 of 3
CURRENT BILLING MONTH 9/3/2003 - 10/1/2003 COLLECTION CURVE 100%
H- Water Heating Service (024) SC Collected $ 0
I-General Primary Interruptible (034) SC Collected $ 0
J-1General Alternative Electric Metal Melting SC Collected $ 27,026
J-General Primary Electric Furnace (037) SC Collected $ 4,261
L-4 General Service Outdoor Lighting Industrial SC Collected $ 83
ROA-P Retail Open Access Primary (111) SC Collected $ 255,264
ROA-S Retail Open Access Secondary Ind SC Collected $ 2,422
SC - Special Contract Industrial SC Collected $ 127,391
TOTAL INDUSTRIAL SC COLLECTED $ 1,343,858
TOTAL SC COLLECTED $ 4,485,316
Executed as of this 20th day of October 2003.
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
