EXHIBIT 10(a)
MONTHLY SERVICER'S CERTIFICATE
CONSUMERS FUNDING LLC
$468,592,000 SECURITIZATION BONDS, SERIES 2000-1
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: April 2002
CURRENT BILLING MONTH 4/2/02 - 5/2/02 COLLECTION CURVE 100%
STANDARD BILLING FOR PRIOR BILLING MONTH
Residential Total Billed $126,531,144
Residential SECURITIZATION CHARGE (SC) Billed $1,377,073 1.088%
Commercial Total Billed $78,765,157
Commercial SECURITIZATION CHARGE (SC) Billed $1,355,356 1.721%
Industrial Total Billed $52,982,559
Industrial SECURITIZATION CHARGE (SC) Billed $1,416,141 2.673%
YTD NET WRITE-OFFS AS A % OF BILLED REVENUE
Non-Residential Customer Net Write-offs 0.400%
Residential Customer Net Write-offs 0.400%
Total Net Write-offs 0.400%
AGGREGATE SC COLLECTIONS
TOTAL SC REMITTED FOR BILLING MONTH
Residential Class SC Collected $1,294,479
Commercial Class SC Collected $1,339,251
Industrial Class SC Collected $1,670,228
Total SC Collected $4,303,958
Aggregate SC Remittances for December BILLING MONTH $1,632,249
Aggregate SC Remittances for January BILLING MONTH $3,523,090
Aggregate SC Remittances for February BILLING MONTH $4,133,025
Aggregate SC Remittances for March BILLING MONTH $4,173,765
Aggregate SC Remittances for April BILLING MONTH $4,303,958
TOTAL CURRENT SC REMITTANCES $17,766,087
Page 1 of 3
CURRENT BILLING MONTH 4/2/02 - 5/2/02 COLLECTION CURVE 100%
CALCULATED SC COLLECTED AMOUNT
RESIDENTIAL
A-1 Residential SC Collected $1,230,032
A-3 Residential X.X.X. SC Collected $6,017
A-4 Alternate Residence SC Collected $28,755
A-5 Residential Farm/Life Support SC Collected $29,675
TOTAL RESIDENTIAL SC COLLECTED $1,294,479
COMMERCIAL
B-1 General Primary (041) SC Collected $14,376
B-General Secondary (010) SC Collected $228,152
C-General Secondary (011) SC Collected $477,804
D-General Primary (018) SC Collected $316,729
F-Primary High Load Factor (032) SC Collected $67,492
GH-General Service Heating (013) SC Collected $7,308
H-Water Heating Service (014) SC Collected $551
L-1 General Energy-Only Street Lighting SC Collected $2,413
L-2 General Service (Cust Owned) St Light SC Collected $2,686
L-3 General Service (Co Owned) St Light SC Collected $14,294
L-4 General Service Outdoor Lighting Commercial SC Collected $1,953
PS-1 General Secondary Public Pumping SC Collected $7,479
PS-2 General Primary Public Pumping SC Collected $6,152
PS-3 General Optional Primary Public Pumping SC Collected $45,620
R-1 General Secondary Resale SC Collected $32
R-2 General Secondary Resale SC Collected $1,056
R-3 General Primary Resale SC Collected $37,059
ROA-P Retail Open Access Primary (110) SC Collected $81,763
ROA-S Retail Open Access Secondary Com SC Collected $12,623
SPEC Grand Rapids Special Contract SC Collected $3,055
UR-General Unmetered SC Collected $10,654
TOTAL COMMERCIAL SC COLLECTED $1,339,251
INDUSTRIAL
B-1 General Primary (042) SC Collected $17,636
B-General Secondary (020) SC Collected $34,984
C-General Secondary (021) SC Collected $80,056
CG-Cogeneration/Small Power Production Purchase SC Collected $1,603
D-General Primary (028) SC Collected $705,264
F-Primary High Load Factor (033) SC Collected $127,967
GH-General Service Heating (023) SC Collected $74
GMD General Motors SC Collected $67,171
GMF General Motors SC Collected $174,632
GMF-1 General Motors SC Collected $27,172
GMJ-1 General Motors SC Collected $18,392
H-Water Heating Service (024) SC Collected $5
Page 2 of 3
CURRENT BILLING MONTH 4/2/02 - 5/2/02 COLLECTION CURVE 100%
I-General Primary Interruptible (034) SC Collected $3,259
J-1General Alternative Electric Metal Melting SC Collected $58,291
J-General Primary Electric Furnace (037) SC Collected $8,772
L-4 General Service Outdoor Lighting Industrial SC Collected $115
ROA-P Retail Open Access Primary (111) SC Collected $211,969
ROA-S Retail Open Access Secondary Ind SC Collected $776
SC - Special Contract Industrial SC Collected $132,090
TOTAL INDUSTRIAL SC COLLECTED $1,670,228
TOTAL SC COLLECTED $4,303,958
Executed as of this 15th day of May 2002.
CONSUMERS ENERGY COMPANY
AS SERVICER
/s/ Xxxxx Xxxxx
------------------------
Xxxxx Xxxxx, Controller
CC: Consumers Funding LLC
Suite M-1079
000 X. Xxxxxxxx Xxx
Xxxxxxx, Xx 00000
Page 3 of 3