EX-99.1 2 h75031exv99w1.htm EX-99.1 exv99w1
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 29, 2010 through July 29, 2010
Payment Date: August 2, 2010
Today’s Date: July 29, 2010
1. Collections Allocable and Aggregate Amounts Available for Current Payment Date:
                 
i.
  Remittances for the January 29 through 31, 2010 Collection Period     133,189.20      
ii.
  Remittances for the February 1 through 28, 2010 Collection Period     13,924,529.31      
iii.
  Remittances for the March 1 through 31, 2010 Collection Period     15,839,171.26      
iv.
  Remittances for the April 1 through 30, 2010 Collection Period     13,983,101.97      
v.
  Remittances for the May 1 through 31, 2010 Collection Period     12,518,985.44      
vi.
  Remittances for the June 1 through 30, 2010 Collection Period     15,705,694.48      
vii.
  Remittances for the July 1 through 29, 2010 Collection Period     18,347,900.38      
viii.
  Net Earnings on Collection Account           [through 6/30/10]
 
     General Subaccount     19,632.59      
 
     Capital Subaccount     3,182.29      
 
     Excess Funds Subaccount     0.91      
 
               
ix.
  General Subaccount Balance (sum of i through viii above)     90,475,387.83      
 
               
 
                
x.
  Excess Funds Subaccount Balance as of Prior Payment Date     0.00      
xi.
  Capital Subaccount Balance as of Prior Payment Date     7,606,703.85      
 
               
xii.
   Collection Account Balance (sum of ix through xi above)     98,082,091.68      
 
                
 
                
2. Outstanding Amounts as of Prior Payment Date:
 
                
i.
   Tranche A-1 Principal Balance     0.00      
ii.
   Tranche A-2 Principal Balance     253,934,484.00      
iii.
   Tranche A-3 Principal Balance     252,000,000.00      
iv.
   Tranche A-4 Principal Balance     519,000,000.00      
v.
   Tranche A-5 Principal Balance     462,000,000.00      
 
                
vi.
   Aggregate Principal Balance of all Series A Transition Bonds     1,486,934,484.00      
 
                
3. Required Funding/Payments as of Current Payment Date:
                     
        Projected    
        Principal   Semiannual
    Series A Principal   Balance   Principal Due
 
                    
i.
  Tranche A-1     0.00       0.00  
ii.
  Tranche A-2     207,053,841.00       46,880,643.00  
iii.
  Tranche A-3     252,000,000.00       0.00  
iv.
  Tranche A-4     519,000,000.00       0.00  
v.
  Tranche A-5     462,000,000.00       0.00  
 
                   
vi.
  For all Series A Transition Bonds     1,440,053,841.00       46,880,643.00  
 
                   
                             
        Transition   Days in    
        Bond   Interest    
        Interest Rate   Period (1)   Interest Due
 
                            
vii.
  Required Tranche A-1 Interest     4.840 %     180       0.00  
viii.
  Required Tranche A-2 Interest     4.970 %     180       6,310,271.93  
ix.
  Required Tranche A-3 Interest     5.090 %     180       6,413,400.00  
x.
  Required Tranche A-4 Interest     5.170 %     180       13,416,150.00  
xi.
  Required Tranche A-5 Interest     5.302 %     180       12,247,620.00  
 
(1)   On 30/360 Day basis.
                     
                Funding
        Required Level   Required (1)
 
                    
xii.
  Capital Subaccount     9,255,000.00       1,648,296.15  
 
(1)   Excludes $280,997.17 of prior period unreleased earnings

 

4. Allocation of Remittances as of Current Payment Date Pursuant to Section 8.02(d) of Indenture:
             
i.
   Trustee Fees and Expenses     2,510.00  
ii.
  Servicing Fee     462,750.00 (1)
iii.
  Administration Fee and Independent Managers Fee     50,000.00 (2)
iv.
  Operating Expenses     93,931.02 (3)
v.
  Semiannual Interest (including any past-due Semiannual Interest for prior periods)        
                     
                Per 1,000
                of Original
    Series A   Aggregate   Principal Amount
   
 
                
1.  
Tranche A-1 Interest Payment
     0.00       0.00  
2.  
Tranche A-2 Interest Payment
     6,310,271.93        17.15  
3.  
Tranche A-3 Interest Payment
     6,413,400.00       25.45  
4.  
Tranche A-4 Interest Payment
     13,416,150.00       25.85  
5.  
Tranche A-5 Interest Payment
     12,247,620.00       26.51  
vi.
   Principal Due and Payable as a result of (A) Event of Default or (B) on Final Maturity Date                
 
                    
                Per 1,000
                of Original
    Series A   Aggregate   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
 
                    
                Per 1,000
                of Original
    Series A   Aggregate   Principal Amount
1.  
Tranche A-1 Principal Payment
     0.00       0.00  
2.  
Tranche A-2 Principal Payment
     46,880,643.00       127.39  
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  
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     1,648,296.15          
x.
   Net Earnings in Capital Subaccount Released to Issuer     284,179.46          
xi.
  Deposit to Excess Funds Subaccount     2,665,636.27          
xii.
   Released to Issuer upon Series Retirement: Collection Account     0.00          
 
                    
xiii.
   Aggregate Remittances as of Current Payment Date     90,475,387.83          
 
                    
 
(1)   Servicing fee: $1,851,000,000 x .05% x 180/360 = $462,750.00
 
(2)   Administration fee: $100,000 x 180/360 = $50,000.00
 
(3)   Reimbursement to Administrator for fees/expenses paid to outside legal counsel ($26,961.25), independent public accountant ($56,000.00), printer ($990.00) and L/C issuing bank ($9,979.77)

 

5. Subaccount Withdrawals as of Current Payment Date (if applicable, pursuant to Section 8.02(d) of Indenture):
             
i.
  Excess Funds Subaccount (available for 4.i. through 4.ix.)     0.00  
ii.
  Capital Subaccount (available for 4.i. through 4.viii.)     0.00  
 
           
iii.
  Total Withdrawals                          0.00  
 
           
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        
i.
   Tranche A-1 Principal Balance     0.00  
ii.
   Tranche A-2 Principal Balance     207,053,841.00  
iii.
   Tranche A-3 Principal Balance     252,000,000.00  
iv.
   Tranche A-4 Principal Balance     519,000,000.00  
v.
   Tranche A-5 Principal Balance     462,000,000.00  
 
            
vi.
   Aggregate Principal Balance for all Series A Transition Bonds     1,440,053,841.00  
 
            
vii.
   Excess Funds Subaccount Balance     2,665,636.27  
viii.
   Capital Subaccount Balance     9,255,000.00  
 
           
ix.
   Aggregate Collection Account Balance     11,920,636.27  
 
           
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 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):
             
i.
  Capital Subaccount                          0.00  
IN WITNESS HEREOF, the undersigned has duly executed and delivered this Semiannual Servicer’s Certificate this 29th day of July, 2010.
       
CENTERPOINT ENERGY HOUSTON ELECTRIC, LLC, as Servicer
 
by:   /s/ Marc Kilbride    
  Marc Kilbride   
  Vice President and Treasurer