EX-99.1 2 d747557dex991.htm EX-99.1 EX-99.1

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):  
 

i.

  

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

                
 

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

     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):      
 

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 30th day of July, 2019.  
 

CENTERPOINT ENERGY HOUSTON ELECTRIC, LLC, as Servicer

 

    

 

by:  

/s/ Robert B. McRae

  Robert B. McRae
  Assistant Treasurer