SEC Info℠ | Home | Search | My Interests | Help | Sign In | Please Sign In | ||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size Issuer Agent 1/30/15 Toledo Edison Co 10-D 1/15/15 5:1.1M FirstEnergy Ohio P… 2013 CEI Funding LLC Cleveland Electric Illuminating Co TE Funding LLC FirstEnergy Ohio PIRB Special Purpose Trust 2013 Ohio Edison Co OE Funding LLC |
Document/Exhibit Description Pages Size 1: 10-D Periodic Distribution Report by an Asset-Backed HTML 66K Issuer 2: EX-99.1 Miscellaneous Exhibit HTML 56K 3: EX-99.2 Miscellaneous Exhibit HTML 128K 4: EX-99.3 Miscellaneous Exhibit HTML 88K 5: EX-99.4 Miscellaneous Exhibit HTML 98K
Exhibit99_3 - OE FUNDING |
OE
FUNDING LLC SEMIANNUAL SERVICER CERTIFICATE | ||||||||
Pursuant to Section 4.01(d)(iii) of the Phase-In-Recovery Property Servicing Agreement, dated as of June 20, 2013 (the “Servicing Agreement”),
between Ohio Edison Company, as servicer and OE Funding LLC, the Servicer does hereby certify, for the Current Payment Date, as follows: | ||||||||
Capitalized terms used herein 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. | ||||||||
1. Phase-In-Recovery Charge Collections and Aggregate Amounts Available for the Current Payment Date: | ||||||||
i. | July
Partial Amount Remitted: | $1,336,137.50 | ||||||
ii. | August Amount Remitted: | $1,513,407.70 | ||||||
iii. | September
Amount Remitted: | $394,480.59 | ||||||
iv. | October Amount Remitted: | $359,081.65 | ||||||
v. | November
Amount Remitted: | $336,914.64 | ||||||
vi. | December Amount Remitted: | $309,337.88 | ||||||
vii. | January
Partial Amount Remitted: | $187,689.00 | ||||||
viii. | Total Amount Remitted for this Period July 16, 2014 through January 15, 2015 (sum of i. through vii. above): | $4,437,048.96 | ||||||
ix. | Net
Earnings on Collection Account: | $176.52 | ||||||
x. | Expenses Paid to Date: | $ - | ||||||
xi. | General
Subaccount Balance (sum of viii. and ix. above minus x.): | |||||||
xii. | Excess Funds Subaccount Balance Before Current Payment is Made: | $534,808.91 | ||||||
xiii. | Capital
Subaccount Balance Before Current Payment is Made: | $847,520.00 | ||||||
xiv. | Collection Account Balance (sum of xi. Through xiii. Above): | $1,382,328.91 | ||||||
2.
Outstanding Principal Balance as of Prior Payment Date by Tranche: | ||||||||
i. | Tranche A-1 Principal Balance Outstanding Bond: | $8,025,369.99 | ||||||
ii. | Tranche
A-2 Principal Balance Outstanding Bond: | $10,202,000.00 | ||||||
iii. | Tranche A-3 Principal Balance Outstanding Bond: | $123,612,000.00 | ||||||
iv. | Total
Bond Principal Balance: | $141,839,369.99 | ||||||
3.
Required Funding/Payments as of Current Payment Date: | ||||||||
a)
Projected Principal Balances and Payments | ||||||||
Projected | Semiannual | |||||||
Principal Balance | Principal Due | |||||||
i. | Tranche
A-1 Bond | $5,977,863.99 | $2,047,506.00 | |||||
ii. | Tranche A-2 Bond | $10,202,000.00 | $ - | |||||
iii | Tranche
A-3 Bond | $123,612,000.00 | $ - | |||||
iv. | Total Projected Principal Amount: | $139,791,863.99 | $2,047,506.00 | |||||
b)
Required Interest Payments | ||||||||
Bond | Days in | Interest | ||||||
Interest Rate | Applicable Period | Due | ||||||
i. | Tranche
A-1 Bond | 0.6790% | 180 | $27,246.13 | ||||
ii. | Tranche A-2 Bond | 1.7260% | 180 | $88,043.26 | ||||
iii. | Tranche
A-3 Bond | 3.4500% | 180 | $2,132,307.00 | ||||
iv. | Total Required Interest Amount: | $2,247,596.39 |
c)
Projected Subaccount Payments and Levels | ||||||||
Subaccount | Required Capital Level | Funding Required | ||||||
i. | Capital
Subaccount: | $847,520.00 | $ - | |||||
ii. | Total Subaccount Payments and Levels: | $847,520.00 | $ - | |||||
4.
Allocation of Remittances as of Current Payment Date Pursuant to Section 8.02(f) of Bond Indenture: | ||||||||
a) Semiannual Expenses | ||||||||
Net Expense Amount (Payable on Current Payment Date): | ||||||||
i. | Bond,
Delaware and Certificate Trustee Fees and Expenses allocable to Bond Issuer: | $ - | ||||||
ii. | Semiannual Servicing Fee: | $84,752.00 | ||||||
iii. | Semiannual
Administration Fee: | $19,048.50 | ||||||
iv. | Operating Expenses (subject to Cap): | $22,420.69 | ||||||
v. | CAT
Tax: | $5,381.14 | ||||||
vi. | Total Expenses: | $131,602.33 | ||||||
b)
Semiannual Interest | ||||||||
Aggregate | Per $1000 of Original | |||||||
Principal Amount | ||||||||
i. | Tranche
A-1 Bond | $27,246.13 | $0.76 | |||||
ii. | Tranche A-2 Bond | $88,043.26 | $8.63 | |||||
iii. | Tranche
A-3 Bond | $2,132,307.00 | $17.25 | |||||
iv. | Total Semiannual Interest: | $2,247,596.39 | ||||||
c)
Semiannual Principal | ||||||||
Aggregate | Per $1000 of Original | |||||||
Principal
Amount | ||||||||
i. | Tranche A-1 Bond | $2,047,506.00 | $57.37 | |||||
ii. | Tranche A-2 Bond | $ - | ||||||
iii. | Tranche
A-3 Bond | $ - | ||||||
iv. | Total Semiannual Principal: | $2,047,506.00 | ||||||
d)
Other Payments | ||||||||
i. | Trustee Operating Expenses (in excess of [$100,000]): | $ - | ||||||
ii. | Unpaid
Operating Expenses: | $ - | ||||||
iii. | Funding of Capital Subaccount (to required Capital Levels): | $ - | ||||||
iv. | Unpaid
and Accrued Return on Capital: | $ - | ||||||
v. | Return on Capital Account: | $29,027.56 | ||||||
vi. | Reimbursement
of Servicer of Certain Indemnity Amounts Paid to Trustee: | $ - | ||||||
vii. | Deposits to Excess Funds Subaccount: | $ - | ||||||
5. Outstanding
Principal Balance and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such distribution date): | ||||||||
a) Principal Balance Outstanding: | ||||||||
i. | Tranche
A-1 Principal Balance Outstanding Bond: | $5,977,863.99 | ||||||
ii. | Tranche A-2 Principal Balance Outstanding Bond: | $10,202,000.00 | ||||||
iii. | Tranche
A-3 Principal Balance Outstanding Bond: | $123,612,000.00 | ||||||
iv. | Total Bond Principal Balance: | $139,791,863.99 |
b)
Collection Account Balances: | |||||||
Balance After Payment | |||||||
i. | Capital
Subaccount | $847,520.00 | |||||
ii. | Excess Funds Subaccount: | $516,302.11 | |||||
iii. | Total
Subaccount Balance: | $1,363,822.11 | |||||
6. Subaccount
Draws as of Current Payment Date (if applicable, pursuant to Section 8.02(f) of Bond Indenture): | |||||||
i. | Capital Subaccount: | $ - | |||||
ii. | Excess Funds Subaccount: | $18,506.80 | |||||
iii. | Total
Subaccount Draws: | $18,506.80 | |||||
7. Shortfalls
in Interest and Principal Payments as of Current Payment Date (if applicable): | |||||||
a) Semiannual Interest Shortfall | |||||||
i. | Tranche
A-1 Bond | $ - | |||||
ii. | Tranche A-2 Bond | $ - | |||||
iii. | Tranche
A-3 Bond | $ - | |||||
iv. | Total Semiannual Interest Shortfall: | $ - | |||||
b)
Semiannual Principal Shortfall | |||||||
i. | Tranche A-1 Bond | $ - | |||||
ii. | Tranche
A-2 Bond | $ - | |||||
iii. | Tranche A-3 Bond | $ - | |||||
iv. | Total
Semiannual Principal Shortfall: | $ - | |||||
8. Shortfalls
in Required Subaccount Levels as of Current Distribution Date: | |||||||
i. | Capital Subaccount: | $ - | |||||
ii. | Total
Subaccount Shortfalls: | $ - | |||||
The
remainder of this page was intentionally left blank. | |||||||
IN
WITNESS WHEREOF, the undersigned has duly executed and delivered this Semiannual Servicer Certificate this 13 day of January, 2015 | ||||||||
OHIO EDISON COMPANY, as Servicer | ||||||||
By: | /s/ Steven
R. Staub | |||||||
Name: Steven
R. Staub | ||||||||
Title: Vice President and Treasurer | ||||||||
This ‘10-D’ Filing | Date | Other Filings | ||
---|---|---|---|---|
Filed on: | 1/30/15 | None on these Dates | ||
For Period End: | 1/15/15 | |||
7/16/14 | ||||
List all Filings |