EX-10.(C) 5 k78825exv10wxcy.txt MONTHLY SERVICER'S CERTIFICATE DATED JULY 18, 2003 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: June 2003
CURRENT BILLING MONTH 6/4/2003 - 7/2/2003 COLLECTION CURVE 100% STANDARD BILLING FOR PRIOR BILLING MONTH Residential Total Billed $98,895,762 Residential SECURITIZATION CHARGE (SC) Billed $1,141,944 1.155% Commercial Total Billed $74,192,434 Commercial SECURITIZATION CHARGE (SC) Billed $1,250,007 1.685% Industrial Total Billed $47,585,824 Industrial SECURITIZATION CHARGE (SC) Billed $1,352,427 2.842% YTD NET WRITE-OFFS AS A % OF BILLED REVENUE ------------------------------------------- Non-Residential Customer Net Write-offs 0.180% Residential Customer Net Write-offs 0.420% Total Net Write-offs 0.280% AGGREGATE SC COLLECTIONS TOTAL SC REMITTED FOR BILLING MONTH Residential Class SC Collected $1,203,753 Commercial Class SC Collected $1,223,871 Industrial Class SC Collected $1,373,503 Total SC Collected $3,801,127 Aggregate SC Remittances for April 2003 BILLING MONTH $4,043,602 Aggregate SC Remittances for May 2003 BILLING MONTH $3,739,751 Aggregate SC Remittances for June 2003 BILLING MONTH $3,801,127 TOTAL CURRENT SC REMITTANCES $11,584,480
Page 1 of 3
CURRENT BILLING MONTH 6/4/2003 - 7/2/2003 COLLECTION CURVE 100% CALCULATED SC COLLECTED AMOUNT ------------------------------ RESIDENTIAL ----------- A-1 Residential SC Collected $1,146,180 A-3 Residential T.O.D. SC Collected $4,142 A-4 Alternate Residence SC Collected $27,766 A-5 Residential Farm/Life Support SC Collected $25,665 TOTAL RESIDENTIAL SC COLLECTED $1,203,753 COMMERCIAL ---------- B-1 General Primary (041) SC Collected $18,094 B- General Secondary (010) SC Collected $216,833 C- General Secondary (011) SC Collected $460,381 D- General Primary (018) SC Collected $281,926 F- Primary High Load Factor (032) SC Collected $41,976 GH- General Service Heating (013) SC Collected $3,839 H- Water Heating Service (014) SC Collected $611 L-1 General Energy-Only Street Lighting SC Collected $1,743 L-2 General Service (Cust Owned) St Light SC Collected $1,956 L-3 General Service (Co Owned) St Light SC Collected $9,886 L-4 General Service Outdoor Lighting Commercial SC Collected $1,377 PS-1 General Secondary Public Pumping SC Collected $6,865 PS-2 General Primary Public Pumping SC Collected $5,393 PS-3 General Optional Primary Public Pumping SC Collected $39,544 R-1 General Secondary Resale SC Collected $52 R-2 General Secondary Resale SC Collected $832 R-3 General Primary Resale SC Collected $30,537 ROA-P Retail Open Access Primary (110) SC Collected $75,619 ROA-S Retail Open Access Secondary Com SC Collected $10,838 SC - Special Contract Commercial SC Collected $1,888 SPEC Grand Rapids Special Contract SC Collected $2,587 UR- General Unmetered SC Collected $11,094 TOTAL COMMERCIAL SC COLLECTED $1,223,871 INDUSTRIAL ---------- B-1 General Primary (042) SC Collected $14,911 B- General Secondary (020) SC Collected $32,009 C- General Secondary (021) SC Collected $69,508 CG- Cogeneration/Small Power Production Purchase SC Collected $5,600 D- General Primary (028) SC Collected $514,251 F- Primary High Load Factor (033) SC Collected $83,114 GH- General Service Heating (023) SC Collected $31 GMD General Motors SC Collected $63,471 GMF General Motors SC Collected $126,669 GMF-1 General Motors SC Collected $13,990 GMJ-1 General Motors SC Collected $8,439
Page 2 of 3
CURRENT BILLING MONTH 6/4/2003 - 7/2/2003 COLLECTION CURVE 100% H- Water Heating Service (024) SC Collected $0 I- General Primary Interruptible (034) SC Collected $0 J-1 General Alternative Electric Metal Melting SC Collected $7,858 J- General Primary Electric Furnace (037) SC Collected $6,368 L-4 General Service Outdoor Lighting Industrial SC Collected $75 ROA-P Retail Open Access Primary (111) SC Collected $296,399 ROA-S Retail Open Access Secondary Ind SC Collected $1,732 SC - Special Contract Industrial SC Collected $129,078 TOTAL INDUSTRIAL SC COLLECTED $1,373,503 TOTAL SC COLLECTED $3,801,127
Executed as of this 18th day of July 2003. CONSUMERS ENERGY COMPANY AS SERVICER --------------------------------------- Glenn P. Barba, Vice President, Controller and Chief Accounting Officer CC: Consumers Funding LLC One Energy Plaza Jackson, Mi 49201 Page 3 of 3