1
|
La. R.S. 45:1229(D).
|
Weighted
Average
Life
|
Initial
Principal
Amount
|
Bond
Interest
Rate
|
Scheduled
Final Payment
Date |
Final
Maturity
Date
|
|||||||
4.79 years
|
$
|
125,000,000
|
4.016
|
%
|
March 1, 2031
|
March 1, 2033
|
|||||
15.00 years
|
$
|
300,000,000
|
4.646
|
%
|
September 1, 2042
|
September 1, 2044
|
CLECO SECURITIZATION I LLC,
|
||||
as Issuer
|
||||
By:
|
/s/ William G. Fontenot
|
|||
Name:
|
William G. Fontenot
|
|||
Title:
|
President
|
THE BANK OF NEW YORK MELLON TRUST
COMPANY, NATIONAL ASSOCIATION,
|
||||
not in its individual capacity but solely as Indenture Trustee
|
||||
By:
|
/s/ Linda Wirfel
|
|||
Name:
|
Linda Wirfel
|
|||
Title:
|
Vice President
|
Tranche A-1
|
Tranche A-2
|
|||||||
March 1, 2023
|
$
|
3,203,819.00
|
$
|
0.00
|
||||
September 1, 2023
|
$
|
6,369,852.23
|
$
|
0.00
|
||||
March 1, 2024
|
$
|
7,843,811.64
|
$
|
0.00
|
||||
September 1, 2024
|
$
|
6,655,262.60
|
$
|
0.00
|
||||
March 1, 2025
|
$
|
8,134,953.05
|
$ | 0.00 |
||||
September 1, 2025
|
$
|
6,952,250.13
|
$
|
0.00
|
||||
March 1, 2026
|
$
|
8,437,904.09
|
$
|
0.00
|
||||
September 1, 2026
|
$
|
7,261,284.43
|
$
|
0.00
|
||||
March 1, 2027
|
$
|
8,753,143.79
|
$
|
0.00
|
||||
September 1, 2027
|
$
|
7,582,854.15
|
$
|
0.00
|
||||
March 1, 2028
|
$
|
9,081,170.63
|
$
|
0.00
|
||||
September 1, 2028
|
$
|
7,917,467.76
|
$
|
0.00
|
||||
March 1, 2029
|
$
|
9,422,503.29
|
$
|
0.00
|
||||
September 1, 2029
|
$
|
8,265,654.39
|
$
|
0.00
|
||||
March 1, 2030
|
$
|
9,777,681.49
|
$
|
0.00
|
||||
September 1, 2030
|
$
|
8,627,964.57
|
$
|
0.00
|
||||
March 1, 2031
|
$
|
712,422.76
|
$
|
9,434,844.11
|
||||
September 1, 2031
|
$
|
0.00
|
$
|
9,034,690.98
|
||||
March 1, 2032
|
$
|
0.00
|
$
|
10,590,619.62
|
||||
September 1, 2032
|
$
|
0.00
|
$
|
9,490,586.94
|
||||
March 1, 2033
|
$
|
0.00
|
$
|
11,057,106.04
|
||||
September 1, 2033
|
$
|
0.00
|
$
|
9,967,909.85
|
||||
March 1, 2034
|
$
|
0.00
|
$
|
11,545,517.17
|
||||
September 1, 2034
|
$
|
0.00
|
$
|
10,467,666.75
|
||||
March 1, 2035
|
$
|
0.00
|
$
|
12,056,883.43
|
||||
September 1, 2035
|
$
|
0.00
|
$
|
10,990,912.06
|
||||
March 1, 2036
|
$
|
0.00
|
$
|
12,592,283.72
|
||||
September 1, 2036
|
$
|
0.00
|
$
|
11,538,749.69
|
||||
March 1, 2037
|
$
|
0.00
|
$
|
13,152,847.63
|
||||
September 1, 2037
|
$
|
0.00
|
$
|
12,112,335.50
|
||||
March 1, 2038
|
$
|
0.00
|
$
|
13,739,757.83
|
||||
September 1, 2038
|
$
|
0.00
|
$
|
12,712,879.63
|
||||
March 1, 2039
|
$
|
0.00
|
$
|
14,354,252.60
|
||||
September 1, 2039
|
$
|
0.00
|
$
|
13,341,649.11
|
||||
March 1, 2040
|
$
|
0.00
|
$
|
14,997,628.39
|
||||
September 1, 2040
|
$
|
0.00
|
$
|
13,999,970.53
|
||||
March 1, 2041
|
$
|
0.00
|
$
|
15,671,242.61
|
||||
September 1, 2041
|
$
|
0.00
|
$
|
14,689,232.81
|
||||
March 1, 2042
|
$
|
0.00
|
$
|
16,376,516.46
|
||||
September 1, 2042
|
$
|
0.00
|
$
|
16,083,916.54
|
||||
Total Payments
|
$
|
125,000,000.00
|
$
|
300,000,000.00
|
Tranche A-1
|
Tranche A-2
|
|||||||
Closing Date
|
$
|
125,000,000.00
|
$
|
300,000,000.00
|
||||
March 1, 2023
|
$
|
121,796,181.00
|
$
|
300,000,000.00
|
||||
September 1, 2023
|
$
|
115,426,328.77
|
$
|
300,000,000.00
|
||||
March 1, 2024
|
$
|
107,582,517.13
|
$
|
300,000,000.00
|
||||
September 1, 2024
|
$
|
100,927,254.53
|
$
|
300,000,000.00
|
||||
March 1, 2025
|
$
|
92,792,301.48
|
$
|
300,000,000.00
|
||||
September 1, 2025
|
$
|
85,840,051.35
|
$
|
300,000,000.00
|
||||
March 1, 2026
|
$
|
77,402,147.26
|
$
|
300,000,000.00
|
||||
September 1, 2026
|
$
|
70,140,862.83
|
$
|
300,000,000.00
|
||||
March 1, 2027
|
$
|
61,387,719.04
|
$
|
300,000,000.00
|
||||
September 1, 2027
|
$
|
53,804,864.89
|
$
|
300,000,000.00
|
||||
March 1, 2028
|
$
|
44,723,694.26
|
$
|
300,000,000.00
|
||||
September 1, 2028
|
$
|
36,806,226.50
|
$
|
300,000,000.00
|
||||
March 1, 2029
|
$
|
27,383,723.21
|
$
|
300,000,000.00
|
||||
September 1, 2029
|
$
|
19,118,068.82
|
$
|
300,000,000.00
|
||||
March 1, 2030
|
$
|
9,340,387.33
|
$
|
300,000,000.00
|
||||
September 1, 2030
|
$
|
712,422.76
|
$
|
300,000,000.00
|
||||
March 1, 2031
|
$
|
0.00
|
$
|
290,565,155.89
|
||||
September 1, 2031
|
$
|
0.00
|
$
|
281,530,464.91
|
||||
March 1, 2032
|
$
|
0.00
|
$
|
270,939,845.29
|
||||
September 1, 2032
|
$
|
0.00
|
$
|
261,449,258.35
|
||||
March 1, 2033
|
$
|
0.00
|
$
|
250,392,152.31
|
||||
September 1, 2033
|
$
|
0.00
|
$
|
240,424,242.46
|
||||
March 1, 2034
|
$
|
0.00
|
$
|
228,878,725.29
|
||||
September 1, 2034
|
$
|
0.00
|
$
|
218,411,058.54
|
||||
March 1, 2035
|
$
|
0.00
|
$
|
206,354,175.11
|
||||
September 1, 2035
|
$
|
0.00
|
$
|
195,363,263.05
|
||||
March 1, 2036
|
$
|
0.00
|
$
|
182,770,979.33
|
||||
September 1, 2036
|
$
|
0.00
|
$
|
171,232,229.64
|
||||
March 1, 2037
|
$
|
0.00
|
$
|
158,079,382.01
|
||||
September 1, 2037
|
$
|
0.00
|
$
|
145,967,046.51
|
||||
March 1, 2038
|
$
|
0.00
|
$
|
132,227,288.68
|
||||
September 1, 2038
|
$
|
0.00
|
$
|
119,514,409.05
|
||||
March 1, 2039
|
$
|
0.00
|
$
|
105,160,156.45
|
||||
September 1, 2039
|
$
|
0.00
|
$
|
91,818,507.34
|
||||
March 1, 2040
|
$
|
0.00
|
$
|
76,820,878.95
|
||||
September 1, 2040
|
$
|
0.00
|
$
|
62,820,908.42
|
||||
March 1, 2041
|
$
|
0.00
|
$
|
47,149,665.81
|
||||
September 1, 2041
|
$
|
0.00
|
$
|
32,460,433.00
|
||||
March 1, 2042
|
$
|
0.00
|
$
|
16,083,916.54
|
||||
September 1, 2042
|
$
|
0.00
|
$
|
0.00
|
No. { }
|
${ }
|
Tranche Designation A-1
|
CUSIP No.: 185512 AA8
|
BOND
INTEREST
RATE
|
ORIGINAL
PRINCIPAL
AMOUNT
|
SCHEDULED
FINAL
PAYMENT
DATE
|
FINAL
MATURITY
DATE
|
|||||
4.016
|
%
|
$
|
125,000,000
|
March 1, 2031
|
March 1, 2033
|
Date:
|
{__________}, 20{__}
|
CLECO SECURITIZATION I LLC,
|
||
as Issuer
|
||||
By:
|
||||
Name:
|
||||
Title:
|
THE BANK OF NEW YORK MELLON TRUST
COMPANY, NATIONAL ASSOCIATION,
|
|||
as Indenture Trustee
|
|||
By:
|
|||
Name:
|
|||
Title:
|
TEN COM
|
as tenants in common
|
|||
TEN ENT
|
as tenants by the entireties
|
|||
JT TEN
|
as joint tenants with right of survivorship and not as tenants
in common
|
|||
UNIF GIFT MIN ACT
|
Custodian | |||
(Custodian)
|
(minor) | |||
Under Uniform Gifts to Minor Act (_________________)
|
||||
(State)
|
|
|
(name and address of assignee)
|
Dated:
|
|||
Signature Guaranteed:
|
|||
No. {_____}
|
${__________}
|
Tranche Designation A-2
|
CUSIP No.: 185512 AB6
|
BOND
INTEREST
RATE
|
ORIGINAL
PRINCIPAL
AMOUNT
|
SCHEDULED
FINAL
PAYMENT
DATE
|
FINAL
MATURITY
DATE
|
|||||
4.646
|
%
|
$
|
300,000,000
|
September 1, 2042
|
September 1, 2044
|
Date:
|
{__________}, 20{__}
|
CLECO SECURITIZATION I LLC,
|
||
as Issuer |
||||
By:
|
||||
Name:
|
||||
Title:
|
THE BANK OF NEW YORK MELLON TRUST
COMPANY, NATIONAL ASSOCIATION,
|
|||
as Indenture Trustee |
|||
By:
|
|||
Name:
|
|||
Title:
|
TEN COM
|
as tenants in common
|
|||
TEN ENT
|
as tenants by the entireties
|
|||
JT TEN
|
as joint tenants with right of survivorship and not as tenants
in common
|
|||
UNIF GIFT MIN ACT
|
Custodian | |||
(Custodian)
|
(minor) | |||
Under Uniform Gifts to Minor Act (_________________)
|
||||
(State)
|
|
|
(name and address of assignee)
|
Dated:
|
|||
Signature Guaranteed:
|
|||