09/25/2025 | Press release | Distributed by Public on 09/25/2025 15:21
Tranche
|
| |
Expected
Weighted Average Life (Years) |
| |
Principal
Amount Offered |
| |
Scheduled
Final Payment Date |
| |
Final
Maturity Date |
| |
Interest
Rate(1) |
| |
Initial
Price to Public |
| |
Underwriting
Discounts and Commissions |
| |
Proceeds to
Issuing Entity (Before Expenses) |
| ||||||||||||||||||||||||
A-1 | | | | | 5.58 | | | | | $ | 200,000,000 | | | | | | 07/01/2035 | | | | | | 07/01/2037 | | | | | | 4.226% | | | | | | 99.99805% | | | | | | 0.40% | | | | | $ | 199,196,100 | | |
A-2 | | | | | 15.59 | | | | | $ | 382,089,000 | | | | | | 01/01/2046 | | | | | | 01/01/2048 | | | | | | 5.070% | | | | | | 99.99771% | | | | | | 0.40% | | | | | $ | 380,551,894 | | |
|
Academy Securities
|
| |
CastleOak Securities, L.P.
|
| |
CAVU Securities
|
|
| | |
Page
|
| |||
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
OFFERING RESTRICTIONS IN CERTAIN JURISDICTIONS
|
| | | | 2 | | |
NOTICE TO RESIDENTS OF THE EUROPEAN ECONOMIC AREA
|
| | | | 2 | | |
NOTICE TO RESIDENTS OF UNITED KINGDOM
|
| | | | 3 | | |
NOTICE TO RESIDENTS OF CANADA
|
| | | | 4 | | |
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 5 | | |
PROSPECTUS SUMMARY
|
| | | | 7 | | |
SUMMARY OF RISK FACTORS
|
| | | | 19 | | |
RISK FACTORS
|
| | | | 21 | | |
Risks Associated with Potential Judicial, Legislative or Regulatory Actions
|
| | | | 21 | | |
Servicing Forecasting Risks
|
| | | | 25 | | |
Risk Associated with the Unusual Nature of the Storm Recovery Property
|
| | | | 28 | | |
Risk Associated with Storms
|
| | | | 28 | | |
Risks Associated with Potential Bankruptcy Proceedings of the Seller or the Servicer
|
| | | | 29 | | |
Other Risks Associated with the Purchase of the Bonds
|
| | | | 32 | | |
DEC'S REVIEW OF STORM RECOVERY PROPERTY
|
| | | | 37 | | |
THE STORM RECOVERY PROPERTY AND THE FINANCING ACT
|
| | | | 40 | | |
DEC'S FINANCING ORDER
|
| | | | 45 | | |
THE ISSUING ENTITY
|
| | | | 48 | | |
THE ADMINISTRATION AGREEMENT
|
| | | | 53 | | |
RELATIONSHIP TO 2021 NC STORM RECOVERY BONDS
|
| | | | 54 | | |
DUKE ENERGY CAROLINAS, LLC
|
| | | | 55 | | |
DESCRIPTION OF THE STORM RECOVERY BONDS
|
| | | | 61 | | |
THE INDENTURE TRUSTEE
|
| | | | 84 | | |
SECURITY FOR THE STORM RECOVERY BONDS
|
| | | | 87 | | |
WEIGHTED AVERAGE LIFE AND YIELD CONSIDERATIONS FOR THE BONDS
|
| | | | 93 | | |
ESTIMATED ANNUAL FEES AND EXPENSES
|
| | | | 95 | | |
THE SALE AGREEMENT
|
| | | | 96 | | |
THE SERVICING AGREEMENT
|
| | | | 106 | | |
INTERCREDITOR AGREEMENTS
|
| | | | 116 | | |
MATERIAL U.S. FEDERAL INCOME TAX CONSEQUENCES
|
| | | | 117 | | |
STATE AND OTHER TAX CONSEQUENCES
|
| | | | 121 | | |
ERISA CONSIDERATIONS
|
| | | | 122 | | |
BANKRUPTCY AND CREDITORS' RIGHTS ISSUES
|
| | | | 126 | | |
USE OF PROCEEDS
|
| | | | 130 | | |
PLAN OF DISTRIBUTION (CONFLICTS OF INTEREST)
|
| | | | 131 | | |
AFFILIATIONS AND CERTAIN RELATIONSHIPS
|
| | | | 133 | | |
LEGAL PROCEEDINGS
|
| | | | 134 | | |
RATINGS
|
| | | | 135 | | |
INVESTMENT COMPANY ACT OF 1940 AND VOLCKER RULE MATTERS
|
| | | | 136 | | |
RISK RETENTION
|
| | | | 137 | | |
| | |
Page
|
| |||
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 138 | | |
INCORPORATION BY REFERENCE
|
| | | | 139 | | |
LEGAL MATTERS
|
| | | | 140 | | |
GLOSSARY
|
| | | | 141 | | |
Name
|
| |
Age
|
| |
Title
|
| |
Background
|
|
Michael P. Callahan
|
| |
50 |
| |
Manager |
| |
Michael P. Callahan assumed his role as Senior Vice President & Treasurer of Duke Energy Corporation in 2024, after five years as State President for South Carolina. Prior to that, Mr. Callahan was Vice President of Investor Relations and in other roles since joining Duke Energy Corporation in 2002. |
|
Cynthia S. Lee
|
| |
58 |
| |
Manager |
| |
Cynthia S. Lee has served as Senior Vice President, Chief Accounting Officer and Controller of Duke Energy Corporation since November 2024. Prior to that, Ms. Lee served as Vice President, Chief Accounting Officer and Controller from May 2021 to November 2024. Prior to that, Ms. Lee served as Director, Investor Relations since June 2019 and in various finance and accounting roles since joining Duke Energy Corporation in 2002. |
|
Bernard J. Angelo
|
| |
55 |
| |
Independent Manager |
| |
Bernard J. Angelo joined Global Securitization Service, LLC ("GSS") in April 1997 and has extensive experience in managing commercial paper and medium term note programs. In addition to his administrative skills, he has over twenty-seven years of experience in both the business and legal side of structured finance. He has been elected to and serves on the board of directors for a number of securitization programs. At GSS, Mr. Angelo has been active in assisting clients and their legal counsel during the structuring phase of their transactions as well as |
|
Name
|
| |
Age
|
| |
Title
|
| |
Background
|
|
| | | | | | | | | assimilating bank-sponsored commercial paper programs into the operating matrix at GSS. Prior to joining GSS, Mr. Angelo was an Assistant Vice President at Bankers Trust Company from January 1993 to April 1997 where he was responsible for oversight of the treasury and accounting functions on the Corporate Trust side of structured transactions managed by the bank. He has a B.S. in Finance from Siena College. Mr. Angelo serves as an independent director for our affiliates, Duke Energy Florida Project Finance, LLC, Duke Energy Carolinas NC Storm Funding LLC, Duke Energy Progress NC Storm Funding LLC, Duke Energy Progress SC Storm Funding LLC, and Duke Energy Progress NC Storm Funding II LLC. Mr. Angelo has also been identified as the independent manager nominee for our affiliate, Duke Energy Carolinas SC Storm Funding LLC. | |
|
Tranche
|
| |
Scheduled Final
Payment Dates |
| |
Final Maturity
Dates |
|
|
A-1
|
| |
07/01/2035
|
| |
07/01/2037
|
|
|
A-2
|
| |
01/01/2046
|
| |
01/01/2048
|
|
North Carolina Rate Class
|
| |
Allocation
Percentage* |
| ||||
Residential
|
| | | | 67.87 | % | | |
General Service
|
| | | | 21.06 | % | | |
Industrial Service
|
| | | | 6.07 | % | | |
Lighting
|
| | | | 5.00 | % | | |
| | | | | 100.00 | % | | |
Name
|
| |
Age
|
| |
Title
|
| |
Background
|
|
Michael P. Callahan
|
| |
50
|
| | Manager | | | Michael P. Callahan assumed his role as Senior Vice President & Treasurer of Duke Energy Corporation in 2024, after five years as State President for South Carolina. Prior to that, Mr. Callahan was Vice President of Investor Relations and in other roles since joining Duke Energy Corporation in 2002. | |
Cynthia S. Lee
|
| |
58
|
| | Manager | | | Cynthia S. Lee has served as Senior Vice President, chief Accounting Officer and Controller of Duke Energy Corporation since November 2024. Prior to that, Ms. Lee served as Vice President, Chief Accounting Officer and Controller from May 2021 to November 2024. Prior to that, Ms. Lee served as Director, Investor Relations since June 2019 and in various finance and accounting roles since joining Duke Energy Corporation in 2002. | |
Bernard J. Angelo
|
| |
55
|
| |
Independent Manager |
| | Bernard J. Angelo joined Global Securitization Service, LLC ("GSS") in April 1997 and has extensive experience in managing commercial paper and medium term note programs. In addition to his administrative skills, he has over twenty-seven years of experience in both the business and legal side of structured finance. He has been elected to and serves on the board of directors for a number of securitization programs. At GSS, Mr. Angelo has been active in assisting clients and their legal counsel during the structuring phase of their transactions as well as assimilating bank-sponsored commercial paper programs into the operating matrix at GSS. Prior to joining GSS, Mr. Angelo was an Assistant Vice President at Bankers Trust Company from January 1993 to April 1997 where he was responsible for oversight of the treasury and accounting functions on the Corporate Trust side of structured transactions managed by the bank. He has a B.S. in Finance from Siena College. Mr. Angelo serves as an independent director for our affiliates, Duke Energy Florida Project Finance, LLC, Duke Energy Carolinas NC Storm Funding LLC, Duke Energy Progress NC Storm Funding LLC, Duke Energy Progress SC Storm Funding LLC, and Duke Energy Progress NC Storm Funding II LLC. Mr. Angelo has also been identified as the independent manager nominee for our affiliate, Duke Energy Carolinas SC Storm Funding LLC. | |
Rate Class
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
Residential
|
| | | $ | 2,222,421 | | | | | $ | 2,269,551 | | | | | $ | 2,329,136 | | | | | $ | 2,516,736 | | | | | $ | 3,102,776 | | |
General Service
|
| | | | 1,617,065 | | | | | | 1,622,985 | | | | | | 1,735,416 | | | | | | 1,956,174 | | | | | | 2,259,800 | | |
Industrial Service
|
| | | | 667,682 | | | | | | 699,838 | | | | | | 726,244 | | | | | | 778,280 | | | | | | 902,200 | | |
Lighting
|
| | | | 35,460 | | | | | | 60,468 | | | | | | 136,594 | | | | | | 150,058 | | | | | | 186,492 | | |
Total
|
| | | $ | 4,542,628 | | | | | $ | 4,652,842 | | | | | $ | 4,927,390 | | | | | $ | 5,401,248 | | | | | $ | 6,451,268 | | |
Rate Class
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
Residential
|
| | | | 1,807,739 | | | | | | 1,816,172 | | | | | | 1,817,149 | | | | | | 1,861,484 | | | | | | 1,919,569 | | |
General Service
|
| | | | 275,142 | | | | | | 278,983 | | | | | | 278,663 | | | | | | 282,135 | | | | | | 287,677 | | |
Industrial Service
|
| | | | 4,751 | | | | | | 4,775 | | | | | | 4,625 | | | | | | 4,654 | | | | | | 4,665 | | |
Lighting
|
| | | | 17,401 | | | | | | 65,521 | | | | | | 220,976 | | | | | | 220,956 | | | | | | 222,317 | | |
Total
|
| | | | 2,105,033 | | | | | | 2,165,451 | | | | | | 2,321,413 | | | | | | 2,369,229 | | | | | | 2,434,228 | | |
Rate Class
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
Residential
|
| | | | 21,396 | | | | | | 22,379 | | | | | | 22,375 | | | | | | 21,544 | | | | | | 22,503 | | |
General Service
|
| | | | 22,113 | | | | | | 22,835 | | | | | | 23,794 | | | | | | 23,742 | | | | | | 24,021 | | |
Industrial Service
|
| | | | 11,398 | | | | | | 12,268 | | | | | | 12,310 | | | | | | 11,675 | | | | | | 11,744 | | |
Lighting
|
| | | | 262 | | | | | | 334 | | | | | | 580 | | | | | | 569 | | | | | | 558 | | |
Total
|
| | | | 55,169 | | | | | | 57,816 | | | | | | 59,059 | | | | | | 57,530 | | | | | | 58,826 | | |
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
Residential | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weather Adjusted
|
| | | | 29,129 | | | | | | 29,532 | | | | | | 30,023 | | | | | | 29,704 | | | | | | 30,210 | | |
Forecast
|
| | | | 28,238 | | | | | | 28,665 | | | | | | 30,042 | | | | | | 30,983 | | | | | | 30,610 | | |
Variance
|
| | | | 891 | | | | | | 867 | | | | | | (19) | | | | | | (1,279) | | | | | | (400) | | |
General Service | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weather Adjusted
|
| | | | 27,713 | | | | | | 28,847 | | | | | | 30,109 | | | | | | 30,054 | | | | | | 30,575 | | |
Forecast
|
| | | | 29,836 | | | | | | 29,555 | | | | | | 28,548 | | | | | | 28,972 | | | | | | 29,963 | | |
Variance
|
| | | | (2,123) | | | | | | (708) | | | | | | 1,561 | | | | | | 1,082 | | | | | | 612 | | |
Industrial Service | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weather Adjusted
|
| | | | 19,602 | | | | | | 20,646 | | | | | | 20,982 | | | | | | 19,722 | | | | | | 19,713 | | |
Forecast
|
| | | | 21,760 | | | | | | 20,448 | | | | | | 20,946 | | | | | | 22,158 | | | | | | 20,253 | | |
Variance
|
| | | | (2,158) | | | | | | 198 | | | | | | 36 | | | | | | (2,436) | | | | | | (540) | | |
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
Lighting | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weather Adjusted
|
| | | | 317 | | | | | | 299 | | | | | | 300 | | | | | | 278 | | | | | | 268 | | |
Forecast
|
| | | | 319 | | | | | | 284 | | | | | | 279 | | | | | | 290 | | | | | | 290 | | |
Variance
|
| | | | (2) | | | | | | 15 | | | | | | 21 | | | | | | (12) | | | | | | (22) | | |
Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weather Adjusted
|
| | | | 76,761 | | | | | | 79,325 | | | | | | 81,414 | | | | | | 79,759 | | | | | | 80,766 | | |
Forecast
|
| | | | 80,154 | | | | | | 78,952 | | | | | | 79,815 | | | | | | 82,402 | | | | | | 81,115 | | |
Variance
|
| | | | (3,393) | | | | | | 373 | | | | | | 1,599 | | | | | | (2,643) | | | | | | (349) | | |
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
Billed Electric Revenues ($ in millions)
|
| | | $ | 6,338.3 | | | | | $ | 6,378.2 | | | | | $ | 6,759.5 | | | | | $ | 7.408.6 | | | | | $ | 8,694.6 | | |
Net Write-offs ($ in millions)
|
| | | $ | 13.1 | | | | | $ | 22.8 | | | | | $ | 74.6 | | | | | $ | 73.6 | | | | | $ | 58.4 | | |
Percentage of Billed Retail Revenues(1)
|
| | | | 0.20% | | | | | | 0.36% | | | | | | 1.10% | | | | | | 0.99% | | | | | | 0.67% | | |
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
Average number of days outstanding(1)
|
| | | | 27 | | | | | | 32 | | | | | | 37 | | | | | | 32 | | | | | | 32 | | |
| | |
December 31,
|
| |||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
Total accounts receivable aging (% of total outstanding) After: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
30 - 59 days
|
| | | | 11.8% | | | | | | 12.8% | | | | | | 9.6% | | | | | | 11.3% | | | | | | 10.1% | | |
60 - 89 days
|
| | | | 3.8% | | | | | | 5.3% | | | | | | 4.1% | | | | | | 3.3% | | | | | | 3.8% | | |
90+ days
|
| | | | 13.7% | | | | | | 21.8% | | | | | | 15.1% | | | | | | 8.7% | | | | | | 9.5% | | |
Total(1)
|
| | | | 29.3% | | | | | | 39.9% | | | | | | 28.8% | | | | | | 23.3% | | | | | | 23.4% | | |
Tranche
|
| |
Expected
Weighted Average Life (Years) |
| |
Principal
Amount Offered |
| |
Scheduled
Final Payment Date |
| |
Final
Maturity Date |
| |
Interest
Rate |
| |||||||||||||||
A-1 | | | | | 5.58 | | | | | $ | 200,000,000 | | | | | | 07/01/2035 | | | | | | 07/01/2037 | | | | | | 4.226% | | |
A-2 | | | | | 15.59 | | | | | $ | 382,089,000 | | | | | | 01/01/2046 | | | | | | 01/01/2048 | | | | | | 5.070% | | |
Semi-Annual Payment Date
|
| |
Tranche A-1
|
| |
Tranche A-2
|
| ||||||
07/01/2026
|
| | | $ | 2,481,412 | | | | | $ | - | | |
01/01/2027
|
| | | $ | 9,467,420 | | | | | $ | - | | |
07/01/2027
|
| | | $ | 9,667,182 | | | | | $ | - | | |
01/01/2028
|
| | | $ | 9,871,160 | | | | | $ | - | | |
07/01/2028
|
| | | $ | 10,079,441 | | | | | $ | - | | |
01/01/2029
|
| | | $ | 10,292,118 | | | | | $ | - | | |
07/01/2029
|
| | | $ | 10,509,281 | | | | | $ | - | | |
01/01/2030
|
| | | $ | 10,731,027 | | | | | $ | - | | |
07/01/2030
|
| | | $ | 10,957,452 | | | | | $ | - | | |
01/01/2031
|
| | | $ | 11,188,654 | | | | | $ | - | | |
07/01/2031
|
| | | $ | 11,424,735 | | | | | $ | - | | |
01/01/2032
|
| | | $ | 11,665,796 | | | | | $ | - | | |
07/01/2032
|
| | | $ | 11,911,945 | | | | | $ | - | | |
01/01/2033
|
| | | $ | 12,163,287 | | | | | $ | - | | |
07/01/2033
|
| | | $ | 12,419,932 | | | | | $ | - | | |
01/01/2034
|
| | | $ | 12,681,993 | | | | | $ | - | | |
07/01/2034
|
| | | $ | 12,949,583 | | | | | $ | - | | |
01/01/2035
|
| | | $ | 13,222,819 | | | | | $ | - | | |
Semi-Annual Payment Date
|
| |
Tranche A-1
|
| |
Tranche A-2
|
| ||||||
07/01/2035
|
| | | $ | 6,314,763 | | | | | $ | 7,187,057 | | |
01/01/2036
|
| | | $ | - | | | | | $ | 13,813,660 | | |
07/01/2036
|
| | | $ | - | | | | | $ | 14,156,930 | | |
01/01/2037
|
| | | $ | - | | | | | $ | 14,508,729 | | |
07/01/2037
|
| | | $ | - | | | | | $ | 14,869,271 | | |
01/01/2038
|
| | | $ | - | | | | | $ | 15,238,773 | | |
07/01/2038
|
| | | $ | - | | | | | $ | 15,617,456 | | |
01/01/2039
|
| | | $ | - | | | | | $ | 16,005,550 | | |
07/01/2039
|
| | | $ | - | | | | | $ | 16,403,288 | | |
01/01/2040
|
| | | $ | - | | | | | $ | 16,810,910 | | |
07/01/2040
|
| | | $ | - | | | | | $ | 17,228,661 | | |
01/01/2041
|
| | | $ | - | | | | | $ | 17,656,793 | | |
07/01/2041
|
| | | $ | - | | | | | $ | 18,095,564 | | |
01/01/2042
|
| | | $ | - | | | | | $ | 18,545,239 | | |
07/01/2042
|
| | | $ | - | | | | | $ | 19,006,088 | | |
01/01/2043
|
| | | $ | - | | | | | $ | 19,478,390 | | |
07/01/2043
|
| | | $ | - | | | | | $ | 19,962,428 | | |
01/01/2044
|
| | | $ | - | | | | | $ | 20,458,494 | | |
07/01/2044
|
| | | $ | - | | | | | $ | 20,966,887 | | |
01/01/2045
|
| | | $ | - | | | | | $ | 21,487,915 | | |
07/01/2045
|
| | | $ | - | | | | | $ | 22,021,889 | | |
01/01/2046
|
| | | $ | - | | | | | $ | 22,569,028 | | |
Total Payments
|
| | | $ | 200,000,000 | | | | | $ | 382,089,000 | | |
Semi-Annual Payment Date
|
| |
Tranche
A-1 |
| |
Tranche
A-2 |
| ||||||
Issuance Date
|
| | | $ | 200,000,000 | | | | | $ | 382,089,000 | | |
07/01/2026
|
| | | $ | 197,518,588 | | | | | $ | 382,089,000 | | |
01/01/2027
|
| | | $ | 188,051,168 | | | | | $ | 382,089,000 | | |
07/01/2027
|
| | | $ | 178,383,986 | | | | | $ | 382,089,000 | | |
01/01/2028
|
| | | $ | 168,512,826 | | | | | $ | 382,089,000 | | |
07/01/2028
|
| | | $ | 158,433,385 | | | | | $ | 382,089,000 | | |
01/01/2029
|
| | | $ | 148,141,267 | | | | | $ | 382,089,000 | | |
07/01/2029
|
| | | $ | 137,631,986 | | | | | $ | 382,089,000 | | |
01/01/2030
|
| | | $ | 126,900,959 | | | | | $ | 382,089,000 | | |
07/01/2030
|
| | | $ | 115,943,507 | | | | | $ | 382,089,000 | | |
01/01/2031
|
| | | $ | 104,754,853 | | | | | $ | 382,089,000 | | |
07/01/2031
|
| | | $ | 93,330,118 | | | | | $ | 382,089,000 | | |
01/01/2032
|
| | | $ | 81,664,322 | | | | | $ | 382,089,000 | | |
07/01/2032
|
| | | $ | 69,752,377 | | | | | $ | 382,089,000 | | |
01/01/2033
|
| | | $ | 57,589,090 | | | | | $ | 382,089,000 | | |
07/01/2033
|
| | | $ | 45,169,158 | | | | | $ | 382,089,000 | | |
01/01/2034
|
| | | $ | 32,487,165 | | | | | $ | 382,089,000 | | |
07/01/2034
|
| | | $ | 19,537,582 | | | | | $ | 382,089,000 | | |
01/01/2035
|
| | | $ | 6,314,763 | | | | | $ | 382,089,000 | | |
07/01/2035
|
| | | $ | 0 | | | | | $ | 374,901,943 | | |
01/01/2036
|
| | | $ | 0 | | | | | $ | 361,088,283 | | |
07/01/2036
|
| | | $ | 0 | | | | | $ | 346,931,353 | | |
01/01/2037
|
| | | $ | 0 | | | | | $ | 332,422,624 | | |
07/01/2037
|
| | | $ | 0 | | | | | $ | 317,553,353 | | |
01/01/2038
|
| | | $ | 0 | | | | | $ | 302,314,580 | | |
07/01/2038
|
| | | $ | 0 | | | | | $ | 286,697,124 | | |
01/01/2039
|
| | | $ | 0 | | | | | $ | 270,691,574 | | |
07/01/2039
|
| | | $ | 0 | | | | | $ | 254,288,286 | | |
01/01/2040
|
| | | $ | 0 | | | | | $ | 237,477,376 | | |
07/01/2040
|
| | | $ | 0 | | | | | $ | 220,248,715 | | |
01/01/2041
|
| | | $ | 0 | | | | | $ | 202,591,922 | | |
07/01/2041
|
| | | $ | 0 | | | | | $ | 184,496,358 | | |
01/01/2042
|
| | | $ | 0 | | | | | $ | 165,951,119 | | |
07/01/2042
|
| | | $ | 0 | | | | | $ | 146,945,031 | | |
01/01/2043
|
| | | $ | 0 | | | | | $ | 127,466,641 | | |
07/01/2043
|
| | | $ | 0 | | | | | $ | 107,504,213 | | |
01/01/2044
|
| | | $ | 0 | | | | | $ | 87,045,719 | | |
07/01/2044
|
| | | $ | 0 | | | | | $ | 66,078,832 | | |
01/01/2045
|
| | | $ | 0 | | | | | $ | 44,590,917 | | |
07/01/2045
|
| | | $ | 0 | | | | | $ | 22,569,028 | | |
01/01/2046
|
| | | $ | 0 | | | | | $ | 0 | | |
| | | | | | | | |
Weighted Average Life Sensitivity
|
| |||||||||||||||||||||
Tranche
|
| |
Expected
Weighted Average Life (Years) |
| |
-5%
(1.75 Standard Deviations from Mean) |
| |
-15%
(7.72 Standard Deviations from Mean) |
| |||||||||||||||||||||
|
WAL (yrs)
|
| |
Change (days)*
|
| |
WAL (yrs)
|
| |
Change (days)*
|
| ||||||||||||||||||||
A-1 | | | | | 5.58 | | | | | | 5.58 | | | | | | 0 | | | | | | 5.65 | | | | | | 26 | | |
A-2 | | | | | 15.59 | | | | | | 15.59 | | | | | | 1 | | | | | | 15.64 | | | | | | 19 | | |
Recipient
|
| |
Source of Payment
|
| |
Fees and Expenses Payable
|
|
Servicer | | | storm recovery charge collections and investment earnings | | | $291,045, per annum (so long as DEC is servicer), payable in installments on each payment date, plus out-of-pocket expenses | |
Indenture Trustee
|
| | storm recovery charge collections and investment earnings | | | $8,500, per annum, plus expenses and transaction charges, if applicable | |
Administrator | | | storm recovery charge collections and investment earnings | | | $50,000, per annum, payable annually, in arrears plus out-of-pocket expenses | |
Independent Manager
|
| | storm recovery charge collections and investment earnings | | | $2,000, per annum | |
Return on invested capital
|
| | storm recovery charge collections and investment earnings | | | $147,560, per annum | |
Underwriter
|
| |
Tranche
A-1 |
| |
Tranche
A-2 |
| |
Total
|
| |||||||||
RBC Capital Markets, LLC
|
| | | $ | 100,000,000 | | | | | $ | 191,045,000 | | | | | $ | 291,045,000 | | |
Barclays Capital Inc.
|
| | | $ | 79,000,000 | | | | | $ | 150,925,000 | | | | | $ | 229,925,000 | | |
Academy Securities, Inc.
|
| | | $ | 7,000,000 | | | | | $ | 13,373,000 | | | | | $ | 20,373,000 | | |
CastleOak Securities, L.P.
|
| | | $ | 7,000,000 | | | | | $ | 13,373,000 | | | | | $ | 20,373,000 | | |
CAVU Securities LLC
|
| | | $ | 7,000,000 | | | | | $ | 13,373,000 | | | | | $ | 20,373,000 | | |
Total
|
| | | $ | 200,000,000 | | | | | $ | 382,089,000 | | | | | $ | 582,089,000 | | |
| | |
Selling
Concession |
| |
Reallowance
Discount |
| ||||||
Tranche A-1
|
| | | | 0.24% | | | | | | 0.12% | | |
Tranche A-2
|
| | | | 0.24% | | | | | | 0.12% | | |