12/12/2024 | Press release | Distributed by Public on 12/12/2024 15:40
Tranche
|
| |
Expected
Weighted Average Life (Years) |
| |
Principal
Amount Offered |
| |
Scheduled
Final Payment Date |
| |
Final
Maturity Date |
| |
Interest
Rate |
| |
Initial
Price to Public(1) |
| |
Underwriting
Discounts and Commissions |
| |
Proceeds to
Issuing Entity (Before Expenses) |
| ||||||||||||||||||||||||
A-1 | | | | | 8.53 | | | | | $ | 476,121,000 | | | | | | 10/01/2039 | | | | | | 10/01/2041 | | | | | | 4.850% | | | | | | 99.98855% | | | | | | 0.40% | | | | | $ | 474,162,000 | | |
| Goldman Sachs & Co. LLC | | |
RBC Capital Markets
|
|
| SMBC Nikko | | |
Drexel Hamilton
|
| |
Ramirez & Co., Inc.
|
|
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION
|
| | | | 2 | | |
|
OFFERING RESTRICTIONS IN CERTAIN JURISDICTIONS
|
| | | | 3 | | |
|
PROSPECTUS SUMMARY OF TERMS
|
| | | | 7 | | |
|
SUMMARY OF RISK FACTORS
|
| | | | 21 | | |
|
RISK FACTORS
|
| | | | 23 | | |
|
RISKS ASSOCIATED WITH POTENTIAL JUDICIAL, LEGISLATIVE OR REGULATORY ACTIONS
|
| | | | 24 | | |
|
SERVICING FORECASTING RISKS
|
| | | | 27 | | |
|
RISKS ASSOCIATED WITH THE UNUSUAL NATURE OF THE SECURITIZED UTILITY TARIFF PROPERTY
|
| | | | 29 | | |
|
DISASTER-RELATED RISKS
|
| | | | 30 | | |
|
RISKS ASSOCIATED WITH POTENTIAL BANKRUPTCY PROCEEDINGS OF THE SELLER OR THE SERVICER
|
| | | | 31 | | |
|
OTHER RISKS ASSOCIATED WITH AN INVESTMENT IN THE SECURITIZED UTILITY TARIFF BONDS
|
| | | | 35 | | |
|
REVIEW OF SECURITIZED UTILITY TARIFF PROPERTY
|
| | | | 40 | | |
|
THE SECURITIZED UTILITY TARIFF PROPERTY AND THE SECURITIZATION LAW
|
| | | | 44 | | |
|
AMEREN MISSOURI'S FINANCING ORDER
|
| | | | 49 | | |
|
THE DEPOSITOR, SELLER, INITIAL SERVICER AND SPONSOR
|
| | | | 52 | | |
|
AMEREN MISSOURI SECURITIZATION FUNDING I, LLC, THE ISSUING ENTITY
|
| | | | 57 | | |
|
DESCRIPTION OF THE SECURITIZED UTILITY TARIFF BONDS
|
| | | | 60 | | |
|
EXPECTED SINKING FUND SCHEDULE
|
| | | | 63 | | |
|
EXPECTED AMORTIZATION TABLE
|
| | | | 64 | | |
|
THE TRUSTEE
|
| | | | 83 | | |
|
SECURITY FOR THE SECURITIZED UTILITY TARIFF BONDS
|
| | | | 85 | | |
|
WEIGHTED AVERAGE LIFE AND YIELD CONSIDERATIONS FOR THE SECURITIZED UTILITY TARIFF BONDS
|
| | | | 91 | | |
|
THE SALE AGREEMENT
|
| | | | 93 | | |
|
THE SERVICING AGREEMENT
|
| | | | 102 | | |
|
HOW A BANKRUPTCY MAY AFFECT YOUR INVESTMENT
|
| | | | 111 | | |
|
USE OF PROCEEDS
|
| | | | 115 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 117 | | |
|
AFFILIATIONS AND CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|
| | | | 119 | | |
|
MATERIAL U.S. FEDERAL INCOME TAX CONSEQUENCES
|
| | | | 120 | | |
|
STATE AND OTHER TAX CONSEQUENCES
|
| | | | 124 | | |
|
ERISA CONSIDERATIONS
|
| | | | 125 | | |
|
LEGAL PROCEEDINGS
|
| | | | 129 | | |
|
RATINGS FOR THE SECURITIZED UTILITY TARIFF BONDS
|
| | | | 130 | | |
|
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 131 | | |
|
INCORPORATION BY REFERENCE
|
| | | | 132 | | |
|
INVESTMENT COMPANY ACT OF 1940 AND VOLCKER RULE MATTERS
|
| | | | 133 | | |
|
RISK RETENTION
|
| | | | 134 | | |
|
LEGAL MATTERS
|
| | | | 135 | | |
|
GLOSSARY OF DEFINED TERMS
|
| | | | 136 | | |
Tranche
|
| |
Principal Amount
|
|
A-1 | | |
$476,121,000
|
|
Tranche
|
| |
Interest Rate
|
|
A-1 | | |
4.850%
|
|
Weighted Average Life:
|
| |
Tranche
|
| |
Expected Weighted
Average Life (years) |
|
| | | A-1 | | |
8.53
|
|
| | | | | | | |
Tranche
|
| |
Scheduled Final
Payment Date |
| |
Final
Maturity Date |
|
A-1 | | |
10/01/2039
|
| |
10/01/2041
|
|
| | | | | | | |
Voltage Level
|
| |
Securitized Utility
Tariff Charge Line Loss Adjustment Factor |
| |
2023 Actual
Billed kWh Breakdown |
| |
Customer Classes
Included |
| ||||||
Secondary
|
| | | | 1.0539 | | | | | | 76.8% | | | |
Residential, Commercial,
Industrial, Other |
|
Primary
|
| | | | 1.0222 | | | | | | 16.6% | | | |
Commercial, Industrial
|
|
High Voltage
|
| | | | 1.0059 | | | | | | 6.0% | | | |
Commercial, Industrial
|
|
Transmission
|
| | | | 0.9928 | | | | | | 0.6% | | | |
Commercial, Industrial
|
|
Customer Class
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
Year-to-date
Sept. 30, 2024 |
| ||||||||||||||||||
Residential
|
| | | | 13,532 | | | | | | 13,267 | | | | | | 13,366 | | | | | | 13,915 | | | | | | 12,839 | | | | | | 10,108 | | |
Commercial
|
| | | | 14,269 | | | | | | 13,117 | | | | | | 13,556 | | | | | | 13,826 | | | | | | 13,466 | | | | | | 10,410 | | |
Industrial
|
| | | | 4,242 | | | | | | 4,158 | | | | | | 4,151 | | | | | | 4,090 | | | | | | 3,977 | | | | | | 3,099 | | |
Other
|
| | | | 99 | | | | | | 88 | | | | | | 81 | | | | | | 76 | | | | | | 71 | | | | | | 47 | | |
Total
|
| | | | 32,142 | | | | | | 30,630 | | | | | | 31,154 | | | | | | 31,907 | | | | | | 30,353 | | | | | | 23,664 | | |
Customer Class
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
Year-to-date
Sept. 30, 2024 |
| ||||||||||||||||||
Residential
|
| | | $ | 1,407 | | | | | $ | 1,368 | | | | | $ | 1,446 | | | | | $ | 1,555 | | | | | $ | 1,581 | | | | | $ | 1,295 | | |
Commercial
|
| | | $ | 1,160 | | | | | $ | 1,034 | | | | | $ | 1,117 | | | | | $ | 1,208 | | | | | $ | 1,277 | | | | | $ | 1,011 | | |
Industrial
|
| | | $ | 282 | | | | | $ | 261 | | | | | $ | 275 | | | | | $ | 291 | | | | | $ | 307 | | | | | $ | 235 | | |
Other
|
| | | $ | 17 | | | | | $ | 17 | | | | | $ | 17 | | | | | $ | 18 | | | | | $ | 19 | | | | | $ | 14 | | |
Total
|
| | | $ | 2,866 | | | | | $ | 2,681 | | | | | $ | 2,854 | | | | | $ | 3,072 | | | | | $ | 3,183 | | | | | $ | 2,555 | | |
Customer Class
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
Year-to-date
Sept. 30, 2024 |
| ||||||||||||||||||
Residential
|
| | | | 1,066,035 | | | | | | 1,071,999 | | | | | | 1,077,436 | | | | | | 1,082,243 | | | | | | 1,087,971 | | | | | | 1,093,187 | | |
Commercial
|
| | | | 158,687 | | | | | | 159,512 | | | | | | 161,399 | | | | | | 162,932 | | | | | | 160,866 | | | | | | 163,226 | | |
Industrial
|
| | | | 3,836 | | | | | | 3,754 | | | | | | 3,674 | | | | | | 3,630 | | | | | | 3,576 | | | | | | 3,583 | | |
Other
|
| | | | 1,688 | | | | | | 1,698 | | | | | | 1,751 | | | | | | 1,748 | | | | | | 1,749 | | | | | | 1,748 | | |
Total
|
| | | | 1,230,246 | | | | | | 1,236,963 | | | | | | 1,244,260 | | | | | | 1,250,553 | | | | | | 1,254,162 | | | | | | 1,261,744 | | |
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
Year-to-date
Sept. 30, 2024 |
| ||||||||||||||||||
Forecast
|
| | | | 32,080 | | | | | | 32,157 | | | | | | 31,300 | | | | | | 31,087 | | | | | | 30,886 | | | | | | 23,743 | | |
Actual
|
| | | | 32,142 | | | | | | 30,630 | | | | | | 31,154 | | | | | | 31,907 | | | | | | 30,353 | | | | | | 23,664 | | |
Variance
|
| | | | 62 | | | | | | (1,527) | | | | | | (146) | | | | | | 820 | | | | | | (533) | | | | | | (79) | | |
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
Year-to-date
Sept. 30, 2024 |
| ||||||||||||||||||
Electric Operating Revenue
|
| | | | 2,866,146 | | | | | | 2,681,264 | | | | | | 2,854,432 | | | | | | 3,072,474 | | | | | | 3,183,409 | | | | | | 2,555,060 | | |
Net Write-Offs
|
| | | | 7,885 | | | | | | 5,688 | | | | | | 8,239 | | | | | | 7,958 | | | | | | 10,488 | | | | | | 7,293 | | |
Percentage of Electric Operating Revenue
|
| | | | 0.28% | | | | | | 0.21% | | | | | | 0.29% | | | | | | 0.26% | | | | | | 0.33% | | | | | | 0.29% | | |
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
Year-to-date
Sept. 30, 2024 |
| ||||||||||||||||||
Average Days Sales Outstanding
|
| | | | 22.69 | | | | | | 24.04 | | | | | | 22.93 | | | | | | 23.35 | | | | | | 24.15 | | | | | | 23.64 | | |
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
Year-to-date
Sept. 30, 2024 |
| ||||||||||||||||||
31 - 60 days
|
| | | | 2.12% | | | | | | 2.71% | | | | | | 1.78% | | | | | | 2.38% | | | | | | 2.28% | | | | | | 1.99% | | |
61 - 90 days
|
| | | | 0.79% | | | | | | 1.30% | | | | | | 0.73% | | | | | | 1.00% | | | | | | 1.08% | | | | | | 0.86% | | |
91+ days
|
| | | | 1.17% | | | | | | 2.52% | | | | | | 1.55% | | | | | | 1.68% | | | | | | 1.87% | | | | | | 1.54% | | |
Total | | | | | 4.08% | | | | | | 6.53% | | | | | | 4.07% | | | | | | 5.06% | | | | | | 5.24% | | | | | | 4.39% | | |
Name
|
| |
Age
|
| |
Title
|
| |
Background
|
|
Darryl T. Sagel | | | 52 | | | Manager, Treasurer and President | | | Darryl T. Sagel has served as Vice President and Treasurer of Ameren Corp. and Ameren Missouri since July 2018. Mr. Sagel previously served as Vice President, Corporate Development from July 2012 to July 2018. Prior to joining Ameren in 2012, Mr. Sagel served as a Managing Director, Investment Banking, with Rothschild Inc. and with Lazard in their New York offices. | |
David R. Loesch | | | 48 | | | Manager and Controller | | | David R. Loesch was appointed Vice President and Controller of Ameren Corp. in June 2020. Mr. Loesch previously served as Director, Ameren Services Center from May 2017 to June 2020 and as Director, External Reporting, from January 2013 to May 2017, and previously in various accounting roles. Prior to joining Ameren in 2000, Mr. Loesch worked for a public accounting firm. | |
Lisa M. Pierro | | | 44 | | | Independent Manager | | | Ms. Pierro joined CT Corporation System, a WoltersKluwer business, in 2013 and currently serves as Senior Customer Staffing Specialist and Independent Director/Manager. Prior to her current role, Ms. Pierro served as a Customer Specialist and an Assistant Team Leader. | |
Tranche
|
| |
Expected Weighted
Average Life (Years) |
| |
Principal Amount
Offered |
| |
Scheduled Final
Payment Date |
| |
Final Maturity
Date |
| |
Interest Rate
|
| |||||||||||||||
A-1 | | | | | 8.53 | | | | | $ | 476,121,000 | | | | | | 10/01/2039 | | | | | | 10/01/2041 | | | | | | 4.850% | | |
Semi-Annual Payment Date
|
| |
Tranche A-1
Principal |
| |||
10/01/2025
|
| | | $ | 17,384,423 | | |
04/01/2026
|
| | | $ | 11,564,803 | | |
10/01/2026
|
| | | $ | 11,850,107 | | |
04/01/2027
|
| | | $ | 12,142,449 | | |
10/01/2027
|
| | | $ | 12,442,003 | | |
04/01/2028
|
| | | $ | 12,748,947 | | |
10/01/2028
|
| | | $ | 13,063,464 | | |
04/01/2029
|
| | | $ | 13,385,740 | | |
10/01/2029
|
| | | $ | 13,715,966 | | |
04/01/2030
|
| | | $ | 14,054,339 | | |
10/01/2030
|
| | | $ | 14,401,059 | | |
04/01/2031
|
| | | $ | 14,756,333 | | |
10/01/2031
|
| | | $ | 15,120,372 | | |
04/01/2032
|
| | | $ | 15,493,392 | | |
10/01/2032
|
| | | $ | 15,875,614 | | |
04/01/2033
|
| | | $ | 16,267,265 | | |
10/01/2033
|
| | | $ | 16,668,578 | | |
04/01/2034
|
| | | $ | 17,079,792 | | |
10/01/2034
|
| | | $ | 17,501,151 | | |
04/01/2035
|
| | | $ | 17,932,904 | | |
10/01/2035
|
| | | $ | 18,375,309 | | |
04/01/2036
|
| | | $ | 18,828,628 | | |
10/01/2036
|
| | | $ | 19,293,130 | | |
04/01/2037
|
| | | $ | 19,769,092 | | |
10/01/2037
|
| | | $ | 20,256,795 | | |
04/01/2038
|
| | | $ | 20,756,530 | | |
10/01/2038
|
| | | $ | 21,268,594 | | |
04/01/2039
|
| | | $ | 21,793,290 | | |
10/01/2039
|
| | | $ | 22,330,930 | | |
Total Payments(1)
|
| | | $ | 476,121,000 | | |
Semi-Annual Payment Date
|
| |
Tranche A-1
Balance |
| |||
Closing Date
|
| | | $ | 476,121,000 | | |
10/01/2025
|
| | | $ | 458,736,577 | | |
04/01/2026
|
| | | $ | 447,171,774 | | |
10/01/2026
|
| | | $ | 435,321,667 | | |
04/01/2027
|
| | | $ | 423,179,218 | | |
10/01/2027
|
| | | $ | 410,737,215 | | |
04/01/2028
|
| | | $ | 397,988,267 | | |
10/01/2028
|
| | | $ | 384,924,803 | | |
04/01/2029
|
| | | $ | 371,539,063 | | |
10/01/2029
|
| | | $ | 357,823,098 | | |
04/01/2030
|
| | | $ | 343,768,759 | | |
10/01/2030
|
| | | $ | 329,367,700 | | |
04/01/2031
|
| | | $ | 314,611,366 | | |
10/01/2031
|
| | | $ | 299,490,994 | | |
04/01/2032
|
| | | $ | 283,997,602 | | |
10/01/2032
|
| | | $ | 268,121,989 | | |
04/01/2033
|
| | | $ | 251,854,724 | | |
10/01/2033
|
| | | $ | 235,186,145 | | |
04/01/2034
|
| | | $ | 218,106,353 | | |
10/01/2034
|
| | | $ | 200,605,202 | | |
04/01/2035
|
| | | $ | 182,672,298 | | |
10/01/2035
|
| | | $ | 164,296,989 | | |
04/01/2036
|
| | | $ | 145,468,361 | | |
10/01/2036
|
| | | $ | 126,175,231 | | |
04/01/2037
|
| | | $ | 106,406,140 | | |
10/01/2037
|
| | | $ | 86,149,344 | | |
04/01/2038
|
| | | $ | 65,392,814 | | |
10/01/2038
|
| | | $ | 44,124,220 | | |
04/01/2039
|
| | | $ | 22,330,930 | | |
10/01/2039
|
| | | $ | 0 | | |
Recipient
|
| |
Source of Payment
|
| |
Fees and Expenses Payable
|
|
Servicer | | | Securitized utility tariff charge collections and investment earnings | | | $238,061 (0.05% of the initial aggregate principal amount of the securitized utility tariff bonds) per annum (so long as servicer is Ameren Missouri or an affiliate) | |
Trustee | | | Securitized utility tariff charge collections and investment earnings | | | $7,500 per annum plus expenses | |
Independent Manager | | | Securitized utility tariff charge collections and investment earnings | | | $3,000 per annum plus expenses | |
Administrator | | | Securitized utility tariff charge collections and investment earnings | | | $50,000 per annum plus reimbursable third-party costs | |
| | | | | | | | |
Weighted Average Life Sensitivity
|
| |||||||||||||||||||||
| | |
Expected Weighted
Average Life (Years) |
| |
-5%
(1.54 Standard Deviations from Mean) |
| |
-15%
(5.23 Standard Deviations from Mean) |
| |||||||||||||||||||||
Tranche
|
| |
WAL (yrs)
|
| |
Change (days)*
|
| |
WAL (yrs)
|
| |
Change (days)*
|
| ||||||||||||||||||
A-1 | | | | | 8.53 | | | | | | 8.53 | | | | | | 0 | | | | | | 8.53 | | | | | | 0 | | |
Underwriter
|
| |
Tranche A-1
|
| |||
Goldman Sachs & Co. LLC
|
| | | $ | 285,674,000 | | |
RBC Capital Markets, LLC
|
| | | $ | 142,836,000 | | |
SMBC Nikko Securities America, Inc.
|
| | | $ | 28,567,000 | | |
Drexel Hamilton, LLC
|
| | | $ | 9,522,000 | | |
Samuel A. Ramirez & Company, Inc.
|
| | | $ | 9,522,000 | | |
Total
|
| | | $ | 476,121,000 | | |
| | |
Selling Concession
|
| |
Reallowance Discount
|
| ||||||
Tranche A-1
|
| | | | 0.24% | | | | | | 0.12% | | |