15/08/2024 | Press release | Distributed by Public on 15/08/2024 20:37
Collection Periods: | February 1, 2024 | to | July 31, 2024 |
Payment Date: | August 1, 2024 | ||
Cut-off Date1:
|
July 23, 2024 |
Aggregate | ||
i. Tranche A-1:
|
$ | 14,158,447.25 |
ii. Total:
|
$ | 14,158,447.25 |
Aggregate | ||
i. Tranche A-1:
|
$ | 8,270,234.61 |
ii. Total:
|
$ | 8,270,234.61 |
Aggregate | ||
i. Tranche A-1:
|
$ | 301,503,267.04 |
ii. Total:
|
$ | 301,503,267.04 |
Aggregate
|
||
i. Tranche A-1:
|
$ | 287,344,819.79 |
ii. Total:
|
$ | 287,344,819.79 |
Aggregate | ||
i. Tranche A-1:
|
$ | - |
ii. Total:
|
$ | - |
i. Indenture Trustee Fees and Expenses (subject to $200,000 annual cap per Section 8.2(e)(i)):
|
$ | 6,000.00 |
ii. Servicing Fee:
|
$ | 84,000.00 |
iii. Issuer's Fees:
|
$ | - |
iv. Administration Fee:
|
$ | 50,000.00 |
v. Independent Manager's Fee: | $ | 3,500.00 |
vi. Other Operating Expenses: | $ | - |
vii. Total:
|
$ | 143,500.00 |
i. Other Ongoing Financing Costs (payable pursuant to Section 8.2(e)(v)):
|
$ | - |
ii. Funding of Capital Subaccount to the Required Capital Amount:
|
$ | - |
iii. Any other unpaid Issuance Costs of the Issuer, any remaining fees, expenses and indemnity amounts owed to the Indenture Trustee and any remaining indemnity amounts owed to the Issuer shall be paid to the parties to which such amounts, if any, are owed, pursuant to Section 8.2(e)(viii):
|
$ | - |
iv. Deposits to Excess Funds Subaccount:
|
$ | 1,185,038.43 |
v. KGS Return on invested capital:
|
$ | 72,250.00 |
vi. Total:
|
$ | 1,257,288.43 |
i. Total:
|
$ | 1,719,734.99 |
i. Total:
|
$ | 1,346,556.64 |
i. Remittances for the February 2024 Collection Period | $ | 3,885,215.42 |
ii. Remittances for the March 2024 Collection Period | $ | 3,938,042.12 |
iii. Remittances for the April 2024 Collection Period | $ | 4,059,365.84 |
iv. Remittances for the May 2024 Collection Period | $ | 4,032,283.23 |
v. Remittances for the June 2024 Collection Period | $ | 3,515,111.00 |
vi. Remittances for the July 2024 Collection Period- Estimate | $ | 3,907,932.91 |
vii. Investment Earnings on Capital Subaccount | $ | 39,734.99 |
viii. Investment Earnings on Excess Funds Subaccount | $ | 3,179.42 |
ix. Investment Earnings on General Subaccount | $ | 298,863.80 |
x. General Subaccount Balance (sum of i through ix above) | $ | 23,679,728.73 |
xi. Capital Subaccount Balance as of prior Payment Date | $ | 1,719,734.99 |
i. Tranche A Outstanding Amount
|
$ | 301,503,267.04 |
Principal | Principal Due | |
i. Securitized Utility Tariff Bonds - Tranche A | $ | 14,158,447.25 |
Interest | ||||||
Tranche | Interest Rate |
Days in Interest
Period3
|
Principal Balance | Interest Due | ||
ii. Tranche A | 5.486% | 181 | $ | 301,503,267.04 | $ | 8,270,234.61 |
Required Level
|
Funding Required | |||
iii. Capital Subaccount | $ | 1,680,000.00 | $ | - |
i. Trustee Fees and Expenses; Indemnity Amounts | $ | 6,000.00 |
ii. Servicing Fee | $ | 84,000.00 |
iii. Administration Fee | $ | 50,000.00 |
iv. Operating Expenses | $ | - |
v. Independent Manager's Fee: | $ | 3,500.00 |
Securitized Utility Tariff Bonds
|
Aggregate
|
Per $1,000 of Original Principal Amount | ||
v. Semi-Annual Interest (including any past-due for prior periods) | ||||
1. Tranche A Interest Payment | $ | 8,270,234.61 | $ | 24.61 |
vi. Principal Due and Payable as a Result of an Event of Default or on Final Maturity Date | ||||
1. Tranche A Principal Payment | $ | - | $ | - |
vii. Semi-Annual Principal | ||||
1. Tranche A Principal Payment | $ | 14,158,447.25 | $ | 42.14 |
viii. Other unpaid Operating Expenses | $ | - |
ix. Funding of Capital Subaccount (to required level) | $ | - |
x. Capital Subaccount Return to KGS | $ | 72,250.00 |
xi. Deposit to Excess Funds Subaccount | $ | 1,185,038.43 |
xii. Released to Issuer upon Retirement of all Securitized Utility Tariff Bonds | $ | - |
xiii. Aggregate Remittances as of Current Payment Date | $ | 23,337,950.52 |
i. Securitized Utility Tariff Bonds - Tranche A | $ | 287,344,819.79 |
ii. Excess Funds Subaccount Balance | $ | 1,346,556.64 |
iii. Capital Subaccount Balance | $ | 1,719,734.99 |
iv. Aggregate Collection Account Balance | $ | 3,066,291.63 |
i. Excess Funds Subaccount | $ | - |
ii. Capital Subaccount | $ | - |
iii. Total Withdrawals | $ | - |
i. Semi-annual Interest | ||
Securitized Utility Tariff Bonds - Tranche A Interest Payment | $ | - |
ii. Semi-annual Principal | ||
Securitized Utility Tariff Bonds - Tranche A Principal Payment | $ | - |
i. Return on Invested Capital | $ | - |
i. Capital Subaccount | $ | - |
KANSAS GAS SERVICE,
a Division of ONE Gas, Inc., as Servicer
|
By: /s/ Mark W.Smith
|
Name: Mark W. Smith |
Title: Vice President and Treasurer |