**UNITED STATESSECURITIES AND EXCHANGE COMMISSION****Washington, D.C. 20549**

**Form 10-Q**

| [X]                  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934  |
|----------------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|------------------------------------------------------------------------------------------|
|                 | For the quarterly period ended   **June 30, 2005**

                                                                                                                                                                                                                                                                                                                                                                                                                                   |
|                 | or

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |
| [   ] |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
|                 | For the transition period from                                     to                                          |

 

| Commission File Number: |      **333-120164** |
|-------------------------|----------------------------------------------|

 

 

| **BEC FUNDING II, LLC***(Exact name of registrant as specified in its charter)* |
|---------------------------------------------------------------------------------|

 

|                                                                             |   |                                      |
|----------------------------------------------------------------------------------|--------|-------------------------------------------|
| **Delaware**                                                                     |   | **16-1708847**                            |
| *(State or other jurisdiction of incorporation or organization)*

 

  |   | *(I.R.S. Employer Identification Number)* |
| **One NSTAR Way, Westwood, Massachusetts**                                       |   | **02090**                                 |
| *(Address of principal executive offices)*                                       |   | *(Zip code)*                              |

 

| **(781) 441-8900**                                     |
|--------------------------------------------------------|
| *(Registrant's telephone number, including area code)* |

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrantwas required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
|   | [X] | Yes |   | [  ] | No |
|--------|-----|-----|--------|----------------|----|

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
|   | [   ] | Yes |   | [X] | No |
|--------|----------------------|-----|--------|-----|----|

The Registrant meets the conditions set forth in General Instruction H(1)(a) and (b) of Form 10-Q as a wholly owned subsidiary and is therefore filing this Form 10-Q with the reduced disclosure format.
| Important Shareholder Information                                                                                                                                                                                                                                                                                                                                                                                             |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| Forms 10-K, 10-Q and 8-K reports and other information of BEC Funding II, LLC filed with the Securities and Exchange Commission (SEC) may be accessed on the SEC's website at www.sec.gov   and also on NSTAR’s website at www.nstaronline.com.  Reports filed with the SEC may also be obtained by writing or calling BEC Funding II, LLC at the address or phone number on the cover of this Form10-Q. |

 

Part I - Financial InformationItem 1.  Financial Statements

BEC Funding II, LLC(A Special Purpose Entity)Statement of Operations(Unaudited)

 

|                                                                    |   | Three months   endedJune 30, 2005 |                                                  | For the period from March 1, 2005 (Date of operation) to   June 30, 2005 |
|-------------------------------------------------------------------------|--------|----------------------------------------|-------------------------------------------------------|-------------------------------------------------------------------------------|
| Operating revenues:                                                     |   |                                   |                                                  |                                                                          |   |   |   |   |
|    Transition charge revenues                            |   | $                                      | 40,768                                                |                                                                          |   | $ | 54,291 |   |
|    Interest income                                       |   |                                   |   2,812,669                                 |                                                                          |   |   | 3,749,897 |   |
|       Total operating revenues            |   |                                   |   2,853,437                                 |                                                                          |   |   | 3,804,188 |   |
|                                                                    |   |                                   |                                                  |                                                                          |   |   |   |   |
| Operating expenses:                                                     |   |                                   |                                                  |                                                                          |   |   |   |   |
|    Administrative expenses                               |   |                                   | 40,768                                                |                                                                          |   |   | 54,291 |   |
|    Interest charges:                                     |   |                                   |                                                  |                                                                          |   |   |   |   |
|       Amortization of debt issuance costs |   |                                   | 156,974                                               |                                                                          |   |   | 209,299 |   |
|       Interest expense                    |   |                                   |   2,647,873                                 |                                                                          |   |   | 3,530,498 |   |
|      Total operating expenses                  |   |                                   |   2,804,847                                 |                                                                          |   |   | 3,739,797 |   |
|                                                                    |   |                                   |                                                  |                                                                          |   |   |   |   |
| Income before income taxes                                              |   |                                   | 7,822                                                 |                                                                          |   |   | 10,100 |   |
| Income taxes                                                            |   |                                   |         3,068 |                                                                          |   |   |       3,962 |   |
| Net income                                                              |   | $                                      | 4,754 =======                                         |                                                                          |   | $ | 6,138 ====== |   |
|                                                                    |   |                                   |                                                  |                                                                          |   |   |   |   |

 

 

 

The accompanying notes are an integral part of the unaudited financial statements.

 

BEC Funding II, LLC(A Special Purpose Entity)Balance Sheet(Unaudited)

 

 
|                                                                            |                                   |   |   |   | June 30,                                                                            |   |
|---------------------------------------------------------------------------------|----------------------------------------|--------|--------|--------|-------------------------------------------------------------------------------------|--------|
|                                                                            |                                   |   |   |   | 2005                                                                                |   |
| Assets                                                                          |                                   |   |   |   |                                                                                |   |
| Current assets:                                                                 |                                   |   |   |   |                                                                                |   |
|    Restricted cash                                               |                                   |   |   | $      | 1,327,500                                                                           |   |
|    Interest receivable                                           |                                   |   |   |   | 21,042                                                                              |   |
|    Interest receivable - affiliate                               |                                   |   |   |   | 3,530,498                                                                           |   |   |
|    Transition property receivable due in one year                |                                   |   |   |   |     22,424,475                                                  |   |   |
|       Total current assets                        |                                   |   |   |   |     27,303,515                                                  |   |   |
|                                                                            |                                   |   |   |   |                                                                                |   |   |
| Other assets:                                                                   |                                   |   |   |   |                                                                                |   |   |
|    Long-term transition property receivable                      |                                   |   |   |   | 230,040,958                                                                         |   |   |
|    Unamortized debt issuance costs           | $2,480,841                             |   |   |   |                                                                                |   |   |
|    Less: accumulated amortization                                |      (209,299 | )      |   |   |       2,271,542                                       |   |   |
|         Total assets                    |                                   |   |   | $      | 259,616,015 =========                                                               |   |   |
|                                                                            |                                   |   |   |   |                                                                                |   |   |
|                                                                            |                                   |   |   |   |                                                                                |   |   |
| Liabilities and Member's Equity                                                 |                                   |   |   |   |                                                                                |   |   |
| Current liabilities:                                                            |                                   |   |   |   |                                                                                |   |   |
|    Current portion of long-term debt                             |                                   |   |   | $      | 25,973,295                                                                          |   |   |
|    Income tax payable - affiliate                                |                                   |   |   |   |              3,962 |   |   |
|       Total current liabilities                   |                                   |   |   |   |     25,977,257                                                  |   |   |
|                                                                            |                                   |   |   |   |                                                                                |   |   |
| Long-term debt, less portion due in one year                                    |                                   |   |   |   | 232,312,500                                                                         |   |   |
| Commitments and contingencies                                                   |                                   |   |   |   |                                                                                |   |   |
| Member's equity                                                                 |                                   |   |   |   |       1,326,258                                       |   |   |
|        Total liabilities and member's equity |                                   |   |   | $      | 259,616,015 =========                                                               |   |   |
|                                                                            |                                   |   |   |   |                                                                                |   |   |

 

The accompanying notes are an integral part of the unaudited financial statements.

 

BEC Funding II, LLC(A Special Purpose Entity)Statement of Changes in Member's Equity(Unaudited)

 
|                                   |         |   | Three Months   EndedJune 30                             |   |     |   | Period from   March 1, 2005,   (date of operation) to   June 30, 2005 |   |
|----------------------------------------|--------------|--------|--------------------------------------------------------------|--------|--------------------|--------|--------------------------------------------------------------------------------------|--------|
|                                   |         |   |                                                         |   |               |   |                                                                                 |   |
| Balance at the beginning of the period |         | $      | 1,328,884                                                    |   |     | $      | -                                                                                    |   |
|                                   |    |   |                                                         |   |               |   |                                                                                 |   |
| Initial member's contributions         |    |   | -                                                            |   |               |   |    1,327,500                                                          |   |
|                                   |    |   |                                                         |   |               |   |                                                                                 |   |
| Add: Net income                        |         |   | 4,754                                                        |   |               |   | 6,138                                                                                |   |
|                                   |    |   |                                                         |   |               |   |                                                                                 |   |
| Deduct: Dividends declared             |    |   |          (7,380 | )      |               |   |             (7,380       | )      |
|                                   |    |   |                                                         |   |               |   |                                                                                 |   |
| Balance at the end of period           |         | $      | 1,326,258 ========                                           |   |     | $      | 1,326,258 =========                                                                  |   |
|                                   |         |   |                                                         |   |               |   |                                                                                 |   |

The accompanying notes are an integral part of the unaudited financial statements.

 

BEC Funding II, LLC(A Special Purpose Entity)Statement of Cash FlowsFor the period from March 1, 2005 (Date of operation) to June 30, 2005(Unaudited)

 
| Cash flows from operating activities:                                                   |    |         |                                                                                                                |   |
|-----------------------------------------------------------------------------------------|--------------|--------------|---------------------------------------------------------------------------------------------------------------------|--------|
|    Net income                                                            |    | $            | 6,138                                                                                                               |   |
|                                                                                    |    |         |                                                                                                                |   |
| Add back:  non cash items -                                                        |    |         |                                                                                                                |   |
|    Amortization of debt issuance costs                                   |    |         | 209,299                                                                                                             |   |
| Changes in current assets and liabilities                                               |    |         |                                                                                                                |   |
|    Transition property receivable from Boston Edison Company   |    |         | (209,299                                                                                                            | )      |
|    Interest receivable                                                   |    |         | (21,042                                                                                                             | )      |
|    Income taxes payable - affiliate                                      |         |         |             3,962                                       |   |
|       Net cash used in operating activities               |    |         |          (10,942                                                       | )      |
|                                                                                    |         |         |                                                                                                                |   |
| Cash flows from investing activities:                                                   |         |         |                                                                                                                |   |
|    Change in transition property receivable from                         |    |         |                                                                                                                |   |
|       Boston Edison Company                               |         |         | (255,786,632                                                                                                        | )      |
|    Increase in restricted cash                                           |    |         |     (1,327,500                                                                                  | )      |
|       Net cash used in investing activities               |         |         | (257,114,132                                                                                                        | )      |
|                                                                                    |         |         |                                                                                                                |   |
|                                                                                    |         |         |                                                                                                                |   |
| Cash flows from financing activities:                                                   |    |         |                                                                                                                |   |
|    Issuance of notes to trust                                            |         |         | 265,500,000                                                                                                         |   |
|    Debt payments                                                         |         |         | (7,214,205                                                                                                          | )      |
|    Debt issuance costs                                                   |    |         | (2,480,841                                                                                                          | )      |
|    Member contribution                                                   |         |         | 1,327,500                                                                                                           |   |
|    Dividend paid                                                         |         |         |            (7,380                                            | )      |
|       Net cash provided by financing activities           |    |         |  257,125,074                                                                                                   |   |
|                                                                                    |         |    |                                                                                                                |   |   |
| Net increase in cash                                                                    |    |         | -                                                                                                                   |   |
|                                                                                    |         |         |                                                                                                                |   |
| Cash at beginning of period                                                             |    |         |                    - |   |
|                                                                                    |         |         |                                                                                                                |   |
| Cash at end of period                                                                   |    | $            | - =========                                                                                                         |   |

The accompanying notes are an integral part of the unaudited financial statements.

 

Notes to Unaudited Financial Statements

A)   Overview

Nature of Business

BEC Funding II, LLC is a special purpose, limited liability company. Boston Edison Company (Boston Edison), a provider of electric distribution and transmission services, is a wholly owned subsidiary of NSTAR, and owns all of theoutstanding membership interests of BEC Funding II, LLC.

BEC Funding II, LLC was organized on October 13, 2004 under the laws of the State of Delaware for the sole purpose of acquiring and holding transition property which BEC Funding II, LLC acquired from Boston Edison.  The purchaseprice of the transition property has been paid from proceeds of indebtedness secured by the transition property and other collateral (the "Acquisition Indebtedness").  Transition property is the right to recover transition costs pursuant to a non-bypassablereimbursable transition cost ("RTC") charge as authorized by a financing order of the Commonwealth of Massachusetts Department of Telecommunications and Energy (the "MDTE") pursuant to certain provisions of the "Electric Industry Restructuring Act" enacted in theCommonwealth of Massachusetts in 1997.  The assets of BEC Funding II, LLC consist primarily of transition property acquired from Boston Edison and other collateral for the Acquisition Indebtedness.  For accounting purposes, the transition property purchasedfrom Boston Edison is reflected on the balance sheet as transition property receivable.  The liabilities of BEC Funding II, LLC consist primarily of notes issued and sold to the Massachusetts RRB Special Purpose Trust 2005-1 (the Trust) in exchange for the netproceeds from the issuance of certificates by the Trust to the investing public.

On March 1, 2005, the Trust issued $674,500,000 of rate reduction certificates.  The certificates represent fractional undivided beneficial interests in each of the corresponding classes of notes issued by BEC Funding II, LLC andCEC Funding, LLC, a wholly-owned subsidiary of Commonwealth Electric Company.  Commonwealth Electric Company is also a subsidiary of NSTAR.  BEC Funding II, LLC issued $265.5 million of notes, and CEC Funding, LLC issued $409 million of notes, to theTrust.

BEC Funding II, LLC utilized the proceeds from the notes issued and sold to the Trust to purchase transition property from Boston Edison and to pay the cost of issuing the notes and the costs of issuing the certificates that wereallocable to it.  Boston Edison used the net proceeds from the sale of transition property to BEC Funding II, LLC to pay liquidation payments required in connection with the termination of obligations of Boston Edison under certain power purchaseagreements.

Both its own organizational documents and debt covenants relating to the Acquisition Indebtedness restrict BEC Funding II, LLC 's business activities to holding and servicing the transition property and issuing the notes and relatedactivities.  The organizational documents and documentation related to the Acquisition Indebtedness also require BEC Funding II, LLC to be operated in a manner intended to reduce the risk that it would be consolidated into Boston Edison's bankruptcy estate ifBoston Edison ever became a debtor in a bankruptcy case.

The assets and revenues of BEC Funding II, LLC, including without limitation, the transition property, are owned solely by BEC Funding II, LLC and are not available to creditors of Boston Edison nor NSTAR, and the transition propertyand other debt collateral will not be an asset of Boston Edison nor NSTAR.

Certain other restrictions apply with respect to BEC Funding II, LLC's ability to consolidate with or merge into another entity, and/or transfer or convey property to another entity.

Basis of Presentation

The financial statements present BEC Funding II, LLC's results of operations and its financial condition as it operates as a subsidiary of Boston Edison.  The financial statements presented may not be indicative of the result thatwould have been achieved had BEC Funding II, LLC operated as an unaffiliated entity.

B)  Summary of Significant Accounting Policies

Income taxes

BEC Funding II, LLC is organized as a single member limited liability company.  Boston Edison Company owns all of the outstanding membership interests of BEC Funding II, LLC.  For financial reporting purposes, BEC Funding II,LLC has been treated as a taxable entity and has accounted for incomes taxes using the separate return method.

Deferred costs

Debt issuance costs associated with the issuance of the notes and the certificates, to the extent allocable to BEC Funding II, LLC, were deferred on the accompanying financial statements and are being amortized to interest expenseratably over the life of the notes.

Use of Estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure ofcontingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.

C)   Related Parties

BEC Funding II, LLC does not have any employees, but Boston Edison, through NSTAR Electric and Gas Co. (an affiliate), provides administrative services and office space pursuant to an administration agreement.  BEC Funding II, LLCpays Boston Edison an annual administrative fee of $29,522.  Services are provided to BEC Funding II, LLC from Boston Edison in accordance with guidelines issued by the MDTE relative to transactions between regulated entities and unregulated affiliatedentities.  Boston Edison also acts as servicer of transition property pursuant to a contract with BEC Funding II, LLC. BEC Funding II, LLC pays Boston Edison an annual servicing fee of $132,750.   As of June 30, 2005, transition property receivable, duefrom Boston Edison, amounted to $252,465,433.

D)   Long-Term Debt

On March 1, 2005, the Trust issued $674,500,000 of Rate Reduction Certificates.  The certificates represent fractional undivided beneficial interests in each of the corresponding classes of notes issued by BEC Funding II, LLC andCEC Funding, LLC.    BEC Funding II, LLC issued $265.5 million of notes, and CEC Funding, LLC issued $409 million of notes.  BEC Funding II, LLC issued its notes in exchange for the net proceeds from the sale of $265,500,000 of the certificates. Each class of BEC Funding II, LLC notes and CEC Funding, LLC notes has the same interest rate, scheduled final distribution date and final maturity date as the related class of certificates issued by the Trust.  Taken together, the BEC Funding II, LLC notes andCEC Funding, LLC notes corresponding to a class of certificates have the same aggregate principal amount and expected amortization schedule as the related class of certificates.  The notes and certificates consist of four classes.  The four classes of notesissued by BEC Funding II, LLC, have the following initial principal amounts, bear the interest rates and have the scheduled maturity and final maturity dates as set forth in the table below.
| Class                       |     | Principal Amount                   |     | InterestRate      |     | Scheduled MaturityDate |     | Final MaturityDate |
|-----------------------------|--------------------|------------------------------------|--------------------|-------------------|--------------------|------------------------|--------------------|--------------------|
|                        |     |                               |     |              |     |                   |     |               |
| A-1                         |     | $  42,997,000            |     | 3.40%             |     | 9/15/06                |     | 9/15/08            |
| A-2                         |     | 60,978,000                         |     | 3.78%             |     | 9/15/08                |     | 9/15/10            |
| A-3                         |     | 104,619,000                        |     | 4.13%             |     | 9/15/11                |     | 9/15/13            |
|     A-4 |     |     56,906,000 |     |   4.40% |     | 3/15/13                |     | 3/15/15            |
|                        |     | $265,500,000 =========             |               |              |               |                   |               |               |

 

The scheduled maturity date for a class of notes is the date by which BEC Funding II, LLC expects to distribute in full all interest on and principal of that class of notes.  The final maturity date for a class of notes is thelegal maturity date of that class.

Long-term debt redemptions due during the years ended December 31st in each of the next five years are scheduled as follows:
| 2005       | $                  | 13,008,987            |
|------------|--------------------|-----------------------|
| 2006       |     | 37,211,556            |
| 2007       |     | 32,229,170            |
| 2008       |     | 33,408,131            |
| 2009       |     | 33,144,139            |
| Thereafter |               | 116,498,017           |
| Total      | $                  | 265,500,000 ========= |
|       |               |                  |

Interest

Interest on each class of notes accrues from its issuance date at the interest rate set forth in the table above.  Beginning September 15, 2005, BEC Funding II, LLC is required to pay interest semiannually on March 15 and September15 (or, if the payment date is not a business day, the following business day) of each year, to the Trust.  BEC Funding II, LLC will pay interest on the notes prior to paying principal of the notes.

On each interest payment date, BEC Funding II, LLC will pay interest as follows:
| -   |     | if there has been a payment default, any unpaid interest payable on any prior payment dates, together with interest on any of the unpaid interest; and                                                                                                                                                                                                |
|---------------|--------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| -   |     | accrued interest on the principal balance of each class of notes as of the close of business on the preceding payment date or the date of the original issuance of the class of notes if applicable, after giving effect to all paymentsmade on the preceding payment date, or the date of the original issuance of the class of notes if applicable. |

 

If there is a shortfall in the amounts necessary to make these payments, the note trustee will distribute interest pro rata to each class of notes based on the amount of interest owed on the note of each such class.  BEC FundingII, LLC will calculate interest on the basis of a 360-day year of twelve 30-day months.

Principal

After paying interest as described above, BEC Funding II, LLC will pay any principal on each payment date as follows:

 
| 1.    |     | To the holders of the A-1 notes, until the principal balance of that class has been reduced to zero

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
|----------------------|--------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| 2.                   |               | To the holders of the A-2 notes, until the principal balance of that class has been reduced to zero;

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |
| 3.                   |               | To the holders of the A-3 notes, until the principal balance of that class has been reduced to zero;

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |
| 4.                   |               | To the holders of the A-4 notes, until the principal balance of that class has been reduced to zero.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |
|                 |     | BEC Funding II, LLC will not, however, pay principal on a payment date on any class of notes if making the payment would reduce the principal balance of a class to an amount lower than that specified in the expected amortizationschedule for that class on that payment date, except in the case of an optional or mandatory redemption.  If an event of default under the note indenture has occurred and is continuing, the note trustee may declare the unpaid principal amount of all outstandingnotes and accrued interest to be due and payable.  Payments of principal due and payable on the notes as a result of an event of default, or upon final maturity, will be paid pro rata based on the outstanding principal amount of the notes of eachclass.

  |
|                 |               | There can be no assurance that the principal balances of the classes of notes receivable and the related classes of notes outstanding will be reduced at the rates indicated in the table above.  The actual rates of reduction inclass principal balances may be slower (but cannot be faster) than those indicated in the table.

                                                                                                                                                                                                                                                                                                                                                                                                                                          |
|                 |               | The note trustee has established several collection accounts to hold amounts remitted by the servicer of the property securing the notes.  The notes are secured by transition property of BEC Funding II, LLC, which is the right toassess and collect all revenues arising from a portion, which may become all, of the transition charge included in the bills of all classes of retail customers of Boston Edison's electric distribution system within its geographical service territory as in effect onJuly 1, 1997.  This portion of the transition charge, which is a usage-based, per kilowatt-hour charge, is referred to as the RTC.  The June 2005 RTC charge was 0.3256 cents per kilowatt-hour.

                                                    |
|                 |               | To secure the payment of interest on and principal of the notes, BEC Funding II, LLC has granted to the note trustee a security interest in all of BEC Funding II, LLC's right, title and interest in the transition property and certainrelated agreements.  The notes also contain certain provisions and or restrictions with respect to redemption and default.

                                                                                                                                                                                                                                                                                                                                                                                                         |

To satisfy its debt service requirements, BEC Funding II, LLC’s servicer, Boston Edison, remits to the Bank of New York (Note Trustee) daily for RTC charges collected based on the average day outstanding for accounts receivable(approximately 41 days).  Such funds held by the Note Trustee are restricted in their ultimate use for the debt service of BEC Funding II, LLC.  The total remittances by Boston Edison for the period March 1, 2005 (Date of operation) to June 30, 2005 was$10,732,841.  For financial reporting purposes, this amount held by the Note trustee is netted first against any outstanding accrued interest and then against the current portion of debt.  The amount remitted that represents debt principal payments was$7,214,205.

 

The transition property sold to BEC Funding II, LLC is pledged as collateral for the notes, as well as restricted cash in the Capital Subaccount at June 30, 2005 of $1,327,500.  BEC Funding II, LLC is required to maintainrestricted cash pledged as collateral for the notes in an amount equal to .5% of the initial principal amount of the notes.

Member’s Equity

On March 1, 2005, Boston Edison provided $1,327,500 as a member contribution to BEC Funding II, LLC.  This amount is equal to 1/2 of 1% of the initial principal amount of the notes and is the capital level required to be maintainedunder the note indenture.

Item 2.   Management's Discussion and Analysis of Financial Condition and Results of Operations

The following analysis of BEC Funding II, LLC's financial condition and results of operations is in an abbreviated format pursuant to Instruction H of Form 10-Q.  Such analysis should be read in conjunction with the FinancialStatements included herein.

BEC Funding II, LLC is a special purpose, limited liability company. Boston Edison Company ("Boston Edison"), a provider of electric distribution services, is a wholly owned subsidiary of NSTAR and owns all of the outstanding membershipinterests.  BEC Funding II, LLC had no activities in the period October 13, 2004 to March 1, 2005.

BEC Funding II, LLC was organized on October 13, 2004 under the laws of the State of Delaware for the sole purpose of acquiring and holding transition property and issuing notes secured by the transition property.  The transitionproperty is a property right created under Massachusetts law that includes the right to access and collect a non-bypassable charge, called an RTC charge, from customers of Boston Edison.  The acquisition of such transition property was accomplished by BECFunding II, LLC issuing $265,500,000 of notes to Massachusetts RRB Special Purpose Trust 2005-1 on March 1, 2005.  The notes were issued under an indenture between BEC Funding II, LLC and the Bank of New York, as note trustee (the "Note Trustee").

The financial statements present BEC Funding II, LLC's results of operations and its financial condition as it operated as a subsidiary of Boston Edison.  The financial statements presented may not be indicative of the results thatwould have been achieved had BEC Funding II, LLC operated as an unaffiliated entity.

The Massachusetts RRB Special Purpose Trust 2005-1 was formed on January 26, 2005, and issued rate reduction certificates in the amount of $674,500,000 on March 1, 2005.  The certificates represent fractional undivided beneficialinterests in each of the corresponding classes of notes issued by BEC Funding II, LLC and CEC Funding, LLC.  BEC Funding II, LLC issued $265.5 million of notes, and CEC Funding, LLC issued $409 million of notes.  Upon receipt of the net proceeds from theissuance of the notes to Massachusetts RRB Special Purpose Trust 2005-1, BEC Funding II, LLC remitted net proceeds of $263,578,825 to Boston Edison in exchange for the transition property.  For both the three months ended June 30, 2005 and the period from March1, 2005 (Date of operation) to June 30, 2005, Boston Edison has remitted $10,732,841 to BEC Funding II, LLC for RTC charges collected.  As of March 31, 2005, Boston Edison had not remitted any funds to BEC Funding II, LLC for RTC charges collected.  BostonEdison remits funds based on the average day outstanding for accounts receivable.  For Boston Edison, the average days outstanding approximates 41 days.  Such funds are held by the Note Trustee and are restricted in their ultimate use for the debt serviceof BEC Funding II, LLC.

BEC Funding II, LLC is limited by its organizational documents from engaging in any activities other than owning the transition property, issuing the notes secured by the transition property  and other limited collateral, andactivities related thereto.  Accordingly, income statement effects were limited primarily to income generated from the transition property, interest expense on the notes and incidental interest income.  Massachusetts RRB Special Purpose Trust 2005-1 islimited by its organizational documents from engaging in any activities other than owning the notes and the notes issued by CEC Funding, LLC, issuing the rate reduction certificates secured by the notes, and activities related thereto.  Accordingly, incomestatement effects were limited primarily to income generated from the notes and interest expense on the certificates.

The indenture contains covenants that require the maintenance of specified collateral deposits in proportion to the aggregate principal amount of the notes.  As of June 30, 2005, BEC Funding II, LLC was in compliance with suchcovenants.

Item 3.   Quantitative and Qualitative Disclosure About Market Risk

Omitted with respect to the registrant pursuant to Instruction H of Form 10-Q.

Part II - Other Information

Item 1.   Legal Proceedings

None

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds

None

Item 3.   Defaults Upon Senior Securities

Omitted with respect to the registrant pursuant to Instruction H of Form 10-Q.

Item 4.   Submission of Matters to a Vote of Security Holders

Omitted with respect to the registrant pursuant to Instruction H of Form 10-Q.

Item 5.   Other Information

BEC Funding II, LLC has included as exhibits to this report on Form 10-Q the following information in respect of the notes and the certificates: April 2005, May 2005 and June 2005 Monthly Servicer Certificates.

Item 6.   Exhibits
| a)   | The following designated exhibits are filed herewith:

  |
|----------------|---------------------------------------------------------------|
|           | Exhibit                                             | 1.1  |  -  |    | Underwriting Agreement (incorporated by reference to the same titled exhibit to the registrant's Form 8-K filed with the Commission on March 7, 2005) |
|           |                                                          |   |   |    |   |
|           | Exhibit                                             | 3.1    |  -  |    | Certification of Formation of the Registrant (incorporated by reference to the same titled exhibit to the registrant's Registration Statement on Form S-3, File No. 333-120164) |
|           |                                                          |   |   |   |   |
|           |                                                          | 3.2    |   |   | Limited Liability Company Agreement of the Registrant (incorporated by reference to the same titled exhibit to the registrant's Registration Statement on Form S-3, File No. 333-120164) |
|           |                                                          |   |   |   |   |
|           | Exhibit                                             | 4.1    |  -  |    | Note Indenture (incorporated by reference to the same titled exhibit to the registrant's Form 8-K filed with the Commission on March 7, 2005) |
|           |                                                          |   |   |   |   |
|           |                                                          | 4.2    |  -  |   | Certificate Indenture (incorporated by reference to the same titled exhibit to the registrant's Form 8-K filed with the Commission on March 7, 2005) |
|           |                                                          |   |   |   |   |
|           |                                                          | 4.3 |  -  |   | Declaration of Trust (incorporated by reference to the same titled exhibit to the registrant's Form 8-K filed with the Commission on March 7, 2005) |
|           |                                                          |   |   |   |   |
|           | Exhibit                                             | 10.1   |  -  |    | Transition Property Purchase and Sale Agreement (incorporated by reference to the same titled to the registrant's Form 8-K filed with the Commission March 7, 2005) |
|           |                                                          |   |   |   |   |
|           |                                                          | 10.2   |  -  |   | Transition Property Servicing Agreement (incorporated by reference to the same titled exhibit to the registrant's Form 8-K filed with the Commission on March 7, 2005) |
|           |                                                          |   |   |   |   |
|           |                                                          | 10.3 |  -  |   | Note Purchase Agreement (incorporated by reference to the same titled exhibit to the registrant's Form 8-K filed with the Commission on March 7, 2005) |
|           |                                                          |   |   |   |   |
|           |                                                          | 10.4 |  -  |    | Administration Agreement (incorporated by reference to the same titled exhibit to the registrant's Form 8-K filed with the Commission on March 7, 2005) |
|           |                                                          |   |   |   |   |
|           |                                                          | 10.5   |  -  |   | Fee and Indemnity Agreement (incorporated by reference to the same titled exhibit to the registrant's Form 8-K filed with the Commission on March 7, 2005) |
|           |                                                          |   |   |   |   |
|           | Exhibit                                                       | 31.1   |  -  |    | Rule 13a-14 Certifications (filed herewith) |
|           |                                                          |   |   |   |   |
|           |                                                          | 31.1   |  -  |    | Certification of Chief Executive Officer of BEC Funding II, LLC pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|           |                                                          |   |   |   |   |
|           |                                                          | 31.2   |  -  |    | Certification of Chief Financial Officer of BEC Funding II, LLC pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|           |                                                          |   |   |   |   |
|           | Exhibit                                                       | 32   |  -  |    | Section 1350 Certifications (filed herewith) |
|           |                                                          |   |   |   |   |
|           |                                                          | 32.1   |  -  |    | Certification of Chief Executive Officer of BEC Funding II, LLC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|           |                                                          |   |   |   |   |
|           |                                                          | 32.2   |  -  |    | Certification of Chief Financial Officer of BEC Funding II, LLC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|           |                                                          |   |   |   |   |
|           | Exhibit                                                       | 99.1   |  -  |    | April 2005 Monthly Servicer Certificate (filed herewith) |
|           |                                                          |   |   |   |   |
|           |                                                          | 99.2   |  -  |    | May 2005 Monthly Servicer Certificate (filed herewith) |
|           |                                                          |   |   |   |   |
|           |                                                          | 99.3   |  -  |    | June 2005 Monthly Servicer Certificate (filed herewith) |
|           |                                                          |   |   |   |   |
|           |                                                          |   |   |   |   |

 

**SIGNATURE**

**** ****

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

 

|                                                         |         |                                                                                                                                                                                                                     |
|-----------------------------------------------------------------------------|--------------------------------------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                         |         |                                                                                                                                                                                                                     |
|                                                              |                                       |             BEC Funding II, LLC                                                                                 |
|                                                              |         | (Registrant)                                                                                                                                                                                                             |
|                                                              |
|                                                              |
|                                                              |
|                                                              |
|                                                         |
| Date: August 2, 2005           |              | By:  /s/ R. J. WEAFER, JR.                               |
|                                                              |              | Robert J. Weafer, Jr.*Vice President, Controller and Chief Accounting Officer*                                                                                                                                           |