SEMI-ANNUAL SERVICER’S CERTIFICATE
EXHIBIT 99.1
SEMI-ANNUAL SERVICER’S CERTIFICATE
Dated as of January 9, 2023
Pursuant to Section 4.01(c)(ii) of the Recovery Property Servicing Agreement, dated as of November 12, 2021 (the “Servicing Agreement”), between, PACIFIC GAS AND ELECTRIC COMPANY, a California corporation, as Servicer (the “Servicer”), and PG&E RECOVERY FUNDING LLC, as Issuer (the “Issuer”), the Servicer does hereby certify, for the January 15, 2023 Payment Date (the “Current Payment Date”), as follows:
Capitalized terms used herein have their respective meanings as set forth in the Indenture. References herein to certain sections and subsections are references to the respective sections of the Servicing Agreement or the Indenture, as the context indicates.
Collection Periods: July 15, 2022 to January 14, 2023
Payment Date: January 15, 2023
| 1. | Collections Allocable and Aggregate Amounts Available for the Current Payment Date:1 | ||||||||||
| Fixed Recovery Charge Remittances | |||||||||||
| a. | Estimated Fixed Recovery Charges Remitted for July Collection Period | $ 3,955,387.86 | |||||||||
| b. | Estimated Fixed Recovery Charges Remitted for August Collection Period | 6,617,530.17 | |||||||||
| c. | Estimated Fixed Recovery Charges Remitted for September Collection Period | 7,578,616.77 | |||||||||
| d. | Estimated Fixed Recovery Charges Remitted for October Collection Period | 7,429,019.90 | |||||||||
| e. | Estimated Fixed Recovery Charges Remitted for November Collection Period | 7,802,709.87 | |||||||||
| f. | Estimated Fixed Recovery Charges Remitted for December Collection Period | 6,831,594.19 | |||||||||
| g. | Estimated Fixed Recovery Charges Remitted for January Collection Period2 | 2,893,222.35 | |||||||||
| i. | Total Estimated Fixed Recovery Charge Remittances | $ 43,108,081.11 | |||||||||
| ii. | Investment Earnings on Collection Account | ||||||||||
iii. Investment Earnings on Capital Subaccount iv. Investment Earnings on Excess Funds Subaccount v. Investment Earnings on General Subaccount | $ 48,144.00 2,858.00 237,779.66 | ||||||||||
| vi. | General Subaccount Balance (sum of i and v above) | 43,345,860.77 | |||||||||
| vii. | Excess Funds Subaccount Balance | 757,104.00 | |||||||||
| viii. | Capital Subaccount Balance | 4,305,278.74 | |||||||||
| ix. | Collection Account Balance (sum of vi -viii above) | $ 48,408,243.56 | |||||||||
| 2. | Outstanding Amounts as of Prior Payment Date: | ||||||||||
| i. | Tranche A-1 Outstanding Amount | $ 247,761,315.54 | |||||||||
| ii. | Tranche A-2 Outstanding Amount | 160,309,000.00 | |||||||||
| iii. | Tranche A-3 Outstanding Amount | 433,963,000.00 | |||||||||
| iv. | Aggregate Outstanding Amount of all Tranches of Recovery Bonds | 842,033,315.54 | |||||||||
| 3. | Required Funding/Payments as of Current Payment Date: | $ 23,289,855.90 | |||||||||
| Principal | Principal Due | ||||||||||
| i. | Tranche A-1 | $ 13,530,457.77 | |||||||||
| ii. | Tranche A-2 | - | |||||||||
| iii. | Tranche A-3 | - | |||||||||
| iv. | For all Tranches of Recovery Bonds: | $ 13,530,457.77 | |||||||||
1 Based upon Estimated Fixed Recovery Charges remitted during Collection Period (i.e., Estimated Fixed Recovery Charges remitted within two Servicer Business Days of deemed collection date).
2Does not include reconciliation amounts calculated for the Reconciliation Period for such Collection Period, which will be settled in the month following such Collection Period.
| Interest Tranche | Interest Rate | Days in Interest Period | Principal Balance | Interest Due | |||||||||||||||||||
| v. Tranche A-1 | 1.460% | 180 | $ 247,761,316.00 | $ 1,808,657.60 | |||||||||||||||||||
| vi. Tranche A-2 | 2.280% | 180 | 160,309,000.00 | 1,827,522.60 | |||||||||||||||||||
| vii. Tranche A-3 | 2.822% | 180 | 433,963,000.00 | 6,123,217.93 | |||||||||||||||||||
| viii. | For all Tranches of Recovery Bonds: | $ 9,759,398.13 | |||||||||||||||||||||
| Required Level | Funding Required | ||||||||||||||||||||||
| ix. Capital Subaccount | $ 4,301,998.68 | - | |||||||||||||||||||||
| 4. | Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture3 | ||||||||||||||||||||||
| i. | Indenture Trustee Fees and Expenses; Indemnity Amounts | $ 7,725.00 | |||||||||||||||||||||
| ii. | Servicing Fee | 215,100.00 | |||||||||||||||||||||
| iii. | Administration Fee | 37,500.00 | |||||||||||||||||||||
| iv. | Other Ongoing Financing Costs Expenses | 40,000.00 | |||||||||||||||||||||
| v. | Semi-Annual Interest (including any past-due for prior periods) | 9,759,398.13 | |||||||||||||||||||||
| vi. | Return on PG&E Capital Contribution and any remittance of unpaid upfront financing costs | $ 0.00 | |||||||||||||||||||||
| Tranche | Per $1000 of Original Principal Amount | Aggregate | ||||||||||||
| 1. | Tranche A-1 Interest Payment | $ 1,808.66 | $ 1,808,657.60 | |||||||||||
| 2. | Tranche A-2 Interest Payment | 1,827.52 | 1,827,522.60 | |||||||||||
| 3. | Tranche A-3 Interest Payment | 6,123.22 | 6,123,217.93 | 8,266.34 | ||||||||||
| vii. | Principal Due and Payable as a Result of an Event of Default or on Final Maturity Date | $ 842,033,315.54 | ||||||
| Tranche | Per $1000 of Original Principal Amount | Aggregate | |||||||||||||||
| 1. | Tranche A-1 Principal Payment | $ 13,530.46 | $ 13,530,457.77 | ||||||||||||||
| 2. | Tranche A-2 Principal Payment | - | - | ||||||||||||||
| 3. | Tranche A-3 Principal Payment | - | - | ||||||||||||||
| viii. | Semi-Annual Principal | 13,530,457.77 | |||||||||||||||
| ix. | Estimated Deposit to Excess Funds Subaccount | 19,751,404.87 | |||||||||||||||
| x. | Released to Issuer upon Retirement of all Notes | - | |||||||||||||||
| xi. | Aggregate Remittances as of Current Payment Date | $ 43,108,081.11 | |||||||||||||||
3 Subject to $200,000 cap per annum.
| 5. | Subaccount Withdrawals as of Current Payment (if applicable, pursuant to Section 8.02(e) of Indenture: | ||||||||||
| i. | Excess Funds Subaccount | $ - | |||||||||
| ii. | Capital Subaccount | - | |||||||||
| iii. | Total Withdrawals | $ - | |||||||||
| 6. | Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date): | ||||||||||
| i. | Tranche A-1 | $ 234,230,857.77 | |||||||||
| ii. | Tranche A-2 | 160,309,000.00 | |||||||||
| iii. | Tranche A-3 | 433,963,000.00 | |||||||||
| iv. | Aggregate Outstanding Amount of all Tranches of Recovery Bonds: | 828,502,857.77 | |||||||||
| v. | Estimated Excess Funds Subaccount Balance | 19,755,679.87 | |||||||||
| vi. | Capital Subaccount Balance | 4,305,278,74 | |||||||||
| vii. | Estimated Aggregate Collection Account Balance | $ 24,060,958.61 | |||||||||
| 7. | Shortfalls in Interest and Principal Payments as of Current Payment Date | ||||||||||||||||
| i. | Semi-annual Interest | ||||||||||||||||
| Tranche A-1 Interest Payment | $ - | ||||||||||||||||
| Tranche A-2 Interest Payment | - | ||||||||||||||||
| Tranche A-3 Interest Payment | - | ||||||||||||||||
| ii. | Semi-Annual Principal | ||||||||||||||||
| Tranche A-1 Principal Payment | - | ||||||||||||||||
| Tranche A-2 Principal Payment | - | ||||||||||||||||
| Tranche A-3 Principal Payment | - | ||||||||||||||||
| 8. | Shortfalls in Required Subaccount Levels as of Current Payment Date | ||||||||||||||||
| iii. | Capital Subaccount | $ - | |||||||||||||||
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Semi-Annual Servicer’s Certificate as of the date first above written.
SERVICER:
PACIFIC GAS AND ELECTRIC COMPANY,
a California corporation
a California corporation
By: /s/ XXXXXXXX X. XXXXXX
Name: Xxxxxxxx X Xxxxxx
Title: Vice President and Treasurer
Name: Xxxxxxxx X Xxxxxx
Title: Vice President and Treasurer
