Quarterly Servicer's Certificate
|
California Infrastructure and Economic Development Bank Special Purpose Trust PG&E-1 |
||||||||||||
|
$2,901,000,000 Rate Reduction Certificates, Series 1997-1 |
||||||||||||
|
Pursuant to Section 4.01(d)(ii) of the Transition Property Servicing Agreement dated as of December 8, 1997 (the "Transition Property Servicing Agreement") between Pacific Gas and Electric Company, as Servicer and PG&E Funding LLC, as Note Issuer, the Ser |
||||||||||||
|
Capitalized terms used in the Quarterly Servicer's Certificate (the "Quarterly Certificate") have their respective meanings as set forth in the Agreement. References herein to certain sections and subsections are references to the respective sections of |
||||||||||||
|
4th QUARTER 2004 |
||||||||||||
|
Collection Periods: September 2004, October 2004, November 2004 |
||||||||||||
|
Distribution Date: December 25, 2004 |
||||||||||||
|
1. |
Collections Allocable and Aggregate Amounts Available for the Current Distribution Date: |
|||||||||||
|
i. |
Remittances for the September '04 Collection Period |
$35,816,103.00 |
||||||||||
|
ii. |
Remittances for the October '04 Collection Period |
$33,648,145.00 |
||||||||||
|
iii. |
Remittances for the November '04 Collection Period |
$30,838,982.00 |
||||||||||
|
iv. |
Net Earnings on Collection Account |
$477,628.80 |
||||||||||
|
v. |
General Sub-Account Balance |
$100,780,858.80 |
||||||||||
|
|
vi. |
Reserve Sub-Account Balance |
$31,438,063.98 |
|||||||||
|
vii. |
Overcollateralization Sub-Account Balance |
$9,790,875.00 |
||||||||||
|
viii. |
Capital Sub-Account Balance (less $100K) |
$14,405,000.00 |
||||||||||
|
ix. |
Collection Account Balance |
$156,414,797.78 |
||||||||||
|
2. |
Outstanding Principal Balance and Collection Account Balance as of Prior Distribution Date: |
|||||||||||
|
i. |
Class A-1 Principal Balance |
$0.00 |
||||||||||
|
ii. |
Class A-2 Principal Balance |
$0.00 |
||||||||||
|
iii. |
Class A-3 Principal Balance |
$0.00 |
||||||||||
|
iv. |
Class A-4 Principal Balance |
$0.00 |
||||||||||
|
v. |
Class A-5 Principal Balance |
$0.00 |
||||||||||
|
vi. |
Class A-6 Principal Balance |
$0.00 |
||||||||||
|
vii. |
Class A-7 Principal Balance |
$546,689,411.00 |
||||||||||
|
viii. |
Class A-8 Principal Balance |
$400,000,000.00 |
||||||||||
|
ix. |
Rate Reduction Certificate Principal Balance |
$946,689,411.00 |
||||||||||
|
x. |
Reserve Sub-Account Balance |
$31,438,063.98 |
||||||||||
|
xi. |
Overcollateralization Sub-Account Balance |
$9,790,875.00 |
||||||||||
|
xii. |
Capital Sub-Account Balance |
$14,405,000.00 |
||||||||||
|
3. |
Required Funding/Payments as of Current Distribution Date: |
|||||||||||
|
i. |
Projected Class A-1 Certificate Balance |
$0.00 |
||||||||||
|
ii. |
Projected Class A-2 Certificate Balance |
$0.00 |
||||||||||
|
iii. |
Projected Class A-3 Certificate Balance |
$0.00 |
||||||||||
|
iv. |
Projected Class A-4 Certificate Balance |
$0.00 |
||||||||||
|
v. |
Projected Class A-5 Certificate Balance |
$0.00 |
||||||||||
|
vi. |
Projected Class A-6 Certificate Balance |
$0.00 |
||||||||||
|
vii. |
Projected Class A-7 Certificate Balance |
$470,300,000.00 |
||||||||||
|
viii. |
Projected Class A-8 Certificate Balance |
$400,000,000.00 |
||||||||||
|
ix. |
Projected Class A Certificate Balance |
$870,300,000.00 |
||||||||||
|
x. |
Required Class A-1 Coupon |
$0.00 |
||||||||||
|
xi. |
Required Class A-2 Coupon |
$0.00 |
||||||||||
|
xii. |
Required Class A-3 Coupon |
$0.00 |
||||||||||
|
xiii. |
Required Class A-4 Coupon |
$0.00 |
||||||||||
|
xiv. |
Required Class A-5 Coupon |
$0.00 |
||||||||||
|
xv. |
Required Class A-6 Coupon |
$0.00 |
||||||||||
|
xvi. |
Required Class A-7 Coupon |
$8,774,365.05 |
||||||||||
|
xvii. |
Required Class A-8 Coupon |
$6,480,000.00 |
||||||||||
|
xviii. |
Required Overcollateralization Funding |
$362,625.00 |
||||||||||
|
xix. |
Required Capital Sub-Account Funding |
$0.00 |
||||||||||
|
4. |
Allocation of Remittances as of Current Distribution Date Pursuant to 8.02(d) of Indenture: |
|||||||||||
|
i. |
Note, Delaware and Certificate Trustee Fees |
$1,083.33 |
||||||||||
|
ii. |
Quarterly Servicing Fee |
$591,680.88 |
||||||||||
|
iii. |
Quarterly Administration Fee |
$25,000.00 |
||||||||||
|
iv. |
Operating Expenses (subject to $100,000 cap) |
$14,166.92 |
||||||||||
|
v. |
Quarterly Interest |
$15,254,365.05 |
||||||||||
|
1. |
Class A-1 Certificate Coupon Payment |
$0.00 |
||||||||||
|
2. |
Class A-2 Certificate Coupon Payment |
$0.00 |
||||||||||
|
3. |
Class A-3 Certificate Coupon Payment |
$0.00 |
||||||||||
|
4. |
Class A-4 Certificate Coupon Payment |
$0.00 |
||||||||||
|
5. |
Class A-5 Certificate Coupon Payment |
$0.00 |
||||||||||
|
6. |
Class A-6 Certificate Coupon Payment |
$0.00 |
||||||||||
|
7. |
Class A-7 Certificate Coupon Payment |
$8,774,365.05 |
||||||||||
|
8. |
Class A-8 Certificate Coupon Payment |
$6,480,000.00 |
||||||||||
|
vi. |
Principal Due and Payable |
$0.00 |
||||||||||
|
vii. |
Quarterly Principal |
$76,389,411.00 |
||||||||||
|
1. |
Class A-1 Certificate Principal Payment |
$0.00 |
||||||||||
|
2. |
Class A-2 Certificate Principal Payment |
$0.00 |
||||||||||
|
3. |
Class A-3 Certificate Principal Payment |
$0.00 |
||||||||||
|
4. |
Class A-4 Certificate Principal Payment |
$0.00 |
||||||||||
|
5. |
Class A-5 Certificate Principal Payment |
$0.00 |
||||||||||
|
6. |
Class A-6 Certificate Principal Payment |
$0.00 |
||||||||||
|
7. |
Class A-7 Certificate Principal Payment |
$76,389,411.00 |
||||||||||
|
8. |
Class A-8 Certificate Principal Payment |
$0.00 |
||||||||||
|
viii. |
Operating Expenses (in excess of $100,000) |
$0.00 |
||||||||||
|
ix. |
Funding of Overcollateralization Sub-Account (to required level) |
$362,625.00 |
||||||||||
|
x. |
Funding of Capital Sub-Account (to required level) |
$0.00 |
||||||||||
|
xi. |
Net Earnings Released to Note Issuer |
$477,628.80 |
||||||||||
|
xii. |
Released to Note Issuer upon Series Retirement: Overcollateralization Sub-Account |
$0.00 |
||||||||||
|
xiii. |
Released to Note Issuer upon Series Retirement: Capital Sub-Account |
$0.00 |
||||||||||
|
xiv. |
Deposits to Reserve Sub-Account |
$7,664,897.82 |
||||||||||
|
xv. |
Released to Note Issuer upon Series Retirement: Collection Account |
$0.00 |
||||||||||
|
5. |
Outstanding Principal Balance and Collection Account Balance as of current distribution date: |
|||||||||||
|
(after giving effect to payments to be made on such distribution date): |
||||||||||||
|
i. |
Class A-1 Principal Balance |
$0.00 |
||||||||||
|
ii. |
Class A-2 Principal Balance |
$0.00 |
||||||||||
|
iii. |
Class A-3 Principal Balance |
$0.00 |
||||||||||
|
iv. |
Class A-4 Principal Balance |
$0.00 |
||||||||||
|
v. |
Class A-5 Principal Balance |
$0.00 |
||||||||||
|
vi. |
Class A-6 Principal Balance |
$0.00 |
||||||||||
|
vii. |
Class A-7 Principal Balance |
$470,300,000.00 |
||||||||||
|
viii. |
Class A-8 Principal Balance |
$400,000,000.00 |
||||||||||
|
ix. |
Rate Reduction Certificate Principal Balance |
$870,300,000.00 |
||||||||||
|
x. |
Reserve Sub-Account Balance |
$39,102,961.80 |
||||||||||
|
xi. |
Overcollateralization Sub-Account Balance |
$10,153,500.00 |
||||||||||
|
xii. |
Capital Sub-Account Balance |
$14,405,000.00 |
||||||||||
|
6. |
Sub-Account Draws as of Current Distribution Date (if applicable, pursuant to Section 8.02(e) of Indenture): |
|||||||||||
|
i. |
Reserve Sub-Account |
$0.00 |
||||||||||
|
ii. |
Overcollateralization Sub-Account |
$0.00 |
||||||||||
|
iii. |
Capital Sub-Account |
$0.00 |
||||||||||
|
iv. |
Total Draws |
$0.00 |
||||||||||
|
7. |
Shortfalls In Interest and Principal Payments as of Current Distribution Date: |
|||||||||||
|
i. |
Quarterly Interest |
$0.00 |
||||||||||
|
1. |
Class A-1 Certificate Coupon Payment |
$0.00 |
||||||||||
|
2. |
Class A-2 Certificate Coupon Payment |
$0.00 |
||||||||||
|
3. |
Class A-3 Certificate Coupon Payment |
$0.00 |
||||||||||
|
4. |
Class A-4 Certificate Coupon Payment |
$0.00 |
||||||||||
|
5. |
Class A-5 Certificate Coupon Payment |
$0.00 |
||||||||||
|
6. |
Class A-6 Certificate Coupon Payment |
$0.00 |
||||||||||
|
7. |
Class A-7 Certificate Coupon Payment |
$0.00 |
||||||||||
|
8. |
Class A-8 Certificate Coupon Payment |
$0.00 |
||||||||||
|
ii. |
Quarterly Principal |
$0.00 |
||||||||||
|
1. |
Class A-1 Certificate Principal Payment |
$0.00 |
||||||||||
|
2. |
Class A-2 Certificate Principal Payment |
$0.00 |
||||||||||
|
3. |
Class A-3 Certificate Principal Payment |
$0.00 |
||||||||||
|
4. |
Class A-4 Certificate Principal Payment |
$0.00 |
||||||||||
|
5. |
Class A-5 Certificate Principal Payment |
$0.00 |
||||||||||
|
6. |
Class A-6 Certificate Principal Payment |
$0.00 |
||||||||||
|
7. |
Class A-7 Certificate Principal Payment |
$0.00 |
||||||||||
|
8. |
Class A-8 Certificate Principal Payment |
$0.00 |
||||||||||
|
8. |
Shortfalls in Required Sub-Account Levels as of Current Distribution Date: |
|||||||||||
|
i. |
Overcollateralization Sub-Account |
$0.00 |
||||||||||
|
ii. |
Capital Sub-Account |
$0.00 |
||||||||||
|
9 |
Distributions of Principal per $1,000 of Original Principal Amount as of Current Distribution Date: |
|||||||||||
|
Principal Payment |
||||||||||||
|
|
per $1,000 of |
|||||||||||
|
Original Principal |
Outstanding Balance |
Principal Payment |
Orig. Principal Amt. |
|||||||||
|
[A] |
[B] |
[C] |
[C/A x 1,000] |
|||||||||
|
i. |
Class A-1 |
$0.00 |
$0.00 |
$0.00 |
$0.000000 |
|||||||
|
ii. |
Class A-2 |
$0.00 |
$0.00 |
$0.00 |
$0.000000 |
|||||||
|
iii. |
Class A-3 |
$0.00 |
$0.00 |
$0.00 |
$0.000000 |
|||||||
|
iv. |
Class A-4 |
$0.00 |
$0.00 |
$0.00 |
$0.000000 |
|||||||
|
v. |
Class A-5 |
$0.00 |
$0.00 |
$0.00 |
$0.000000 |
|||||||
|
vi. |
Class A-6 |
$0.00 |
$0.00 |
$0.00 |
$0.000000 |
|||||||
|
vii. |
Class A-7 |
$866,000,000.00 |
$546,689,411.00 |
$76,389,411.00 |
$88.209482 |
|||||||
|
viii. |
Class A-8 |
$400,000,000.00 |
$400,000,000.00 |
$0.00 |
$0.000000 |
|||||||
|
$1,266,000,000.00 |
$946,689,411.00 |
$76,389,411.00 |
||||||||||
|
10. |
Distributions of Interest per $1,000 of Original Principal Amount as of Current Distribution date: |
|||||||||||
|
Interest Payment |
||||||||||||
|
|
per $1,000 of |
|||||||||||
|
Original Principal |
Outstanding Balance |
Interest Payment |
Orig. Principal Amt. |
|||||||||
|
[A] |
[B] |
[C] |
[C/A x 1,000] |
|||||||||
|
i. |
Class A-1 |
$0.00 |
$0.00 |
$0.00 |
$0.000000 |
|||||||
|
ii. |
Class A-2 |
$0.00 |
$0.00 |
$0.00 |
$0.000000 |
|||||||
|
iii. |
Class A-3 |
$0.00 |
$0.00 |
$0.00 |
$0.000000 |
|||||||
|
iv. |
Class A-4 |
$0.00 |
$0.00 |
$0.00 |
$0.000000 |
|||||||
|
v. |
Class A-5 |
$0.00 |
$0.00 |
$0.00 |
$0.000000 |
|||||||
|
vi. |
Class A-6 |
$0.00 |
$0.00 |
$0.00 |
$0.000000 |
|||||||
|
vii. |
Class A-7 |
$866,000,000.00 |
$546,689,411.00 |
$8,774,365.05 |
$10.132061 |
|||||||
|
viii. |
Class A-8 |
$400,000,000.00 |
$400,000,000.00 |
$6,480,000.00 |
$16.200000 |
|||||||
|
$1,266,000,000.00 |
$946,689,411.00 |
$15,254,365.05 |
||||||||||
|
IN WITNESS HEREOF, the undersigned has duly executed and delivered this Quarterly Servicer's Certificate |
||||||||||||
|
this 16th day of December 2004 . |
||||||||||||
|
PACIFIC GAS AND ELECTRIC COMPANY, as Servicer |
||||||||||||
|
by: /s/ Xxxxxxx X. Xxxxxxxx |
||||||||||||
|
Xxxxxxx X. Xxxxxxxx |
||||||||||||
|
Assistant Treasurer |
||||||||||||
