1 | Collections Allocable and Aggregate Amounts Available for the Current Payment Date: | ||||||||||
Fixed Recovery Charge Remittances | |||||||||||
a. | Estimated Monthly Fixed Recovery Charges Remitted for January Collection Period | $ 4,104,466.00 | |||||||||
b. | Estimated Monthly Fixed Recovery Charges Remitted for February Collection Period | 3,617,583.00 | |||||||||
c. | Estimated Monthly Fixed Recovery Charges Remitted for March Collection Period | 3,292,710.00 | |||||||||
d. | Estimated Monthly Fixed Recovery Charges Remitted for April Collection Period | 4,413,280.00 | |||||||||
e. | Estimated Monthly Fixed Recovery Charges Remitted for May Collection Period | 4,582,356.00 | |||||||||
f. | Estimated Monthly Fixed Recovery Charges Remitted for June Collection Period | 4,469,037.00 | |||||||||
i. | Total Estimated Fixed Recovery Charge Remittances | $ 24,479,432.00 | |||||||||
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 | $ 112,866.96 538,473.75 312,450.51 | ||||||||||
vi. | General Subaccount Balance (sum of i and v above) | 24,791,882.51 | |||||||||
vii. | Excess Funds Subaccount Balance as of Prior Payment Date | 23,366,532.83 | |||||||||
viii. | Capital Subaccount Balance as of Prior Payment Date | 5,287,206.77 | |||||||||
ix. | Collection Account Balance (sum of vi -vii above) | $48,158,415.34 | |||||||||
2 | Outstanding Amounts as of Prior Payment Date: | ||||||||||
i. | Tranche A-1 Outstanding Amount | $ 175,092,333.00 | |||||||||
ii. | Tranche A-2 Outstanding Amount | 200,000,000.00 | |||||||||
iii. | Tranche A-3 Outstanding Amount | 568,440,000.00 | |||||||||
iv. | Aggregate Outstanding Amount of all Tranches of Recovery Bonds | 943,532,333.00 | |||||||||
3 | Required Funding/Payments as of Current Payment Date: | $ 35,503,234.30 | |||||||||
Principal | Principal Due | ||||||||||
i. | Tranche A-1 | $ 10,096,111.00 | |||||||||
ii. | Tranche A-2 | - | |||||||||
iii. | Tranche A-3 | - | |||||||||
vi. | For all Tranches of Recovery Bonds: | $ | 10,096,111.00 |
Interest Tranche | Interest Rate | Days in Interest Period | Principal Balance | Interest Due | |||||||||||||
vii. Tranche A-1 | 5.045% | 180 | $ 175,092,333.00 | $ 4,416,704.10 | |||||||||||||
viii. Tranche A-2 | 5.256% | 180 | 200,000,000.00 | 5,256,000.00 | |||||||||||||
ix. Tranche A-3 | 5.536% | 180 | 568,440,000.00 | 15,734,419.20 | |||||||||||||
xii. | For all Tranches of Recovery Bonds: | $ 25,407,123.30 | |||||||||||||||
Required Level | Funding Required | ||||||||||||||||
xiii. Capital Subaccount | $4,916,810.00 | - | |||||||||||||||
4 | Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture | ||||||||||||||||
i. | Indenture Trustee Fees and Expenses; Indemnity Amounts | $ 2,587.50 | |||||||||||||||
ii. | Servicing Fee | 245,841.00 | |||||||||||||||
iii. | Administration Fee | 37,500.00 | |||||||||||||||
iv. | Other Ongoing Financing Costs Expenses | 79,500.00 | |||||||||||||||
v. | Semi-Annual Interest (including any past-due for prior periods) | 25,407,123.30 | |||||||||||||||
vi. | Return on PG&E Capital Contribution and any remittance of unpaid upfront financing costs | $ 134,076.38 |
Tranche | Per $1000 of Original Principal Amount | Aggregate | |||||||||
1 | Tranche A-1 Interest Payment | $ 4,416.70 | $ 4,416,704.10 | ||||||||
2 | Tranche A-2 Interest Payment | 5,256.00 | 5,256,000.00 | ||||||||
3 | Tranche A-3 Interest Payment | 15,734.42 | 15,734,419.20 |
vii. | Principal Due and Payable as a Result of an Event of Default or on Final Maturity Date | $ 943,532,333.00 |
Tranche | Per $1000 of Original Principal Amount | Aggregate | ||||||||||||
1 | Tranche A-1 Principal Payment | $ 10,096.11 | $ 10,096,111.00 | |||||||||||
2 | Tranche A-2 Principal Payment | - | - | |||||||||||
3 | Tranche A-3 Principal Payment | - | - | |||||||||||
viii. | Semi-Annual Principal | 10,096,111.00 | ||||||||||||
ix. | Deposit to Excess Funds Subaccount | - | ||||||||||||
x. | Released to Issuer upon Retirement of all Notes | - | ||||||||||||
xi. | Aggregate Remittances as of Current Payment Date | $ 24,479,432.00 |
5 | Subaccount Withdrawals as of Current Payment (if applicable, pursuant to Section 8.02(e) of Indenture: | ||||||||||
i. | Excess Funds Subaccount | $ 11,876,473 | |||||||||
ii. | Capital Subaccount | - | |||||||||
iii. | Total Withdrawals | $ 11,876,473 |
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 | $ 164,996,222.00 | |||||||||
ii. | Tranche A-2 | 200,000,000.00 | |||||||||
iii. | Tranche A-3 | 568,440,000.00 | |||||||||
iv. | Aggregate Outstanding Amount of all Tranches of Recovery Bonds: | 933,436,222.00 | |||||||||
v. | Excess Funds Subaccount Balance | 12,028,533.18 | |||||||||
vi. | Capital Subaccount Balance | 5,400,073.73 | |||||||||
vii. | Aggregate Collection Account Balance | $17,428,606.91 |
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 | $ - |
PACIFIC GAS AND ELECTRIC COMPANY, | ||||||||
a California corporation | ||||||||
By: | /s/ MONICA KLEMANN | |||||||
Name: Monica Klemann | ||||||||
Title: Assistant Treasurer |