Exhibit 10.3

 

EXECUTION COPY

 

FIRST AMENDMENT TO

 

RECOVERY PROPERTY SERVICING AGREEMENT

 

THIS FIRST AMENDMENT TO RECOVERY PROPERTY SERVICING AGREEMENT (this “Amendment”)
is entered into as of November 9, 2005, by and between PG&E Energy Recovery
Funding LLC, a Delaware limited liability company (the “Issuer”), and Pacific
Gas and Electric Company, a California corporation (the “Servicer”).

 

RECITALS

 

A.                                   The Issuer and the Servicer are parties to
that certain Recovery Property Servicing Agreement dated as of February 10, 2005
(the “Servicing Agreement”).

 

B.                                     Section 8.01(a)(ii) of the Servicing
Agreement provides that the Servicing Agreement may be amended with the prior
written consent of the California Public Utilities Commission (the “CPUC”)
pursuant to Section 8.12 of the Servicing Agreement and with the prior written
consent of each Trustee, and upon satisfaction of the Rating Agency Condition,
but without the consent of the Bondholders, to add additional Recovery Property
and Series of Bonds under the Servicing Agreement.

 

C.                                     Concurrently with the execution and
delivery hereof, the Issuer will issue its Series 2005-2 Energy Recovery Bonds
(the “Series 2005-2 Bonds”), which will be secured by the related Recovery
Property, which the parties intend to be serviced by the Servicer as “Subsequent
Recovery Property” under the Servicing Agreement.

 

D.                                    The Recovery Property related to the
Series 2005-2 Bonds will be sold to the Issuer pursuant to a sale agreement that
will constitute a “Subsequent Sale Agreement” under the Servicing Agreement.

 

E.                                      On October 6, 2005 (at least 30 days
prior to the execution and delivery hereof), pursuant to Section 8.12 of the
Servicing Agreement, the Servicer delivered to each of the CPUC’s Executive
Director, General Counsel and Director of the Energy Division, at 505 Van Ness
Avenue, San Francisco, California 94102, written notification of this Amendment,
which notification contained a reference to the CPUC’s Decision 04-11-015; and a
statement identifying the person to whom the CPUC or its staff is to address any
response to this proposed Amendment or is to request additional time to respond
to this proposed Amendment.

 

F.                                      Neither the CPUC nor its staff has
delivered to the office of the Servicer a written statement that the CPUC might
object to this proposed Amendment.

 

G.                                     The Rating Agency Condition has been
satisfied.

 

--------------------------------------------------------------------------------

 

AGREEMENT

 

NOW, THEREFORE, in consideration of the premises and the mutual covenants and
agreements hereinafter set forth, the Issuer and Servicer agree as follows:

 

1.                                       Capitalized terms used and not defined
herein have the meanings specified in the Servicing Agreement.

 

2.                                       The Servicer shall service the Recovery
Property relating to the Series 2005-2 Bonds, which shall constitute “Subsequent
Recovery Property,” pursuant to the Servicing Agreement.

 

3.                                       Pursuant to Section 4.01(a) of the
Servicing Agreement, the Expected Amortization Schedule set forth on Exhibit G
to the Servicing Agreement shall be revised by adding thereto the Expected
Amortization Schedule for the Series 2005-2 Bonds attached as Exhibit G hereto.

 

4.                                       Section 4.01(b)(ii)(3) of the Servicing
Agreement shall be amended in its entirety to read as follows:

 

 “(3)                         With respect to each Series of Bonds, the Servicer
shall file a Routine Quarterly True-Up Mechanism Advice Letter no later than
fifteen days before the end of any of the first three Quarters of each calendar
year if the outstanding principal balance of such Series of Bonds as of the
Payment Date occurring in that Quarter, after giving effect to payments made on
such Payment Date, is projected to be 5% or more greater than the scheduled
principal balance specified in the Expected Amortization Schedule for such
Payment Date.”

 

5.                                       Section 6.11(g) of the Servicing
Agreement shall be amended in its entirety to read as follows:

 

 “ (g)   Any amounts collected by the Servicer that represent partial payments
of the total amount billed to Consumers will be allocated between the Issuer and
PG&E, based on the ratio of the billed amount for the DRC Charges for all
Series of Bonds to the total billed amount.   The Servicer shall, in turn,
allocate the portion of any partial payment allocated to the Issuer among all
Series of Bonds.  For each Series of Bonds, such allocation shall be made based
on the ratio of the billed amount of DRC Charges for that Series of Bonds to the
billed amount of DRC Charges for all Series of Bonds.  If such amounts are
billed and collected by the Servicer for an ESP pursuant to a consolidated
billing arrangement, payment shortfalls resulting from partial payments by
Consumers shall be allocated proportionally between charges owing to or
collected by the Servicer or PG&E (including the DRC Charge for all Series of
Bonds) and amounts owing to the ESP, based on the ratio of the amounts due from
Consumers as billed by the Servicer; provided, however, that when the Servicer
evaluates a delinquent residential service account for service termination,
partial payments may, to the extent permitted by a CPUC Regulation, be allocated
first to delinquent

 

2

--------------------------------------------------------------------------------

 

disconnectable charges (including the DRC Charge for all Series of Bonds) and
then to delinquent ESP charges. “

 

6.                                       In Section 1.01 of the Servicing
Agreement the following sentence shall be added at the end of the definition of
“Series Issuance Date”:

 

“The Series Issuance Date for the Series 2005-2 Bonds is November 9, 2005.”

 

7.                                       Section 1.02(e) of the Servicing
Agreement shall be amended in its entirety to read as follows:

 

“(e)  Each reference herein to the Sale Agreement, a Subsequent Sale Agreement,
or an Indenture refers to such agreement as in effect on the date of issuance of
the Series of Bonds relating thereto unless otherwise agreed to by the Servicer
and the Issuer.”

 

8.                                       In Section IV of Attachment A to Annex
I to the Servicing Agreement the Collections Curve shall be amended and replaced
in its entirety by the Collections Curve attached hereto as Section IV of
Attachment A to Annex I.

 

9.                                       Except as specifically provided herein,
all terms and conditions of the Servicing Agreement remain in full force and
effect, without waiver or modification.  This Amendment and the Servicing
Agreement shall be read together, as one document.

 

10.                                 This Amendment may be executed in two or
more counterparts, all of which shall constitute one original.

 

11.                                 This Amendment shall be construed in
accordance with the laws of the State of California, without reference to its
conflict of law provisions, and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws.

 

[Remainder of this page intentionally left blank]

 

3

--------------------------------------------------------------------------------

 

IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be duly
executed by their respective officers as of the date first above written.

 

 

PG&E ENERGY RECOVERY FUNDING LLC

 

 

 

 

 

 

By:

/s/ Nicholas M. Bijur

 

 

 

Name:

Nicholas M. Bijur

 

 

Title:

Treasurer

 

 

 

 

 

 

 

 

 

 

PACIFIC GAS AND ELECTRIC COMPANY

 

 

 

 

 

 

By:

/s/ Christopher P. Johns

 

 

 

Name:

Christopher P. Johns

 

 

Title:

Senior Vice President, Chief

 

 

 

Financial Officer and Treasurer

 

 

Acknowledged, Accepted and Consented to:

 

DEUTSCHE BANK NATIONAL TRUST COMPANY,
not in
its individual capacity
but solely as Trustee

 

By:

 /s/ Ronaldo R. Reyes

 

Name:

Ronaldo R. Reyes

Title:

Vice President

 

4

--------------------------------------------------------------------------------

 

EXHIBIT G

 

SERIES 2005-2 EXPECTED AMORTIZATION SCHEDULE

 

Amortization Schedule:

 

 

 

 

$

 

 

 

 

 

 

Payment
Date

 

Class A-1
Balance

 

Class A-2
Balance

 

Class A-3
Balance

Closing Date

 

351,000,000

 

372,000,000

 

121,461,000

6/25/2006

 

326,755,057

 

372,000,000

 

121,461,000

9/25/2006

 

290,911,106

 

372,000,000

 

121,461,000

12/25/2006

 

256,590,279

 

372,000,000

 

121,461,000

3/25/2007

 

227,428,748

 

372,000,000

 

121,461,000

6/25/2007

 

203,110,959

 

372,000,000

 

121,461,000

9/25/2007

 

174,088,344

 

372,000,000

 

121,461,000

12/25/2007

 

146,321,390

 

372,000,000

 

121,461,000

3/25/2008

 

119,463,950

 

372,000,000

 

121,461,000

6/25/2008

 

92,724,683

 

372,000,000

 

121,461,000

9/25/2008

 

61,075,974

 

372,000,000

 

121,461,000

12/25/2008

 

30,697,709

 

372,000,000

 

121,461,000

3/25/2009

 

1,834,921

 

372,000,000

 

121,461,000

6/25/2009

 

—

 

345,832,174

 

121,461,000

9/25/2009

 

—

 

312,958,416

 

121,461,000

12/25/2009

 

—

 

281,309,497

 

121,461,000

3/25/2010

 

—

 

251,008,551

 

121,461,000

6/25/2010

 

—

 

221,427,192

 

121,461,000

9/25/2010

 

—

 

186,973,000

 

121,461,000

12/25/2010

 

—

 

153,716,268

 

121,461,000

3/25/2011

 

—

 

121,780,273

 

121,461,000

6/25/2011

 

—

 

90,575,138

 

121,461,000

9/25/2011

 

—

 

54,497,241

 

121,461,000

12/25/2011

 

—

 

19,582,161

 

121,461,000

3/25/2012

 

—

 

—

 

107,402,519

6/25/2012

 

—

 

—

 

74,476,859

9/25/2012

 

—

 

—

 

36,671,966

12/25/2012

 

—

 

—

 

—

 

--------------------------------------------------------------------------------

 

SECTION IV OF ATTACHMENT A TO ANNEX I COLLECTIONS CURVE

 

[g199821kmi001.gif]

 

The Curve plots data points at each of six 30-day intervals.  The data used to
generate the curve is contained in its companion Microsoft Excel spreadsheet. 
An understanding of the spreadsheet methodology can be best be obtained by
reviewing the following explanations:

 

Column

 

Heading

 

Explanation

A

 

“Day”

 

Lists days 1-180 of PG&E’s collections cycle.

 

 

 

 

 

B

 

“Daily Revenue Collections”

 

Records the sum total of daily revenue collections associated with bills issued
to customers in the sample population during a specified calendar month.

 

 

 

 

 

C

 

“Distribute Billed / Uncollected”

 

These are uncollected revenues at the conclusion of PG&E’s 180-day collections
cycle that have been adjusted for write-off and redistributed uniformly over of
the 180-day period. This reflects the fact some revenues are recovered beyond
PG&E’s 180-day collection cycle.

 

 

 

 

 

D

 

“Total B + C”

 

This is the sum of columns B and C.

 

 

 

 

 

E

 

“Accumulative”

 

Calculates a rolling total of the daily revenues recorded in column D.

 

 

 

 

 

F

 

“% of Total Amt. Billed”

 

Expresses the accumulative daily collections in column E as a percentage of the
total revenues billed to the sample customer population.

 

 

 

 

 

G

 

“Column F/30”

 

To reflect PG&E’s serial billing practices, this column divides each value in
column F by 30 to simulate one day’s average collections performance. This is
based on the assumption that the daily collections pattern is the same for each
day of the month and that the billed amounts for a given month are spread evenly
over each day of the month.

 

 

 

 

 

H

 

“Accumulative”

 

Calculates a rolling total of the daily collections performance.

 

--------------------------------------------------------------------------------

 

Table A below summarizes accumulative and net collections performance at each
30-day interval.  This table is used to plot the data points on the Curve.

 

2

--------------------------------------------------------------------------------

 

TABLE A

 

A

 

B

 

C

 

D

 

E

 

F

 

G

 

H

 

 

 

 

 

 

 

Day

 

Daily
Revenue
Collections

 

Distribute Billed
/ Uncollected

 

Total B + C

 

Accumulative

 

% of Total
Amt.
Billed

 

Column
F / 30

 

Accum-
ulative

 

Day

 

Feb-05

 

Net

 

1

 

10,278.81

 

153.07

 

10,431.88

 

10,431.88

 

0.35

%

0.01

%

0.01

%

0

 

0.00

%

 

 

2

 

6,783.84

 

153.07

 

6,936.91

 

17,368.80

 

0.58

%

0.02

%

0.03

%

30

 

40.77

%

40.77

%

3

 

19,119.07

 

153.07

 

19,272.14

 

36,640.94

 

1.22

%

0.04

%

0.07

%

60

 

94.94

%

54.17

%

4

 

11,615.94

 

153.07

 

11,769.01

 

48,409.95

 

1.61

%

0.05

%

0.13

%

90

 

98.42

%

3.48

%

5

 

18,104.13

 

153.07

 

18,257.20

 

66,667.16

 

2.22

%

0.07

%

0.20

%

120

 

99.19

%

0.77

%

6

 

32,093.55

 

153.07

 

32,246.62

 

98,913.78

 

3.29

%

0.11

%

0.31

%

150

 

99.47

%

0.28

%

7

 

43,949.39

 

153.07

 

44,102.46

 

143,016.24

 

4.76

%

0.16

%

0.47

%

180

 

99.80

%

0.33

%

8

 

100,075.45

 

153.07

 

100,228.52

 

243,244.76

 

8.10

%

0.27

%

0.74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Write-off factor

 

0.00200

 

9

 

78,460.87

 

153.07

 

78,613.94

 

321,858.71

 

10.72

%

0.36

%

1.10

%

 

 

 

 

10

 

96,963.92

 

 153.07

 

97,116.99

 

418,975.70

 

13.95

%

0.47

%

1.56

%

 

 

 

 

11

 

87,081.70

 

 153.07

 

87,234.77

 

506,210.47

 

16.86

%

0.56

%

2.12

%

 

 

 

 

12

 

135,065.05

 

 153.07

 

135,218.12

 

641,428.60

 

21.36

%

0.71

%

2.83

%

 

 

 

 

13

 

176,650.27

 

 153.07

 

176,803.34

 

818,231.94

 

27.25

%

0.91

%

3.74

%

 

 

 

 

14

 

145,638.34

 

 153.07

 

145,791.41

 

964,023.35

 

32.10

%

1.07

%

4.81

%

 

 

 

 

15

 

132,775.73

 

 153.07

 

132,928.80

 

1,096,952.16

 

36.53

%

1.22

%

6.03

%

 

 

 

 

16

 

110,524.75

 

 153.07

 

110,677.82

 

1,207,629.98

 

40.22

%

1.34

%

7.37

%

 

 

 

 

17

 

111,310.88

 

 153.07

 

111,463.95

 

1,319,093.93

 

43.93

%

1.46

%

8.84

%

 

 

 

 

18

 

130,524.81

 

 153.07

 

130,677.88

 

1,449,771.82

 

48.28

%

1.61

%

10.44

%

 

 

 

 

19

 

126,453.06

 

 153.07

 

126,606.13

 

1,576,377.95

 

52.50

%

1.75

%

12.19

%

 

 

 

 

20

 

244,600.80

 

 153.07

 

244,753.87

 

1,821,131.82

 

60.65

%

2.02

%

14.22

%

 

 

 

 

21

 

157,459.90

 

 153.07

 

157,612.97

 

1,978,744.80

 

65.90

%

2.20

%

16.41

%

 

 

 

 

22

 

165,883.98

 

 153.07

 

166,037.05

 

2,144,781.85

 

71.43

%

2.38

%

18.79

%

 

 

 

 

23

 

95,257.49

 

 153.07

 

95,410.56

 

2,240,192.41

 

74.60

%

2.49

%

21.28

%

 

 

 

 

24

 

63,395.53

 

 153.07

 

63,548.60

 

2,303,741.01

 

76.72

%

2.56

%

23.84

%

 

 

 

 

25

 

54,187.29

 

 153.07

 

54,340.36

 

2,358,081.38

 

78.53

%

2.62

%

26.46

%

 

 

 

 

26

 

113,187.55

 

 153.07

 

113,340.62

 

2,471,422.00

 

82.30

%

2.74

%

29.20

%

 

 

 

 

27

 

38,107.49

 

 153.07

 

38,260.56

 

2,509,682.56

 

83.58

%

2.79

%

31.98

%

 

 

 

 

28

 

78,441.77

 

 153.07

 

78,594.84

 

2,588,277.41

 

86.20

%

2.87

%

34.86

%

 

 

 

 

29

 

49,873.23

 

 153.07

 

50,026.30

 

2,638,303.71

 

87.86

%

2.93

%

37.79

%

 

 

 

 

30

 

46,390.32

 

 153.07

 

46,543.39

 

2,684,847.10

 

89.41

%

2.98

%

40.77

%

 

 

 

 

31

 

39,373.05

 

 153.07

 

39,526.12

 

2,724,373.23

 

90.73

%

3.02

%

43.78

%

 

 

 

 

32

 

15,497.63

 

 153.07

 

15,650.70

 

2,740,023.93

 

91.25

%

3.04

%

46.80

%

 

 

 

 

33

 

12,642.97

 

 153.07

 

12,796.04

 

2,752,819.97

 

91.68

%

3.06

%

49.82

%

 

 

 

 

34

 

9,921.94

 

 153.07

 

10,075.01

 

2,762,894.99

 

92.01

%

3.07

%

52.83

%

 

 

 

 

35

 

18,683.43

 

 153.07

 

18,836.50

 

2,781,731.49

 

92.64

%

3.09

%

55.84

%

 

 

 

 

36

 

9,411.20

 

 153.07

 

9,564.27

 

2,791,295.76

 

92.96

%

3.10

%

58.83

%

 

 

 

 

37

 

4,286.97

 

 153.07

 

4,440.04

 

2,795,735.80

 

93.10

%

3.10

%

61.78

%

 

 

 

 

38

 

4,106.24

 

 153.07

 

4,259.31

 

2,799,995.12

 

93.25

%

3.11

%

64.62

%

 

 

 

 

39

 

18,211.24

 

 153.07

 

18,364.31

 

2,818,359.43

 

93.86

%

3.13

%

67.39

%

 

 

 

 

40

 

5,907.20

 

 153.07

 

6,060.27

 

2,824,419.70

 

94.06

%

3.14

%

70.06

%

 

 

 

 

41

 

12,901.93

 

 153.07

 

13,055.00

 

2,837,474.71

 

94.49

%

3.15

%

72.65

%

 

 

 

 

42

 

5,145.19

 

 153.07

 

5,298.26

 

2,842,772.97

 

94.67

%

3.16

%

75.09

%

 

 

 

 

43

 

2,982.93

 

 153.07

 

3,136.00

 

2,845,908.97

 

94.78

%

3.16

%

77.34

%

 

 

 

 

44

 

3,667.09

 

 153.07

 

3,820.16

 

2,849,729.14

 

94.90

%

3.16

%

79.43

%

 

 

 

 

45

 

2,371.52

 

 153.07

 

2,524.59

 

2,852,253.73

 

94.99

%

3.17

%

81.38

%

 

 

 

 

46

 

14,973.48

 

 153.07

 

15,126.55

 

2,867,380.28

 

95.49

%

3.18

%

83.22

%

 

 

 

 

47

 

2,670.50

 

 153.07

 

2,823.57

 

2,870,203.86

 

95.58

%

3.19

%

84.95

%

 

 

 

 

48

 

9,390.87

 

 153.07

 

9,543.94

 

2,879,747.80

 

95.90

%

3.20

%

86.53

%

 

 

 

 

 

--------------------------------------------------------------------------------

 

A

 

B

 

C

 

D

 

E

 

F

 

G

 

H

 

 

 

 

 

 

 

Day

 

Daily
Revenue
Collections

 

Distribute Billed
/ Uncollected

 

Total B + C

 

Accumulative

 

% of Total
Amt.
Billed

 

Column
F / 30

 

Accum-
ulative

 

 

 

 

 

 

 

49

 

3,591.14

 

 153.07

 

3,744.21

 

2,883,492.01

 

96.03

%

3.20

%

87.98

%

 

 

 

 

 

 

50

 

7,048.07

 

 153.07

 

7,201.14

 

2,890,693.16

 

96.27

%

3.21

%

89.17

%

 

 

 

 

 

 

51

 

9,431.71

 

 153.07

 

9,584.78

 

2,900,277.94

 

96.59

%

3.22

%

90.19

%

 

 

 

 

 

 

52

 

2,523.15

 

 153.07

 

2,676.22

 

2,902,954.16

 

96.68

%

3.22

%

91.04

%

 

 

 

 

 

 

53

 

1,847.33

 

 153.07

 

2,000.40

 

2,904,954.56

 

96.74

%

3.22

%

91.77

%

 

 

 

 

 

 

54

 

2,540.74

 

 153.07

 

2,693.81

 

2,907,648.38

 

96.83

%

3.23

%

92.44

%

 

 

 

 

 

 

55

 

1,806.44

 

 153.07

 

1,959.51

 

2,909,607.89

 

96.90

%

3.23

%

93.06

%

 

 

 

 

 

 

56

 

2,540.48

 

 153.07

 

2,693.55

 

2,912,301.44

 

96.99

%

3.23

%

93.55

%

 

 

 

 

 

 

57

 

2,876.98

 

 153.07

 

3,030.05

 

2,915,331.50

 

97.09

%

3.24

%

94.00

%

 

 

 

 

 

 

58

 

2,537.74

 

 153.07

 

2,690.81

 

2,918,022.31

 

97.18

%

3.24

%

94.36

%

 

 

 

 

 

 

59

 

3,359.16

 

 153.07

 

3,512.23

 

2,921,534.54

 

97.29

%

3.24

%

94.68

%

 

 

 

 

 

 

60

 

3,587.37

 

 153.07

 

3,740.44

 

2,925,274.99

 

97.42

%

3.25

%

94.94

%

 

 

 

 

 

 

61

 

4,689.18

 

 153.07

 

4,842.25

 

2,930,117.24

 

97.58

%

3.25

%

95.17

%

 

 

 

 

 

 

62

 

3,258.04

 

 153.07

 

3,411.11

 

2,933,528.35

 

97.69

%

3.26

%

95.39

%

 

 

 

 

 

 

63

 

2,996.28

 

 153.07

 

3,149.35

 

2,936,677.71

 

97.80

%

3.26

%

95.59

%

 

 

 

 

 

 

64

 

1,595.24

 

 153.07

 

1,748.31

 

2,938,426.02

 

97.86

%

3.26

%

95.79

%

 

 

 

 

 

 

65

 

1,211.84

 

 153.07

 

1,364.91

 

2,939,790.93

 

97.90

%

3.26

%

95.96

%

 

 

 

 

 

 

66

 

2,843.73

 

 153.07

 

2,996.80

 

2,942,787.74

 

98.00

%

3.27

%

96.13

%

 

 

 

 

 

 

67

 

585.16

 

 153.07

 

738.23

 

2,943,525.97

 

98.03

%

3.27

%

96.29

%

 

 

 

 

 

 

68

 

577.25

 

 153.07

 

730.32

 

2,944,256.29

 

98.05

%

3.27

%

96.45

%

 

 

 

 

 

 

69

 

806.18

 

 153.07

 

959.25

 

2,945,215.54

 

98.08

%

3.27

%

96.59

%

 

 

 

 

 

 

70

 

697.97

 

 153.07

 

851.04

 

2,946,066.59

 

98.11

%

3.27

%

96.73

%

 

 

 

 

 

 

71

 

556.43

 

 153.07

 

709.50

 

2,946,776.09

 

98.13

%

3.27

%

96.85

%

 

 

 

 

 

 

72

 

322.98

 

 153.07

 

476.05

 

2,947,252.14

 

98.15

%

3.27

%

96.97

%

 

 

 

 

 

 

73

 

309.01

 

 153.07

 

462.08

 

2,947,714.23

 

98.17

%

3.27

%

97.08

%

 

 

 

 

 

 

74

 

267.18

 

 153.07

 

420.25

 

2,948,134.48

 

98.18

%

3.27

%

97.19

%

 

 

 

 

 

 

75

 

374.45

 

 153.07

 

527.52

 

2,948,662.00

 

98.20

%

3.27

%

97.30

%

 

 

 

 

 

 

76

 

5,009.44

 

 153.07

 

5,162.51

 

2,953,824.52

 

98.37

%

3.28

%

97.39

%

 

 

 

 

 

 

77

 

2,478.78

 

 153.07

 

2,631.85

 

2,956,456.37

 

98.46

%

3.28

%

97.49

%

 

 

 

 

 

 

78

 

10,939.33

 

 153.07

 

11,092.40

 

2,967,548.77

 

98.83

%

3.29

%

97.59

%

 

 

 

 

 

 

79

 

279.06

 

 153.07

 

432.13

 

2,967,980.91

 

98.84

%

3.29

%

97.68

%

 

 

 

 

 

 

80

 

373.48

 

 153.07

 

526.55

 

2,968,507.46

 

98.86

%

3.30

%

97.77

%

 

 

 

 

 

 

81

 

425.00

 

 153.07

 

578.07

 

2,969,085.53

 

98.88

%

3.30

%

97.84

%

 

 

 

 

 

 

82

 

387.59

 

 153.07

 

540.66

 

2,969,626.19

 

98.90

%

3.30

%

97.92

%

 

 

 

 

 

 

83

 

269.32

 

 153.07

 

422.39

 

2,970,048.59

 

98.91

%

3.30

%

97.99

%

 

 

 

 

 

 

84

 

283.43

 

 153.07

 

436.50

 

2,970,485.09

 

98.92

%

3.30

%

98.06

%

 

 

 

 

 

 

85

 

330.59

 

 153.07

 

483.66

 

2,970,968.75

 

98.94

%

3.30

%

98.13

%

 

 

 

 

 

 

86

 

102.77

 

 153.07

 

255.84

 

2,971,224.60

 

98.95

%

3.30

%

98.19

%

 

 

 

 

 

 

87

 

99.35

 

 153.07

 

252.42

 

2,971,477.02

 

98.96

%

3.30

%

98.25

%

 

 

 

 

 

 

88

 

228.54

 

 153.07

 

381.61

 

2,971,858.63

 

98.97

%

3.30

%

98.31

%

 

 

 

 

 

 

89

 

217.18

 

 153.07

 

370.25

 

2,972,228.89

 

98.98

%

3.30

%

98.37

%

 

 

 

 

 

 

90

 

304.61

 

 153.07

 

457.68

 

2,972,686.57

 

99.00

%

3.30

%

98.42

%

 

 

 

 

 

 

91

 

638.30

 

 153.07

 

791.37

 

2,973,477.94

 

99.02

%

3.30

%

98.47

%

 

 

 

 

 

 

92

 

449.21

 

 153.07

 

602.28

 

2,974,080.23

 

99.04

%

3.30

%

98.52

%

 

 

 

 

 

 

93

 

335.57

 

 153.07

 

488.64

 

2,974,568.87

 

99.06

%

3.30

%

98.56

%

 

 

 

 

 

 

94

 

66.06

 

 153.07

 

219.13

 

2,974,788.00

 

99.07

%

3.30

%

98.60

%

 

 

 

 

 

 

95

 

199.80

 

 153.07

 

352.87

 

2,975,140.88

 

99.08

%

3.30

%

98.64

%

 

 

 

 

 

 

96

 

268.79

 

 153.07

 

421.86

 

2,975,562.74

 

99.09

%

3.30

%

98.67

%

 

 

 

 

 

 

97

 

194.53

 

 153.07

 

347.60

 

2,975,910.34

 

99.10

%

3.30

%

98.71

%

 

 

 

 

 

 

98

 

263.54

 

 153.07

 

416.61

 

2,976,326.95

 

99.12

%

3.30

%

98.75

%

 

 

 

 

 

 

99

 

250.93

 

 153.07

 

404.00

 

2,976,730.96

 

99.13

%

3.30

%

98.78

%

 

 

 

 

 

 

100

 

144.39

 

 153.07

 

297.46

 

2,977,028.42

 

99.14

%

3.30

%

98.81

%

 

 

 

 

 

 

 

--------------------------------------------------------------------------------

 

A

 

B

 

C

 

D

 

E

 

F

 

G

 

H

 

 

 

 

 

 

 

Day

 

Daily
Revenue
Collections

 

Distribute Billed
/ Uncollected

 

Total B + C

 

Accumulative

 

% of Total
Amt.
Billed

 

Column
F / 30

 

Accum-
ulative

 

 

 

 

 

 

 

101

 

89.11

 

153.07

 

242.18

 

2,977,270.60

 

99.15

%

3.30

%

98.85

%

 

 

 

 

 

 

102

 

196.99

 

153.07

 

350.06

 

2,977,620.67

 

99.16

%

3.31

%

98.88

%

 

 

 

 

 

 

103

 

368.62

 

153.07

 

521.69

 

2,978,142.36

 

99.18

%

3.31

%

98.92

%

 

 

 

 

 

 

104

 

189.95

 

153.07

 

343.02

 

2,978,485.38

 

99.19

%

3.31

%

98.95

%

 

 

 

 

 

 

105

 

74.82

 

153.07

 

227.89

 

2,978,713.28

 

99.20

%

3.31

%

98.98

%

 

 

 

 

 

 

106

 

56.81

 

153.07

 

209.88

 

2,978,923.16

 

99.20

%

3.31

%

99.01

%

 

 

 

 

 

 

107

 

115.50

 

153.07

 

268.57

 

2,979,191.73

 

99.21

%

3.31

%

99.04

%

 

 

 

 

 

 

108

 

232.01

 

153.07

 

385.08

 

2,979,576.82

 

99.23

%

3.31

%

99.05

%

 

 

 

 

 

 

109

 

176.27

 

153.07

 

329.34

 

2,979,906.16

 

99.24

%

3.31

%

99.06

%

 

 

 

 

 

 

110

 

181.89

 

153.07

 

334.96

 

2,980,241.12

 

99.25

%

3.31

%

99.08

%

 

 

 

 

 

 

111

 

132.06

 

153.07

 

285.13

 

2,980,526.25

 

99.26

%

3.31

%

99.09

%

 

 

 

 

 

 

112

 

193.51

 

153.07

 

346.58

 

2,980,872.84

 

99.27

%

3.31

%

99.10

%

 

 

 

 

 

 

113

 

33.69

 

153.07

 

186.76

 

2,981,059.60

 

99.28

%

3.31

%

99.11

%

 

 

 

 

 

 

114

 

44.56

 

153.07

 

197.63

 

2,981,257.23

 

99.28

%

3.31

%

99.13

%

 

 

 

 

 

 

115

 

115.87

 

153.07

 

268.94

 

2,981,526.18

 

99.29

%

3.31

%

99.14

%

 

 

 

 

 

 

116

 

17.93

 

153.07

 

171.00

 

2,981,697.18

 

99.30

%

3.31

%

99.15

%

 

 

 

 

 

 

117

 

104.34

 

153.07

 

257.41

 

2,981,954.59

 

99.31

%

3.31

%

99.16

%

 

 

 

 

 

 

118

 

40.35

 

153.07

 

193.42

 

2,982,148.02

 

99.31

%

3.31

%

99.17

%

 

 

 

 

 

 

119

 

105.15

 

153.07

 

258.22

 

2,982,406.24

 

99.32

%

3.31

%

99.18

%

 

 

 

 

 

 

120

 

49.46

 

153.07

 

202.53

 

2,982,608.77

 

99.33

%

3.31

%

99.19

%

 

 

 

 

 

 

121

 

47.96

 

153.07

 

201.03

 

2,982,809.81

 

99.33

%

3.31

%

99.20

%

 

 

 

 

 

 

122

 

122.79

 

153.07

 

275.86

 

2,983,085.67

 

99.34

%

3.31

%

99.21

%

 

 

 

 

 

 

123

 

759.00

 

153.07

 

912.07

 

2,983,997.74

 

99.37

%

3.31

%

99.22

%

 

 

 

 

 

 

124

 

163.50

 

153.07

 

316.57

 

2,984,314.32

 

99.38

%

3.31

%

99.24

%

 

 

 

 

 

 

125

 

147.57

 

153.07

 

300.64

 

2,984,614.96

 

99.39

%

3.31

%

99.25

%

 

 

 

 

 

 

126

 

46.93

 

153.07

 

200.00

 

2,984,814.96

 

99.40

%

3.31

%

99.26

%

 

 

 

 

 

 

127

 

92.71

 

153.07

 

245.78

 

2,985,060.74

 

99.41

%

3.31

%

99.27

%

 

 

 

 

 

 

128

 

113.25

 

153.07

 

266.32

 

2,985,327.07

 

99.42

%

3.31

%

99.28

%

 

 

 

 

 

 

129

 

144.54

 

153.07

 

297.61

 

2,985,624.68

 

99.43

%

3.31

%

99.29

%

 

 

 

 

 

 

130

 

89.57

 

153.07

 

242.64

 

2,985,867.32

 

99.44

%

3.31

%

99.30

%

 

 

 

 

 

 

131

 

25.65

 

153.07

 

178.72

 

2,986,046.05

 

99.44

%

3.31

%

99.31

%

 

 

 

 

 

 

132

 

159.63

 

 153.07

 

312.70

 

2,986,358.75

 

99.45

%

3.32

%

99.32

%

 

 

 

 

 

 

133

 

190.65

 

 153.07

 

343.72

 

2,986,702.47

 

99.46

%

3.32

%

99.32

%

 

 

 

 

 

 

134

 

120.72

 

 153.07

 

273.79

 

2,986,976.27

 

99.47

%

3.32

%

99.33

%

 

 

 

 

 

 

135

 

80.30

 

 153.07

 

233.37

 

2,987,209.64

 

99.48

%

3.32

%

99.34

%

 

 

 

 

 

 

136

 

23.28

 

 153.07

 

176.35

 

2,987,385.99

 

99.49

%

3.32

%

99.35

%

 

 

 

 

 

 

137

 

3.34

 

 153.07

 

156.41

 

2,987,542.41

 

99.49

%

3.32

%

99.36

%

 

 

 

 

 

 

138

 

35.43

 

 153.07

 

188.50

 

2,987,730.91

 

99.50

%

3.32

%

99.37

%

 

 

 

 

 

 

139

 

70.58

 

 153.07

 

223.65

 

2,987,954.56

 

99.51

%

3.32

%

99.38

%

 

 

 

 

 

 

140

 

66.39

 

 153.07

 

219.46

 

2,988,174.02

 

99.51

%

3.32

%

99.39

%

 

 

 

 

 

 

141

 

-26.10

 

 153.07

 

126.97

 

2,988,301.00

 

99.52

%

3.32

%

99.40

%

 

 

 

 

 

 

142

 

37.81

 

 153.07

 

190.88

 

2,988,491.88

 

99.52

%

3.32

%

99.41

%

 

 

 

 

 

 

143

 

24.70

 

 153.07

 

177.77

 

2,988,669.65

 

99.53

%

3.32

%

99.41

%

 

 

 

 

 

 

144

 

19.28

 

 153.07

 

172.35

 

2,988,842.01

 

99.54

%

3.32

%

99.42

%

 

 

 

 

 

 

145

 

32.18

 

 153.07

 

185.25

 

2,989,027.26

 

99.54

%

3.32

%

99.43

%

 

 

 

 

 

 

146

 

40.20

 

 153.07

 

193.27

 

2,989,220.53

 

99.55

%

3.32

%

99.44

%

 

 

 

 

 

 

147

 

23.96

 

 153.07

 

177.03

 

2,989,397.57

 

99.55

%

3.32

%

99.45

%

 

 

 

 

 

 

148

 

47.50

 

 153.07

 

200.57

 

2,989,598.14

 

99.56

%

3.32

%

99.46

%

 

 

 

 

 

 

149

 

36.08

 

 153.07

 

189.15

 

2,989,787.29

 

99.57

%

3.32

%

99.46

%

 

 

 

 

 

 

150

 

28.02

 

 153.07

 

181.09

 

2,989,968.39

 

99.57

%

3.32

%

99.47

%

 

 

 

 

 

 

151

 

181.38

 

 153.07

 

334.45

 

2,990,302.84

 

99.58

%

3.32

%

99.48

%

 

 

 

 

 

 

152

 

192.18

 

 153.07

 

345.25

 

2,990,648.09

 

99.60

%

3.32

%

99.49

%

 

 

 

 

 

 

 

--------------------------------------------------------------------------------

 

A

 

B

 

C

 

D

 

E

 

F

 

G

 

H

 

 

 

 

 

 

 

Day

 

Daily
Revenue
Collections

 

Distribute Billed
/ Uncollected

 

Total B + C

 

Accumulative

 

% of Total
Amt.
Billed

 

Column
F / 30

 

Accum-
ulative

 

 

 

 

 

 

 

153

 

55.28

 

153.07

 

208.35

 

2,990,856.45

 

99.60%

 

3.32%

 

99.50%

 

 

 

 

 

 

 

154

 

93.49

 

153.07

 

246.56

 

2,991,103.01

 

99.61%

 

3.32%

 

99.50%

 

 

 

 

 

 

 

155

 

39.50

 

153.07

 

192.57

 

2,991,295.58

 

99.62%

 

3.32%

 

99.51%

 

 

 

 

 

 

 

156

 

49.91

 

153.07

 

202.98

 

2,991,498.56

 

99.62%

 

3.32%

 

99.52%

 

 

 

 

 

 

 

157

 

3.83

 

153.07

 

156.90

 

2,991,655.47

 

99.63%

 

3.32%

 

99.53%

 

 

 

 

 

 

 

158

 

65.18

 

153.07

 

218.25

 

2,991,873.72

 

99.64%

 

3.32%

 

99.53%

 

 

 

 

 

 

 

159

 

37.88

 

153.07

 

190.95

 

2,992,064.67

 

99.64%

 

3.32%

 

99.54%

 

 

 

 

 

 

 

160

 

28.89

 

153.07

 

181.96

 

2,992,246.64

 

99.65%

 

3.32%

 

99.55%

 

 

 

 

 

 

 

161

 

450.88

 

153.07

 

603.95

 

2,992,850.59

 

99.67%

 

3.32%

 

99.56%

 

 

 

 

 

 

 

162

 

16.20

 

153.07

 

169.27

 

2,993,019.86

 

99.67%

 

3.32%

 

99.56%

 

 

 

 

 

 

 

163

 

11.41

 

153.07

 

164.48

 

2,993,184.35

 

99.68%

 

3.32%

 

99.57%

 

 

 

 

 

 

 

164

 

2.24

 

153.07

 

155.31

 

2,993,339.66

 

99.69%

 

3.32%

 

99.58%

 

 

 

 

 

 

 

165

 

40.63

 

153.07

 

193.70

 

2,993,533.36

 

99.69%

 

3.32%

 

99.58%

 

 

 

 

 

 

 

166

 

61.96

 

153.07

 

215.03

 

2,993,748.40

 

99.70%

 

3.32%

 

99.59%

 

 

 

 

 

 

 

167

 

17.63

 

153.07

 

170.70

 

2,993,919.10

 

99.70%

 

3.32%

 

99.60%

 

 

 

 

 

 

 

168

 

38.25

 

153.07

 

191.32

 

2,994,110.42

 

99.71%

 

3.32%

 

99.61%

 

 

 

 

 

 

 

169

 

124.24

 

153.07

 

277.31

 

2,994,387.73

 

99.72%

 

3.32%

 

99.61%

 

 

 

 

 

 

 

170

 

18.76

 

153.07

 

171.83

 

2,994,559.57

 

99.73%

 

3.32%

 

99.62%

 

 

 

 

 

 

 

171

 

16.62

 

153.07

 

169.69

 

2,994,729.26

 

99.73%

 

3.32%

 

99.63%

 

 

 

 

 

 

 

172

 

0.00

 

153.07

 

153.07

 

2,994,882.33

 

99.74%

 

3.32%

 

99.63%

 

 

 

 

 

 

 

173

 

5.40

 

153.07

 

158.47

 

2,995,040.81

 

99.74%

 

3.32%

 

99.64%

 

 

 

 

 

 

 

174

 

3.14

 

153.07

 

156.21

 

2,995,197.02

 

99.75%

 

3.32%

 

99.65%

 

 

 

 

 

 

 

175

 

478.35

 

153.07

 

631.42

 

2,995,828.44

 

99.77%

 

3.33%

 

99.66%

 

 

 

 

 

 

 

176

 

125.99

 

153.07

 

279.06

 

2,996,107.51

 

99.78%

 

3.33%

 

99.66%

 

 

 

 

 

 

 

177

 

0.00

 

153.07

 

153.07

 

2,996,260.58

 

99.78%

 

3.33%

 

99.67%

 

 

 

 

 

 

 

178

 

38.08

 

153.07

 

191.15

 

2,996,451.73

 

99.79%

 

3.33%

 

99.68%

 

 

 

 

 

 

 

179

 

31.34

 

153.07

 

184.41

 

2,996,636.15

 

99.79%

 

3.33%

 

99.69%

 

 

 

 

 

 

 

180

 

0.64

 

153.07

 

153.71

 

2,996,789.86

 

99.80%

 

3.33%

 

99.80%

 

 

 

 

 

 

 

 

 

2,969,236.70

 

27,553.16

 

2,996,789.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,002,795.45

 

total amount billed to sample population in tracking month

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,969,236.70

)

less amount actually collected days 1-180

 

 

 

 

 

 

 

 

 

 

 

33,558.75

 

equals amount unpaid after day 180

 

 

 

 

 

 

 

 

 

 

 

(6,005.59

)

less CPUC-approved write-off factor applied to total amount billed

 

 

 

 

 

 

 

 

 

27,553.16

 

equals net amount distributed in column C above 

 

 

 

 

 

 

 

 

--------------------------------------------------------------------------------